CNL HOSPITALITY PROPERTIES INC
POS AM, 2000-06-09
LESSORS OF REAL PROPERTY, NEC
Previous: CNL HOSPITALITY PROPERTIES INC, 424B3, 2000-06-09
Next: CNL HOSPITALITY PROPERTIES INC, POS AM, EX-10.29, 2000-06-09



As filed with the Securities and Exchange Commission on June 9, 2000

                                                      Registration No. 333-67787

--------------------------------------------------------------------------------

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

--------------------------------------------------------------------------------

                        POST-EFFECTIVE AMENDMENT NO. SIX
                                       TO
                                    FORM S-11
                             REGISTRATION STATEMENT
                                      UNDER
                     THE SECURITIES ACT OF 1933, AS AMENDED

             ------------------------------------------------------

                        CNL HOSPITALITY PROPERTIES, INC.
               (Exact Name of Registrant as Specified in Charter)

                           CNL Center at City Commons
                             450 South Orange Avenue
                             Orlando, Florida 32801
                            Telephone: (407) 650-1000
                            -------------------------
                    (Address of principal executive offices)

                              JAMES M. SENEFF, JR.
                             Chief Executive Officer
                           CNL Center at City Commons
                             450 South Orange Avenue
                             Orlando, Florida 32801
                            Telephone: (407) 650-1000
                            -------------------------
                          (Name, Address and Telephone
                          Number of Agent for Service)

                                   COPIES TO:
                                   ----------
                          THOMAS H. McCORMICK, ESQUIRE
                                  Shaw Pittman
                               2300 N Street, N.W.
                             Washington, D.C. 20037


         If this Form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the Securities Act, check the following box and
list the Securities Act registration statement number of earlier effective
registration statement for the same offering. [ ]

         If this Form is a post-effective amendment filed pursuant to Rule
462(c) under the Securities Act, check the following box and list the Securities
Act registration statement number of the earlier effective registration
statement for the same offering. [ ]

         If delivery of the prospectus is expected to be made pursuant to Rule
434, please check the following box. [ ]
<PAGE>

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

                        CNL HOSPITALITY PROPERTIES, INC.

                     Supplement No. 1, dated June 9, 2000
                       to Prospectus, dated March 30, 2000

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


         This Supplement is part of, and should be read in conjunction with, the
Prospectus dated March 30, 2000. This Supplement replaces all prior Supplements
to the Prospectus. Capitalized terms used in this Supplement have the same
meaning as in the Prospectus unless otherwise stated herein.

         Information as to proposed properties for which the Company has
received initial commitments and as to the number and types of Properties
acquired by the Company is presented as of June 1, 2000, and all references to
commitments or Property acquisitions should be read in that context. Proposed
properties for which the Company receives initial commitments, as well as
property acquisitions that occur after June 1, 2000, will be reported in a
subsequent Supplement.


                               RECENT DEVELOPMENTS

         The  Company  recently  acquired  two  Wyndham(SM)  Hotels  with  a new
prototype design located in Billerica,  Massachusetts,  a suburb of Boston,  and
Denver, Colorado, in the Denver Tech Center. The Wyndham Billerica(SM) Property,
which opened in May 1999, has 210 guest rooms,  including 14 suites. The Wyndham
Denver  Property,  referred to as the Wyndham  Denver Tech  Center(SM)  Property
opened in November 1999 and has 180 guest rooms, including 18 suites.

         The Wyndham Billerica Property is located within Technology Park, a 1.8
million square-foot commercial park, and within a four-mile radius of
approximately 3.7 million square feet of office, light industrial, and research
and development space. The Billerica area is home to a number of high-technology
companies and serves as the world headquarters for a major computer technology
company. The Property is less than 25 miles from Logan International Airport and
approximately 26 miles from Boston and its numerous historical sites.

         The Wyndham  Denver Tech Center  Property is located  within the Denver
Tech Center, a 12 million  square-foot  high-technology  park with approximately
1,000  companies  and more than 30,000  employees.  Four other  office parks are
within  seven  miles of the hotel and a fifth  office  park is  currently  under
construction.  In total,  more than 21 million  square  feet of office  space is
within a seven-mile radius of the hotel. The Property is approximately ten miles
from  downtown  Denver  and  approximately  25 miles from  Denver  International
Airport. According to Hospitality Valuation Services (HVS) data, Denver is known
as a hub for  cable  operations  and the  telecommunications  industry.  Several
cable, satellite broadcast and telephone companies, as well as investment firms,
have facilities in the southern region of Denver.

         As of June 1, 2000, the Company owned interests in 13 Properties and
had commitments to acquire an additional 17 properties. The Company's interest
in the Properties is focused on real estate only, not hotel operations. All of
the Properties owned by the Company are leased on a long-term triple net basis
to operators of national hotel chains.


                                  THE OFFERINGS

GENERAL

         A maximum of 27,500,000 Shares ($275,000,000) are being offered at a
purchase price of $10.00 per Share. Included in the 27,500,000 Shares offered,
the Company has registered 2,500,000 Shares ($25,000,000) available to
stockholders purchasing Shares in this offering who receive a copy of this
Prospectus or to stockholders
<PAGE>

who purchased Shares in the Initial Offering and who received a copy of the
related prospectus and who elect to participate in the Reinvestment Plan. Prior
to the conclusion of this offering, if any of the 2,500,000 Shares remain after
meeting anticipated obligations under the Reinvestment Plan, the Company may
decide to sell a portion of these Shares in this offering.

         Upon completion of its Initial Offering on June 17, 1999, the Company
had received aggregate subscriptions for 15,007,264 Shares totalling
$150,072,637 in Gross Proceeds, from 5,567 stockholders, including 7,264 Shares
($72,637) issued pursuant to the Reinvestment Plan. Following the completion of
the Initial Offering, the Company commenced this offering of up to 27,500,000
Shares. As of June 1, 2000, the Company had received aggregate subscriptions for
36,973,119 Shares totalling $369,731,187 in Gross Proceeds, including 74,863
Shares ($748,625) issued pursuant to the Reinvestment Plan from its Initial
Offering and this offering. As of June 1, 2000, net proceeds to the Company from
its offerings of Shares and capital contributions from the Advisor, after
deduction of Selling Commissions, marketing support and due diligence expense
reimbursement fees and Organizational and Offering Expenses, totalled
approximately $329,000,000. The Company has used Net Offering Proceeds to
invest, directly or indirectly, approximately $180,000,000 in 13 hotel
Properties, to pay $7,120,800 as deposits on seven additional hotel Properties,
to redeem 27,490 Shares of Common Stock for $252,955 and to pay approximately
$19,100,000 in Acquisition Fees and certain Acquisition Expenses, leaving
approximately $122,300,000 available to invest in Properties and Mortgage Loans.
See "Business -- Pending Investments" for information on 17 Properties the
Company has entered into commitments to acquire.

         As described in "The Offering" section of the Prospectus, the Board of
Directors may determine to engage in future offerings of Common Stock. In
connection therewith, the Board of Directors has approved a third offering by
the Company of up to 45,000,000 Shares, of which up to 5,000,000 Shares are
being offered to participants in our Reinvestment Plan in connection with the
third offering. The third offering will be at the same price and on
substantially the same terms as this offering. The third offering was declared
effective by the Securities and Exchange Commission on May 23, 2000. The Company
will not commence the third offering until after the completion of this
offering.

         The Company currently anticipates that any Net Offering Proceeds
received from the third offering will be invested in hotel Properties or, to a
lesser extent, to make Mortgage Loans to hotel operators. The Company believes
that the net proceeds received from the third offering and any additional
offerings will enable the Company to continue to grow and take advantage of
acquisition opportunities until such time, if any, that the Company lists on a
national exchange. Under the Company's Articles of Incorporation, if the Company
does not list by December 31, 2007, it will commence an orderly liquidation of
its assets, and the distribution of the proceeds therefrom to its stockholders.


                                  RISK FACTORS

TAX RISKS

         The following information updates and replaces the third and fourth
paragraph on page 20 of the Prospectus.

         Risks Associated with Loans Secured by Personal Property. In order to
qualify as a REIT, at least 75% of the value of our assets must consist of
investments in real estate, investments in other REITs, cash and cash
equivalents, and government securities. Our secured equipment leases would not
be considered real estate assets for federal income tax purposes. Therefore, the
value of the secured equipment leases, together with any other property that is
not considered a real estate asset for federal income tax purposes, must
represent in the aggregate less than 25% of our total assets.

         In addition, we may not own securities in, or make secured equipment
loans to, any one company (other than a REIT) which have, in the aggregate, a
value in excess of 5% of our total assets. For federal income tax purposes, the
secured equipment leases would be considered loans. The value of the secured
equipment leases entered into with any particular tenant under a lease or
entered into with any particular borrower under a loan must not represent in
excess of 5% of our total assets.

                                      -2-
<PAGE>


                             MANAGEMENT COMPENSATION

         For information concerning compensation and fees paid to the Advisor
and its Affiliates since the date of inception of the Company, see "Certain
Transactions."


                                    BUSINESS

GENERAL

         The following information updates and replaces the first full paragraph
and the second full paragraph on page 42 of the Prospectus.

         The  Company  will  borrow  money to acquire  Assets and to pay certain
fees. The Company  intends to encumber  Assets in connection with the borrowing.
The  Company  plans  to  obtain  one or more  revolving  Lines of  Credit  in an
aggregate amount up to $100,000,000, and may, in addition, also obtain Permanent
Financing.  On July 31, 1998,  the Company  entered into an initial  $30,000,000
revolving Line of Credit to be used to acquire hotel Properties. See the section
of the  Prospectus  entitled  "Business -- Borrowing"  for a description  of the
$30,000,000  Line of  Credit.  The  Board  of  Directors  anticipates  that  the
aggregate amount of any Permanent Financing, if obtained, will not exceed 30% of
the Company's  total assets.  The Permanent  Financing  would be used to acquire
Assets and pay a fee of 4.5% of any Permanent  Financing,  excluding  amounts to
fund  Secured  Equipment  Leases,  as  Acquisition  Fees,  to  the  Advisor  for
identifying the Properties,  structuring the terms of the acquisition and leases
of the Properties and structuring  the terms of the Mortgage Loans.  The Line of
Credit may be increased at the  discretion  of the Board of Directors and may be
repaid with offering proceeds, proceeds from the sale of assets, working capital
or Permanent Financing.  The Line of Credit and Permanent Financing are the only
source of funds for making Secured  Equipment  Leases and for paying the Secured
Equipment Lease Servicing Fee to the Advisor. The Company has not yet received a
commitment  for any  Permanent  Financing  and  there is no  assurance  that the
Company will obtain any Permanent Financing on satisfactory terms.

         As of June 1, 2000, the Company had acquired, directly or indirectly,
13 hotel Properties consisting of land, building and equipment and had initial
commitments to acquire 17 additional Properties. However, as of June 1, 2000,
the Company had not entered into any arrangements that create a reasonable
probability that the Company will enter into any Mortgage Loan or Secured
Equipment Lease.

INVESTMENT OF OFFERING PROCEEDS

         The following information updates and replaces the fourth full
paragraph on page 42 of the Prospectus.

         Based on the purchase  prices of the 30 Properties that the Company had
either  acquired or committed  to acquire as of June 1, 2000 and current  market
conditions, the Company and the Advisor have estimated an average purchase price
of $10,000,000 to $40,000,000 per hotel Property.  Assuming the Company receives
the full  $250,000,000 in Gross Proceeds from this offering,  for which there is
no  assurance,  and  acquires  the 17  Properties  for which it has entered into
commitments,  the Company could invest in a total portfolio of  approximately 35
to 51 hotel  Properties.  In certain cases, the Company may become a co-venturer
in a Joint Venture that will own the Property.  In each such case, the Company's
cost to  purchase  an  interest  in such  Property  will be less  than the total
purchase price and the Company  therefore will be able to acquire interests in a
greater number of Properties.  In addition, the Board of Directors may determine
to engage in future  offerings of Common  Stock,  the proceeds of which could be
used to acquire  additional  Properties or make Mortgage Loans.  The Company may
also  borrow to  acquire  Assets.  See the  section of the  Prospectus  entitled
"Business -- Borrowing."  Management  estimates that 10% to 15% of the Company's
investment  for each hotel Property will be for the cost of land, 80% to 85% for
the cost of the building and 5% to 10% for the cost of  furniture,  fixtures and
equipment.   See  the  section  of  the  Prospectus   entitled   "Joint  Venture
Arrangements"  and "Risk  Factors -- Real Estate and Other  Investment  Risks --
Possible  Lack of  Diversification  Increases  Risk of  Investment."  Management
cannot  estimate  the number of  Mortgage  Loans that may be entered  into.  The
Company may also borrow money to make Mortgage Loans.

                                      -3-
<PAGE>

PROPERTY ACQUISITIONS

         Atlanta Portfolio.

         The following information updates and replaces the seventh bullet point
and the third full paragraph on page 43, and the table on page 44 of the
Prospectus.

o        Management fees payable to Crestline Hotels & Resorts, Inc., who was
         assigned the management rights of Stormont Trice Management Corporation
         on March 6, 2000, for operation of the Buckhead (Lenox Park) and
         Gwinnett Place Properties are subordinated to minimum rents due to the
         Company.

         In connection with the acquisition of these two Properties, the Company
may be required to make an additional payment (the "Earnout Amount") of up to $1
million if certain earnout provisions are achieved by July 31, 2001. After July
31, 2001, the Company will no longer be obligated to make any payments under the
earnout provision. The Earnout Amount is equal to the difference between
earnings before interest, taxes, depreciation and amortization expense adjusted
by the earnout factor (7.44), and the initial purchase price. Rental income will
be adjusted upward in accordance with the lease agreements for any such amount
paid. As of March 31, 2000, approximately $97,000 was payable under this
agreement.

         The average occupancy rate, the average daily room rate and the revenue
per available room for the periods the hotels have been operational are as
follows:

<TABLE>
<CAPTION>
                    Buckhead (Lenox Park) Property                               Gwinnett Place Property
         ------------------------------------------------------    -----------------------------------------------------
                    Average           Average             Revenue            Average           Average             Revenue
                   Occupancy        Daily Room         per Available        Occupancy        Daily Room         per Available
    Year             Rate              Rate                Room               Rate              Rate                Room
--------------   --------------    --------------     ----------------    --------------    --------------     ----------------
<S>                   <C>             <C>                   <C>                <C>               <C>                 <C>
        *1997         42.93%          $  91.15              $39.13             39.08%            $85.97              $33.60
         1998         75.20%             99.70               75.01             74.10%             87.36               64.73
         1999         81.00%            104.50               84.66             80.40%             88.16               70.84
       **2000         79.30%            106.09               84.15             76.90%             91.81               70.64
</TABLE>

*        Data for the Buckhead (Lenox Park) Property represents the period
         August 7, 1997 through December 31, 1997 and data for the Gwinnett
         Place Property represents the period August 1, 1997 through December
         31, 1997.
**       Data for 2000 represents the period January 1, 2000 through March 31,
         2000.

         Western International Portfolio.

         The following information updates and replaces the table on page 48 of
the Prospectus.

         The average occupancy rate, the average daily room rate and the revenue
per available room for the periods the hotels have been operational are as
follows:

<TABLE>
<CAPTION>
                                                                                                              Revenue
                                                                           Average          Average             per
                                                                          Occupancy        Daily Room        Available
           Property                    Location             Year            Rate              Rate             Room
-------------------------------    ------------------    -----------    --------------    -------------     ------------
<S>                                  <C>                         <C>            <C>            <C>            <C>
Legacy Park Property               Plano, TX                  *1998           8.20%          $  45.28       $    3.70
                                                             **1999          61.50%             89.09           54.80
                                                            ***2000          67.10%             91.04           61.07

Market Center Property             Dallas, TX                 *1998          37.90%           $100.95        $  38.26
                                                             **1999          69.20%            115.34           79.87
                                                            ***2000          74.50%            137.44          102.42
</TABLE>

                                      -4-
<PAGE>
<TABLE>
<CAPTION>
                                                                                                              Revenue
                                                                           Average          Average             per
                                                                          Occupancy        Daily Room        Available
           Property                    Location             Year            Rate              Rate             Room
-------------------------------    ------------------    -----------    --------------    -------------     ------------
<S>                                       <C>                     <C>           <C>              <C>            <C>
Hughes Center Property             Las Vegas, NV              *1998          47.30%           $107.86        $  51.00
                                                             **1999          75.20%             94.16           70.85
                                                            ***2000          78.60%            106.78           83.96

Dallas Plano Property              Plano, TX                  *1998          46.70%          $  88.79       $  41.47
                                                             **1999          74.30%             75.38           56.03
                                                            ***2000          90.40%             77.90           70.43

Scottsdale Downtown
Property                           Scottsdale, AZ            **1999          39.30%          $  76.95        $  30.26
                                                            ***2000          72.30%            128.03           92.62

Lake Union Property                Seattle, WA               **1999          69.70%           $116.72       $  81.34
                                                            ***2000          55.80%            106.16           59.26

Phoenix Airport Property           Phoenix, AZ               **1999          41.40%          $  83.88       $  34.70
                                                            ***2000          66.20%            119.80           79.26
</TABLE>

*        Data for the Legacy Park Property represents the period December 23,
         1998 through January 1, 1999, data for the Market Center Property
         represents the period November 11, 1998 through January 1, 1999, data
         for the Hughes Center Property represents the period October 1, 1998
         through January 1, 1999 and data for the Dallas Plano Property
         represents the period October 12, 1998 through January 1, 1999.

**       Data for the Legacy Park, Market Center, Hughes Center and Dallas Plano
         Properties represents the period January 2, 1999 through December 31,
         1999, and data for the Scottsdale Downtown, Lake Union and Phoenix
         Airport Properties represents the period May 22, 1999 through December
         31, 1999.

***      Data for 2000 represents the period January 1, 2000 through March 24,
         2000.

         Courtyard(R) by Marriott(R) located in Philadelphia, Pennsylvania.

         The following information updates and replaces the table on page 49 of
the Prospectus.

         The average occupancy rate, the average daily room rate and the revenue
per available room for the period the hotel has been operational are as follows:


                         Philadelphia Downtown Property
            ---------------------------------------------------------
                    Average             Average             Revenue
                   Occupancy          Daily Room         per Available
   Year               Rate               Rate                Room
------------     ---------------    ----------------    ----------------
      *1999          25.20%             $114.95              $28.97
     **2000          37.10%              122.39               45.37

*        Data for the Philadelphia Downtown Property represents the period
         November 20, 1999 through December 31, 1999.

**       Data for 2000 represents the period January 1, 2000 through March 24,
         2000.

         The Company believes that the results achieved by the Property, as
shown in the table above, are not indicative of its long-term operating
potential, as the Property had only been open since November 1999.

                                      -5-
<PAGE>

         Residence Inn(R) by Marriott(R) located in Mira Mesa, California.

         The following information updates and replaces the table on page 51 of
the Prospectus.

         The average occupancy rate, the average daily room rate and the revenue
per available room for the period the hotel has been operational are estimated
to be as follows:

                               Mira Mesa Property
            ---------------------------------------------------------
                    Average             Average             Revenue
                   Occupancy          Daily Room         per Available
   Year               Rate               Rate                Room
------------     ---------------    ----------------    ----------------

      *1999          74.00%             $104.00              $76.96
     **2000          78.90%              121.00               95.50

*        Data for the Mira Mesa Property represents the period September 20,
         1999 through December 31, 1999.

**       Data for 2000 represents the period January 1, 2000 through March 24,
         2000.

         The Company believes that the results achieved by the Property, as
shown in the table above, may or may not be indicative of its long-term
operating potential, as the Property had only been open since September 1999.

         Wyndham Portfolio. On June 1, 2000, the Company acquired two hotel
Properties. The Properties are a Wyndham Hotel located in Billerica,
Massachusetts, a suburb of Boston (the "Wyndham Billerica Property"), and a
Wyndham Hotel located in Denver, Colorado, in the Denver Tech Center (the
"Wyndham Denver Tech Center Property").

         The Company acquired the Wyndham Billerica Property for $25,092,000
from PAH Billerica Realty Company, LLC and the Wyndham Denver Tech Center
Property for $18,353,000 from WII Denver Tech, LLC. In connection with the
purchase of the two Properties, the Company, as lessor, entered into two
separate, long-term lease agreements. The leases on both Properties are
cross-defaulted. The general terms of the lease agreements are described in the
section of the Prospectus entitled "Business -- Description of Property Leases."
The principal features of the leases are as follows:

o        The initial term of each lease is approximately 15 years.

o        At the end of the initial lease term, the tenant will have three
         consecutive renewal options of five years each.

o        The leases require minimum rent payments to the Company of $2,509,200
         per year for the Wyndham Billerica Property and $1,835,300 per year for
         the Wyndham Denver Tech Center Property.

o        Minimum rent payments will increase to $2,571,930 per year for the
         Wyndham Billerica Property and $1,881,183 per year for the Wyndham
         Denver Tech Center Property after the first lease year.

o        In addition to minimum rent, for each calendar year, the leases require
         percentage rent equal to 10% of the aggregate amount of all revenues
         combined, for the Wyndham Billerica and the Wyndham Denver Tech Center
         Properties, in excess of $13,683,000.

o        A security deposit equal to $1,254,600 for the Wyndham Billerica
         Property and $917,650 for the Wyndham Denver Tech Center Property has
         been retained by the Company as security for the tenant's obligations
         under the leases.

o        Management fees payable to Wyndham International, Inc., for operation
         of the Wyndham Billerica and Wyndham Denver Tech Center Properties are
         subordinated to minimum rents due to the Company.


                                      -6-
<PAGE>

o        The tenant of the Wyndham Billerica and Wyndham Denver Tech Center
         Properties has established an FF&E Reserve. Deposits to the FF&E
         Reserve are made monthly as follows: 3% of gross receipts for the first
         lease year; 4% of gross receipts for the second lease year; and 5% of
         gross receipts every lease year thereafter. Funds in the FF&E Reserve
         and all property purchased with funds from the FF&E Reserve shall be
         paid, granted and assigned to the Company as additional rent.

         In connection with the acquisition of these two Properties, the Company
may be required to make an additional payment (the "Earnout Amount") of up to
$2,471,500 if certain earnout provisions are achieved by June 1, 2003. After
June 1, 2003, the Company will no longer be obligated to make any payments under
the earnout provision. The Earnout Amount is equal to the difference between
earnings before interest, taxes, depreciation and amortization expense adjusted
by the earnout factor (7.33), and the initial purchase price. Rental income will
be adjusted upward in accordance with the lease agreements for any such amount
paid.

         The federal income tax basis of the depreciable portion of the Wyndham
Billerica Property and the Wyndham Denver Tech Center Property is approximately
$21,500,000 and $14,700,000, respectively.

         The Wyndham Billerica Property, which opened in May 1999, is a Wyndham
Hotel with a new prototype design located in Billerica, Massachusetts, a suburb
of Boston. The Wyndham Billerica Property has 210 guest rooms, including 14
suites, 4,346 square feet of meeting space, a 64-seat restaurant, a 33-seat
lounge, a library, an indoor pool and a fitness center and spa. The Property is
located within Technology Park, a 1.8 million square-foot commercial park. The
hotel is within a four-mile radius of approximately 3.7 million square feet of
office, light industrial, and research and development space. The Property is
accessible by a variety of local and interstate highways, and is less than 25
miles from Logan International Airport. The Billerica area is home to a number
of high-technology companies and serves as the world headquarters for a major
computer technology company. Billerica is approximately 26 miles from Boston and
its numerous historical sites, including The Freedom Trail, Paul Revere's House,
Old North Church, Faneuil Hall and the newly restored U.S.S. Constitution, the
U.S. Navy's oldest commissioned ship. Other lodging facilities located in
proximity to the Wyndham Billerica Property include a Courtyard by Marriott, a
Doubletree Hotel, a Homewood Suites, a Marriott, a Renaissance(R) Hotel and a
Wyndham Garden Hotel.

         The Wyndham Denver Tech Center Property, which opened in November 1999,
is a Wyndham Hotel with a new prototype design located in Denver,  Colorado. The
Wyndham  Denver Tech Center  Property has 180 guest rooms,  including 18 suites,
4,040 square feet of meeting space, a 64-seat  restaurant,  a 33-seat lounge,  a
library,  an indoor pool and a fitness  center and spa.  The Property is located
within the Denver Tech Center,  a 12 million  square-foot  high-technology  park
with approximately 1,000 companies and more than 30,000 employees. The Center is
currently under  expansion and several major companies are acquiring  additional
office space near the Center.  Four other office parks are within seven miles of
the  hotel,  including  Greenwood  Plaza,  Inverness  Business  Park,  Waterview
Development and Meridian  International  Business  Center.  A fifth office park,
ParkRidge Corporate Center, is currently under construction. In total, more than
21 million  square  feet of office  space is within a  seven-mile  radius of the
hotel. The Property is accessible by a variety of local and interstate highways,
and is approximately  ten miles from downtown Denver and  approximately 25 miles
from Denver International  Airport.  According to Hospitality Valuation Services
(HVS)  data,   Denver  is  known  as  a  hub  for  cable   operations   and  the
telecommunications  industry.  Several cable,  satellite broadcast and telephone
companies,  as well as investment  firms, have facilities in the southern region
of Denver.  Other lodging  facilities located in proximity to the Wyndham Denver
Tech Center Property include a Hyatt Regency,  a Marriott,  an Embassy Suites, a
Sheraton Hotel, a Hilton and a Summerfield  Suites.  The average occupancy rate,
the average daily room rate and the revenue per  available  room for the periods
the hotels have been operational are as follows:

<TABLE>
<CAPTION>
                      Wyndham Billerica Property                           Wyndham Denver Tech Center Property
         ------------------------------------------------------    -----------------------------------------------------
                    Average           Average             Revenue            Average           Average             Revenue
                   Occupancy        Daily Room         per Available        Occupancy        Daily Room         per Available
    Year             Rate              Rate                Room               Rate              Rate                Room
--------------   --------------    --------------     ----------------    --------------    --------------     ----------------
<S>                   <C>              <C>                  <C>                <C>               <C>                 <C>
        *1999         60.25%           $109.38              $65.89             31.17%            $76.40              $23.76
       **2000         65.79%            117.76               77.47             55.04%             84.23               46.36
</TABLE>

*        Data for the Wyndham Billerica Property represents the period May 15,
         1999 through December 31, 1999 and data for the Wyndham Denver Tech
         Center Property represents the period November 15, 1999 through
         December 31, 1999.

                                      -7-
<PAGE>

**       Data for 2000 represents the period January 1, 2000 through March 31,
         2000.

         The Company believes that the results achieved by the Properties, as
shown in the table above, are not indicative of their long-term operating
potential, as the Properties had only been open since May and November 1999,
respectively.

         Wyndham  Brands.  The brand,  Wyndham  Hotels & Resorts(R),  is part of
Wyndham  International,   Inc.'s  portfolio  of  lodging  brands.  According  to
Wyndham's company overview,  Wyndham  International,  Inc. is one of the world's
largest hospitality and lodging companies serving business and leisure travelers
with  hotels and  resorts  located in major  metropolitan  business  centers and
leading vacation markets in the United States, Canada, the Caribbean, Mexico and
Europe.   According  to  Wyndham   data,   as  of  February  2,  2000,   Wyndham
International,  Inc. owns,  leases,  manages and franchises more than 300 hotels
totalling more than 70,000 guest rooms.

PENDING INVESTMENTS

         The following information updates and replaces the last two paragraphs
on page 51 and the table beginning on page 52 of the Prospectus.

         As of June 1, 2000,  the Company had initial  commitments to acquire 17
additional  hotel  properties.  These  Properties are four Courtyard by Marriott
properties (one in each of Alpharetta, Georgia; Orlando, Florida; Overland Park,
Kansas and Palm Desert,  California),  one Fairfield  Inn(R) by Marriott(R)  (in
Orlando,  Florida),  five SpringHill  Suites(TM) by Marriott(R)  (one in each of
Centreville,  Virginia;  Charlotte,  North  Carolina;  Gaithersburg,   Maryland;
Orlando,  Florida and  Raleigh/Durham,  North Carolina),  three Residence Inn by
Marriott  properties  (one  in  each  of  Merrifield,   Virginia;  Palm  Desert,
California and Cottonwood,  Utah) and four  TownePlace  Suites(R) by Marriott(R)
(one in each of  Tewksbury,  Massachusetts;  Mt.  Laurel,  New  Jersey;  Newark,
California and Scarborough,  Maine). The acquisition of each of these properties
is subject to the fulfillment of certain  conditions.  There can be no assurance
that any or all of the conditions  will be satisfied or, if satisfied,  that one
or more of these  properties will be acquired by the Company.  If acquired,  the
leases of these properties are expected to be entered into on substantially  the
same terms  described  in the section of the  Prospectus  entitled  "Business --
Description  of Property  Leases." In order to acquire all of these  properties,
the  Company  must obtain  additional  funds  through the receipt of  additional
offering proceeds and/or debt financing.

         Leases. Set forth below are summarized terms expected to apply to the
leases for each of the properties. More detailed information relating to a
property and its related lease will be provided at such time, if any, as the
property is acquired.

                                      -8-
<PAGE>
<TABLE>
<CAPTION>
                                              Estimated Purchase           Lease Term and                 Minimum Annual
Property                                             Price                 Renewal Options                    Rent
--------                                     -------------------          ---------------                 -----------------
<S>                                                  <C>             <C>                            <C>
Courtyard by Marriott                                (2)             15 years; two ten-year         10% of the Company's total cost
Orlando, FL (1)                                                      renewal options                to purchase the property
(the "Courtyard Little Lake Bryan
Property")
Hotel under construction

Fairfield Inn by Marriott                            (2)             15 years; two ten-year         10% of the Company's total cost
Orlando, FL (1)                                                      renewal options                to purchase the property
(the "Fairfield Inn Little Lake Bryan
Property")
Hotel under construction

SpringHill Suites by Marriott                        (2)             15 years; two ten-year         10% of the Company's total cost
Orlando, FL (1)                                                      renewal options                to purchase the property
(the "SpringHill Suites Little Lake
Bryan Property")
Hotel under construction

Residence Inn by Marriott                        $18,816,000         15 years; two ten-year         10% of the Company's total cost
Merrifield, VA (3)                                                   renewal options                to purchase the property
(the "Residence Inn Merrifield Property")
Hotel under construction

SpringHill Suites                                $15,215,000         15 years; two ten-year         10% of the Company's total cost
Gaithersburg, MD (3)                                                 renewal options                to purchase the property
(the "SpringHill Suites Gaithersburg
Property")
Hotel under construction

TownePlace Suites                                $13,600,000         15 years; two ten-year         10% of the Company's total cost
Newark, CA (3)(4)                                                    renewal options                to purchase the property
(the "TownePlace Suites Newark Property")
Hotel under construction


Courtyard by Marriott                            $13,510,000         15 years; two ten-year         10% of the Company's total cost
Palm Desert, CA (3)                                                  renewal options                to purchase the property
(the "Courtyard Palm
Desert Property")
Existing hotel


<CAPTION>
Property                                                Percentage Rent
--------                                                ---------------
<S>                                                      <C>
Courtyard by Marriott                            for each lease year after the
Orlando, FL (1)                                  second lease year, 7% of revenues
(the "Courtyard Little Lake Bryan                in excess of revenues for the
Property")                                       second lease year
Hotel under construction

Fairfield Inn by Marriott                        for each lease year after the
Orlando, FL (1)                                  second lease year, 7% of revenues
(the "Fairfield Inn Little Lake Bryan            in excess of revenues for the
Property")                                       second lease year
Hotel under construction

SpringHill Suites by Marriott                    for each lease year after the
Orlando, FL (1)                                  second lease year, 7% of revenues
(the "SpringHill Suites Little Lake              in excess of revenues for the
Bryan Property")                                 second lease year
Hotel under construction

Residence Inn by Marriott                        for each lease year after the
Merrifield, VA (3)                               second lease year, 7% of revenues
(the "Residence Inn Merrifield Property")        in excess of revenues for the
Hotel under construction                         second lease year

SpringHill Suites                                for each lease year after the
Gaithersburg, MD (3)                             second lease year, 7% of revenues
(the "SpringHill Suites Gaithersburg             in excess of revenues for the
Property")                                       second lease year
Hotel under construction

TownePlace Suites                                for each lease year after the
Newark, CA (3)(4)                                second lease year, 7% of revenues
(the "TownePlace Suites Newark Property")        in excess of revenues for the
Hotel under construction                         second lease year


Courtyard by Marriott                            for each lease year after the
Palm Desert, CA (3)                              second lease year, 7% of revenues
(the "Courtyard Palm                             in excess of revenues for the
Desert Property")                                second lease year
Existing hotel
</TABLE>

                                      -9-
<PAGE>
<TABLE>
<CAPTION>
                                              Estimated Purchase           Lease Term and                 Minimum Annual
Property                                             Price                 Renewal Options                     Rent
--------                                     -------------------          ---------------                 -----------------

Residence Inn by Marriott                        $16,740,000         15 years; two ten-year         10% of the Company's total cost
Palm Desert, CA (3)                                                  renewal options                to purchase the property
(the "Residence Inn
Palm Desert Property")
Existing hotel

Courtyard by Marriott                            $13,877,000         15 years; two ten-year         10% of the Company's total cost
Alpharetta, GA (5)                                                   renewal options                to purchase the property
(the "Courtyard Alpharetta Property")
Existing hotel

Courtyard by Marriott                            $15,790,000         15 years; two ten-year         10% of the Company's total cost
Overland Park, KS (5)                                                renewal options                to purchase the property
(the "Courtyard Overland
Park Property")
Hotel under construction


Residence Inn by Marriott                        $14,573,000         15 years; two ten-year         10% of the Company's total cost
Cottonwood, UT (5)                                                   renewal options                to purchase the property
(the "Residence Inn
Cottonwood Property")
Existing hotel

SpringHill Suites by Marriott                    $11,414,000         15 years; two ten-year         10% of the Company's total cost
Centreville, VA (5)                                                  renewal options                to purchase the property
(the "SpringHill Suites
Centreville Property")
Hotel under construction

SpringHill Suites by Marriott                    $11,773,000         15 years; two ten-year         10% of the Company's total cost
Charlotte, NC (5)                                                    renewal options                to purchase the property
(the "SpringHill Suites
Charlotte Property")
Hotel under construction

SpringHill Suites by Marriott                     $8,822,000         15 years; two ten-year         10% of the Company's total cost
Raleigh/Durham, NC (5)                                               renewal options                to purchase the property
(the "SpringHill Suites
Raleigh/Durham Property")
Hotel under construction

<CAPTION>

Property                                                Percentage Rent
--------                                                ---------------
<S>                                                      <C>
Residence Inn by Marriott                        for each lease year after the
Palm Desert, CA (3)                              second lease year, 7% of revenues
(the "Residence Inn                              in excess of revenues for the
Palm Desert Property")                           second lease year
Existing hotel

Courtyard by Marriott                            for each lease year after the
Alpharetta, GA (5)                               second lease year, 7% of revenues
(the "Courtyard Alpharetta Property")            in excess of revenues for the
Existing hotel                                   second lease year

Courtyard by Marriott                            for each lease year after the
Overland Park, KS (5)                            second lease year, 7% of revenues
(the "Courtyard Overland                         in excess of revenues for the
Park Property")                                  second lease year
Hotel under construction


Residence Inn by Marriott                        for each lease year after the
Cottonwood, UT (5)                               second lease year, 7% of revenues
(the "Residence Inn                              in excess of revenues for the
Cottonwood Property")                            second lease year
Existing hotel

SpringHill Suites by Marriott                    for each lease year after the
Centreville, VA (5)                              second lease year, 7% of revenues
(the "SpringHill Suites                          in excess of revenues for the
Centreville Property")                           second lease year
Hotel under construction

SpringHill Suites by Marriott                    for each lease year after the
Charlotte, NC (5)                                second lease year, 7% of revenues
(the "SpringHill Suites                          in excess of revenues for the
Charlotte Property")                             second lease year
Hotel under construction

SpringHill Suites by Marriott                    for each lease year after the
Raleigh/Durham, NC (5)                           second lease year, 7% of revenues
(the "SpringHill Suites                          in excess of revenues for the
Raleigh/Durham Property")                        second lease year
Hotel under construction
</TABLE>

                                      -10-
<PAGE>
<TABLE>
<CAPTION>
                                              Estimated Purchase           Lease Term and                 Minimum Annual
Property                                            Price                  Renewal Options                      Rent
--------                                     -------------------          ---------------                 -----------------
<S>                                          <C>                          <C>                       <C>
TownePlace Suites by Marriott                     $9,050,000         15 years; two ten-year         10% of the Company's total cost
Tewksbury, MA (5)                                                    renewal options                to purchase the property
(the "TownePlace Suites
Tewksbury Property")
Existing hotel

TownePlace Suites by Marriott                     $7,711,000         15 years; two ten-year         10% of the Company's total cost
Mt. Laurel, NJ (5)                                                   renewal options                to purchase the property
(the "TownePlace Suites
Mt. Laurel Property")
Existing hotel

TownePlace Suites by Marriott                     $7,160,000         15 years; two ten-year         10% of the Company's total cost
Scarborough, ME (5)                                                  renewal options                to purchase the property
(the "TownePlace Suites
Scarborough Property")
Existing hotel

<CAPTION>

Property                                         Percentage Rent
--------                                         ---------------
<S>                                                 <C>
TownePlace Suites by Marriott             for each lease year after the
Tewksbury, MA (5)                         first lease year, 7% of revenues
(the "TownePlace Suites                   in excess of proforma revenues for
Tewksbury Property")                      the second lease year
Existing hotel

TownePlace Suites by Marriott             for each lease year after the
Mt. Laurel, NJ (5)                        first lease year, 7% of revenues
(the "TownePlace Suites                   in excess of proforma revenues for
Mt. Laurel Property")                     the second lease year
Existing hotel

TownePlace Suites by Marriott             for each lease year after the
Scarborough, ME (5)                       first lease year, 7% of revenues
(the "TownePlace Suites                   in excess of proforma revenues for
Scarborough Property")                    the second lease year
Existing hotel
</TABLE>
----------
FOOTNOTES:

(1)      The leases for the Courtyard Little Lake Bryan, the Fairfield Inn
         Little Lake Bryan and the SpringHill Suites Little Lake Bryan
         Properties are expected to be with the same unaffiliated lessee.

(2)      The anticipated aggregate purchase price for the Courtyard Little Lake
         Bryan, Fairfield Inn Little Lake Bryan and SpringHill Suites Little
         Lake Bryan Properties is approximately $100 million.

(3)      The leases for the Residence Inn Merrifield, the SpringHill Suites
         Gaithersburg, the TownePlace Suites Newark, the Courtyard Palm Desert
         and the Residence Inn Palm Desert Properties are expected to be with
         the same unaffiliated lessee.

(4)      The Company may be obligated to fund up to an additional $1 million in
         construction costs relating to this Property.

(5)      The leases for the Courtyard Alpharetta, the Courtyard Overland Park,
         the Residence Inn Cottonwood, the SpringHill Suites Centreville, the
         SpringHill Suites Charlotte, the SpringHill Suites Raleigh/Durham, the
         TownePlace Suites Tewksbury, the TownePlace Suites Mt. Laurel and the
         TownePlace Suites Scarborough Properties are expected to be with the
         same unaffiliated lessee.


                                      -11-
<PAGE>

         Little Lake Bryan Properties.

         The following information updates and replaces the second paragraph on
page 54, the last paragraph on page 55 and the table on page 56 of the
Prospectus.

         The lodging market in the Lake Buena Vista area averaged 75.2%
occupancy and an average daily room rate of $116.35 for 1999. The Lake Buena
Vista lodging market also achieved a 9.6% growth in room demand on a compounded
annual basis over the last ten years.

         Newark Property. The Newark Property, which is scheduled to open in
August 2000, is a TownePlace Suites by Marriott located in Newark, California,
near Silicon Valley. The Newark Property is expected to resemble a garden
apartment complex and include 127 guest suites. According to HVS data, Silicon
Valley is home to more than 33% of the 100 largest technology firms launched
since 1965 and currently boasts 11% of the nation's high-technology jobs. Due to
this high concentration of high-technology employment, personal wealth levels in
the area are 21.2% higher than the national average. One major high technology
firm, located just three miles from the hotel, recently completed a 1.1 million
square-foot expansion for its worldwide training facility and has begun
construction on an 800,000-square-foot research and development site. Additional
business growth within 3.5 miles includes the expansion of the Ardenwood
Business Park and the Baypoint Center Technology Park, a 500,000-square-foot
research and development property. The property is readily accessible by a
variety of local and county roadways, as well as some state highways. The San
Jose International Airport is located approximately 14 miles south of the hotel
and the Oakland International Airport is approximately 18 miles north of the
property.

         The following chart provides additional information on systemwide
occupancy levels for Marriott systemwide lodging brands:

                          Total Occupancy Rate for 1999
                          Marriott Brand as Compared to
                              U.S. Lodging Industry

                                                               Occupancy Rate
                                                               --------------

U.S. Lodging Industry                                              63.3%
Courtyard by Marriott                                              73.2%
Fairfield Inn by Marriott                                          68.7%
Marriott Hotels, Resorts and Suites                                73.8%
Residence Inn by Marriott                                          79.0%

              Source:    Smith Travel Research (U.S. Lodging Industry only) and
                         Marriott International, Inc. 1999 Form 10-K

SITE SELECTION AND ACQUISITION OF PROPERTIES

         The following information updates and replaces the fourth full
paragraph on page 57 and the third full paragraph on page 59 of the Prospectus.

         The purchase of each Property will be supported by an appraisal of the
real estate prepared by an independent appraiser. The Advisor, however, will
rely on its own independent analysis and not on such appraisals in determining
whether or not to recommend that the Company acquire a particular property. The
purchase price of each such Property or portfolio of Properties, plus any
Acquisition Fees paid by the Company in connection with such purchase, will not
exceed, in the case of an individual Property, the Property's appraised value
or, in the case of a portfolio of Properties, the total of the appraised values
of the Properties in the portfolio. (In connection with the acquisition of a
Property which is to be constructed or renovated, the comparison of the purchase
price and the appraised value of such Property ordinarily will be based on the
"stabilized value" of such Property.) The stabilized value is the value at the
point which the Property has reached its level of competitiveness at which it is
expected to operate over the long term. It should be noted that appraisals are
estimates of value and should not be relied upon as measures of true worth or
realizable value. Each appraisal will be maintained in the Company's records for
at least five years and will be available for inspection and duplication by any
stockholder.

                                      -12-
<PAGE>

         Construction and Renovation

         In all situations where construction or renovation of a Property is
required, the Company also will have the right to review the developer's books,
records, and agreements during and following completion of construction to
verify actual costs.

BORROWING

         The following information updates and replaces the first paragraph on
page 67 of the Prospectus.

         The Company will borrow money to acquire Assets and to pay certain
related fees. The Company intends to encumber Assets in connection with the
borrowing. The Company plans to obtain one or more revolving Lines of Credit in
an aggregate amount up to $100,000,000, and may also obtain Permanent Financing.
The Line of Credit may be increased at the discretion of the Board of Directors
and may be repaid with offering proceeds, proceeds from the sale of assets,
working capital or Permanent Financing. The Line of Credit and Permanent
Financing are the only source of funds for making Secured Equipment Leases and
for paying the Secured Equipment Lease Servicing Fee.


                             SELECTED FINANCIAL DATA

         The following table sets forth certain financial information for the
Company, and should be read in conjunction with "Management's Discussion and
Analysis of Financial Condition and Results of Operations" and the Financial
Statements included in Appendix B.

<TABLE>
<CAPTION>
                                       Quarter Ended
                                March 31,         March 31,
                                   2000              1999                            Year Ended December 31,
                               (Unaudited)       (Unaudited)           1999              1998           1997 (1)       1996 (2)
                              ---------------    -------------    ---------------    -------------     ------------    ----------
<S>                               <C>              <C>               <C>               <C>                <C>               <C>
Revenues                          $5,581,157       $1,333,352        $10,677,505       $1,955,461         $ 46,071          $ --
Net earnings                       3,945,084          430,280          7,515,988          958,939           22,852            --
Cash distributions
  declared (3)                     5,522,124          998,652         10,765,881        1,168,145           29,776            --
Funds from operations (4)          5,456,911          787,347         10,478,103        1,343,105           22,852            --
Earnings per Share
  Basic                                 0.13             0.07               0.47             0.40             0.03            --
  Diluted                               0.12             0.06               0.45             0.40             0.03            --
Cash distributions declared
  per Share                             0.18             0.17               0.72             0.47             0.05            --
Weighted average number
  of Shares outstanding (5)
     Basic                        31,200,726        6,419,548         15,890,212        2,402,344          686,063            --
     Diluted                      38,622,874        7,812,448         21,437,859        2,402,344          686,063            --

<CAPTION>
                                March 31,         March 31,
                                   2000              1999                                  December 31,
                               (Unaudited)       (Unaudited)           1999              1998             1997           1996
                              ---------------    -------------    ---------------    -------------     ------------    ----------
<S>                             <C>               <C>               <C>               <C>               <C>             <C>
Total assets                    $309,122,011      $84,706,283       $266,968,274      $48,856,690       $9,443,476      $598,190
Total stockholders' equity       292,031,594       79,083,113        253,054,839       37,116,491        9,233,917       200,000
</TABLE>


(1)      No operations commenced until the Company received minimum offering
         proceeds and funds were released from escrow on October 15, 1997.

(2)      Selected financial data for 1996 represents the period June 12, 1996
         (date of inception) through December 31, 1996.

                                      -13-
<PAGE>

(3)      Cash distributions are declared by the Board of Directors and generally
         are based on various factors, including cash available from operations.
         Approximately 29%, 57%, 30%, 18% and 23% of cash distributions for the
         quarters ended March 31, 2000 and 1999, and the years ended December
         31, 1999, 1998 and 1997, respectively, represent a return of capital in
         accordance with generally accepted accounting principles ("GAAP"). Cash
         distributions treated as a return of capital on a GAAP basis represent
         the amount of cash distributions in excess of accumulated net earnings
         on a GAAP basis, including deductions for depreciation expense. The
         Company has not treated such amount as a return of capital for purposes
         of calculating Invested Capital and the Stockholders' 8% Return.

(4)      Funds from operations ("FFO"), based on the revised definition adopted
         by the Board of Governors of the National Association of Real Estate
         Investment Trusts ("NAREIT") and as used herein, means net earnings
         determined in accordance with GAAP, excluding gains or losses from debt
         restructuring and sales of property, plus depreciation and amortization
         of real estate assets and after adjustments for unconsolidated
         partnerships and joint ventures. FFO was developed by NAREIT as a
         relative measure of performance and liquidity of an equity REIT in
         order to recognize that income-producing real estate historically has
         not depreciated on the basis determined under GAAP. However, FFO (i)
         does not represent cash generated from operating activities determined
         in accordance with GAAP (which, unlike FFO, generally reflects all cash
         effects of transactions and other events that enter into the
         determination of net earnings), (ii) is not necessarily indicative of
         cash flow available to fund cash needs and (iii) should not be
         considered as an alternative to net earnings determined in accordance
         with GAAP as an indication of the Company's operating performance, or
         to cash flow from operating activities determined in accordance with
         GAAP as a measure of either liquidity or the Company's ability to make
         distributions. Accordingly, the Company believes that in order to
         facilitate a clear understanding of the consolidated historical
         operating results of the Company, FFO should be considered in
         conjunction with the Company's net earnings and cash flows as reported
         in the accompanying financial statements and notes thereto. See
         Appendix B -- Financial Information.

(5)      The weighted average number of Shares outstanding is based upon the
         period the Company was operational.


                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

         The following information contains forward-looking statements within
the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the
Securities Exchange Act of 1934. These statements generally are characterized by
the use of terms such as "believe," "expect" and "may." Although the Company
believes that the expectations reflected in such forward-looking statements are
based upon reasonable assumptions, the Company's actual results could differ
materially from those set forth in the forward-looking statements. Certain
factors that might cause such a difference include the following: changes in
general economic conditions, changes in local and national real estate
conditions, the availability of capital from borrowings under the Company's Line
of Credit, availability of proceeds from the Company's offering, the ability of
the Company to obtain Permanent Financing on satisfactory terms, the ability of
the Company to continue to identify suitable investments, the ability of the
Company to continue to locate suitable tenants for its Properties and borrowers
for its Mortgage Loans and Secured Equipment Leases, and the ability of such
tenants and borrowers to make payments under their respective leases, Mortgage
Loans or Secured Equipment Leases. Given these uncertainties, readers are
cautioned not to place undue reliance on such statements.

INTRODUCTION

         The Company

         The Company is a Maryland corporation that was organized on June 12,
1996. CNL Hospitality GP Corp. and CNL Hospitality LP Corp. are wholly owned
subsidiaries of CNL Hospitality Properties, Inc., organized in Delaware in June
1998. CNL Hospitality Partners, LP is a Delaware limited partnership formed in
June 1998. CNL Hospitality GP Corp. and CNL Hospitality LP Corp. are the general
and limited partner, respectively, of CNL Hospitality Partners, LP. In this
section, the term "Company" includes, unless the context otherwise requires, CNL
Hospitality Properties, Inc., CNL Hospitality Partners, LP, CNL Hospitality GP
Corp., CNL Hospitality LP Corp. and CNL Philadelphia Annex, LLC.

         The Company was formed to acquire Properties located across the United
States to be leased on a long-term, "triple-net" basis to operators of selected
national and regional limited service, extended stay and full service Hotel
Chains. The Company may also provide Mortgage Loans and Secured Equipment Leases
to operators of

                                      -14-
<PAGE>

Hotel Chains. Secured Equipment Leases will be funded from the proceeds of
financing to be obtained by the Company. The aggregate outstanding principal
amount of Secured Equipment Leases will not exceed 10% of Gross Proceeds from
the Company's offerings of Shares of Common Stock.

LIQUIDITY AND CAPITAL RESOURCES

         Common Stock Offerings

         The Company was formed in June 1996, at which time it received initial
capital contributions from the Advisor of $200,000 for 20,000 Shares of Common
Stock. On July 9, 1997, the Company commenced its Initial Offering of Shares of
Common Stock. Upon completion of the Initial Offering on June 17, 1999, the
Company had received aggregate subscriptions for 15,007,264 Shares totalling
$150,072,637 in Gross Proceeds, including $72,637 (7,264 Shares) through the
Company's Reinvestment Plan. Following the completion of its Initial Offering,
the Company commenced this offering of up to 27,500,000 Shares of Common Stock
($275,000,000). As of March 31, 2000, the Company had received subscriptions for
18,866,111 Shares totalling $188,661,114 in Gross Proceeds from this offering,
including $675,988 (67,599 Shares) through the Company's Reinvestment Plan.

         As of March 31, 2000 and December 31, 1999, net proceeds to the Company
from its offerings of Shares and capital contributions from the Advisor, after
deduction of Selling Commissions, marketing support and due diligence expense
reimbursement fees and Organizational and Offering Expenses totalled
approximately $300,000,000 and $257,000,000, respectively. As of March 31, 2000,
the Company had used net proceeds from the offerings to invest directly or
indirectly, approximately $136,500,000 in 11 hotel Properties, to pay $7,120,800
as deposits on seven additional hotel Properties, to redeem 27,490 Shares of
Common Stock for $252,905 and to pay approximately $16,700,000 in Acquisition
Fees and certain Acquisition Expenses, leaving approximately $139,500,000
available for investment in Properties and Mortgage Loans.

         On October 26, 1999, the Company filed a registration statement on Form
S-11 with the Securities and Exchange Commission in connection with the proposed
sale by the Company of up to an additional 45,000,000 Shares of Common Stock
($450,000,000) (the "2000 Offering") in an offering expected to commence
immediately following the completion of this offering. The 2000 Offering was
declared effective by the Securities and Exchange Commission on May 23, 2000. Of
the 45,000,000 Shares of Common Stock expected to be offered, up to 5,000,000
Shares are expected to be available to stockholders purchasing Shares through
the Reinvestment Plan. The price per Share and the other terms of the 2000
Offering, including the percentage of gross proceeds payable (i) to the Managing
Dealer for Selling Commissions and expenses in connection with the offering and
(ii) to the Advisor for Acquisition Fees, will be substantially the same as
those for the Initial Offering and this offering.

         During the period April 1, 2000 through June 1, 2000, the Company
received additional net offering proceeds from this offering of approximately
$29,000,000 and as of June 1, 2000, had approximately $122,300,000 available for
investment in Properties and Mortgage Loans. The Company expects to use the
uninvested net proceeds, any additional net proceeds from the sale of Shares in
this offering, plus any net proceeds from the sale of Shares in the 2000
Offering to purchase additional Properties and, to a lesser extent, invest in
Mortgage Loans. See the section of the Prospectus entitled "Investment
Objectives and Policies." In addition, the Company intends to borrow money to
acquire Assets and to pay certain related fees. The Company intends to encumber
Assets in connection with such borrowings. The Company currently has a
$30,000,000 Line of Credit available, as described below. Borrowings on the Line
of Credit may be repaid with offering proceeds, proceeds from the sale of
assets, working capital or Permanent Financing. The maximum amount the Company
may borrow, absent a satisfactory showing that a higher level of borrowing is
appropriate as approved by a majority of the Independent Directors, is 300% of
the Company's Net Assets.

         Redemptions

         In October 1998, the Board of Directors elected to implement the
Company's redemption plan. Under the redemption plan, the Company elected to
redeem Shares, subject to certain conditions and limitations. During the quarter
ended March 31, 2000 and the year ended December 31, 1999, 14,605 and 12,885
Shares, respectively, were redeemed at $9.20 per Share for a total of $134,363
and $118,542, respectively. These Shares were retired from Shares outstanding of
Common Stock. No Shares were redeemed in 1998 or 1997.

                                      -15-
<PAGE>

         Indebtedness

         On July 31, 1998, the Company entered into an initial Line of Credit
and security agreement with a bank to be used by the Company to acquire hotel
Properties. The initial Line of Credit provides that the Company will be able to
receive advances of up to $30,000,000 until July 30, 2003, with an annual review
to be performed by the bank to indicate that there has been no substantial
deterioration, as determined by the bank in its reasonable discretion, of the
credit quality. Interest expense on each advance shall be payable monthly, with
all unpaid interest and principal due no later than five years from the date of
the advance. Advances under the Line of Credit will bear interest at either (i)
a rate per annum equal to 318 basis points above the London Interbank Offered
Rate (LIBOR) or (ii) a rate per annum equal to 30 basis points above the bank's
base rate, whichever the Company selects at the time advances are made. In
addition, a fee of 0.5% per advance will be due and payable to the bank on funds
as advanced. Each advance made under the Line of Credit will be collateralized
by an assignment of rents and leases. In addition, the Line of Credit provides
that the Company will not be able to further encumber the applicable hotel
Property during the term of the advance without the bank's consent. The Company
will be required, at each closing, to pay all costs, fees and expenses arising
in connection with the Line of Credit. The Company must also pay the bank's
attorney's fees, subject to a maximum cap, incurred in connection with the Line
of Credit and each advance. In connection with the Line of Credit, the Company
incurred a commitment fee, legal fees and closing costs of approximately
$138,000. Proceeds from the Line of Credit were used in connection with the
purchase of two hotel Properties and the commitment to acquire three additional
Properties during 1998. As of March 31, 2000 and December 31, 1999, the Company
had no amounts outstanding under the Line of Credit. The Company has not yet
received a commitment for any Permanent Financing and there is no assurance that
the Company will obtain any Permanent Financing on satisfactory terms.

         During the quarter ended March 31, 2000, the Company through the LLC
entered into a Tax Increment Financing Agreement with the Philadelphia Authority
for Industrial Development ("TIF Note") for $10 million which is collateralized
by the LLC's hotel Property. The principal and interest on the TIF Note is
expected to be fully paid by the LLC's hotel Property's incremental property
taxes over a period of twenty years. The payment of the incremental property
taxes is the responsibility of the tenant of the hotel Property. Interest on the
TIF Note is 12.85% and payments are due each May, through May 2017. In the event
that incremental property taxes are insufficient to cover the principal and
interest due, Marriott International, Inc. is required to fund such shortfall
pursuant to its guarantee of the TIF Note.

         During the quarters ended March 31, 2000 and 1999, and the years ended
December 31, 1999, 1998 and 1997, Affiliates of the Company incurred on behalf
of the Company $933,778, $587,498, $3,257,822, $459,250 and $638,274,
respectively, for certain Organizational and Offering Expenses, $81,955,
$351,291, $653,231, $392,863 and $26,149, respectively, for certain Acquisition
Expenses, and $131,673, $62,145, $325,622, $98,212 and $11,003, respectively,
for certain Operating Expenses. As of March 31, 2000, the Company owed the
Advisor and other related parties $506,490, for expenditures incurred on behalf
of the Company and for Acquisition Fees. The Advisor has agreed to pay or
reimburse to the Company all Offering Expenses (excluding commissions and
marketing support and due diligence expense reimbursement fees) in excess of
three percent of gross offering proceeds.

         Market Risk

         The Company may be subject to interest rate risk through any
outstanding balances on its variable rate Line of Credit. The Company may
mitigate this risk by paying down any outstanding balances on the Line of Credit
from offering proceeds should interest rates rise substantially. There were no
amounts outstanding on its variable Line of Credit at March 31, 2000 and
December 31, 1999.

         Property Acquisitions and Investments

         As of December 31, 1998, the Company owned two Properties in the
Atlanta, Georgia area which were each being operated by the tenant as a
Residence Inn by Marriott. In February 1999, the Company executed a series of
agreements with Five Arrows pursuant to which the Company and Five Arrows formed
a jointly owned real estate investment trust, Hotel Investors, for the purpose
of acquiring up to eight Properties. At the time the agreement was entered into,
the eight Properties were either newly constructed or in various stages of
completion.

                                      -16-
<PAGE>

         In February 1999 and June 1999, Hotel Investors  purchased seven of the
eight Properties for an aggregate  purchase price of approximately  $167 million
and  paid  $3  million  as a  deposit  on  the  one  remaining  Property.  For a
description  of the  Properties  acquired,  see the  section  of the  Prospectus
entitled "Business -- Property Acquisitions -- Western International Portfolio."
The $3 million  deposit  relating to the eighth  Property  was refunded to Hotel
Investors  by the  seller  in  January  2000  as a  result  of  Hotel  Investors
exercising its option to terminate its obligation to purchase the Property under
the purchase and sale agreement.

         In order to fund these purchases, Five Arrows invested approximately
$48 million and the Company invested approximately $38 million in Hotel
Investors. Hotel Investors funded the remaining amount of approximately $88
million with permanent financing, collateralized by the Hotel Investors Loan. In
return for their respective investments, Five Arrows received a 51% common stock
interest and the Company received a 49% common stock interest in Hotel
Investors. Five Arrows received 48,337 shares of Class A Preferred Stock and the
Company received 37,979 shares of Class B Preferred Stock. The Class A Preferred
Stock is exchangeable upon demand into Common Stock of the Company, as
determined pursuant to a formula that is intended to make the conversion not
dilutive to funds from operations (based on the revised definition adopted by
the Board of Governors of the National Association of Real Estate Investment
Trusts which means net earnings determined in accordance with generally accepted
accounting principles, excluding gains or losses from debt restructuring and
sales of property, plus depreciation and amortization of real estate assets and
after adjustments for unconsolidated partnerships and joint ventures) per Share
of the Company's Common Stock.

         Cash available for distributions of Hotel Investors is distributed
first to Five Arrows with respect to dividends payable on the Class A Preferred
Stock. Such dividends are calculated based on Five Arrows' "special investment
amount," or $1,294.78 per share, representing the sum of its investment in Hotel
Investors and its approximately $14 million investment in the Company, described
below, on a per share basis, adjusted for any distributions received from the
Company. Then, cash available for distributions is distributed to the Company
with respect to its Class B Preferred Stock. Next, cash available for
distributions is distributed to 100 CNL Holdings, Inc. and affiliates'
associates who each own one share of Class C preferred stock in Hotel Investors,
to provide a quarterly, cumulative, compounded eight percent return. All
remaining cash available for distributions is distributed pro rata with respect
to the interest in the common shares.

         Five Arrows also invested approximately $14 million in the Company
through the purchase of Common Stock pursuant to the Company's Initial Offering
and this offering, the proceeds of which were used by the Company to fund
approximately 38% of its funding commitment to Hotel Investors. During 1999,
approximately $3.7 million of this amount was initially treated as a loan due to
the stock ownership limitations specified in the Company's Articles of
Incorporation at the time of investment. Subsequently, this loan was converted
to Common Stock.

         In addition to the above investments, Five Arrows purchased a 10%
interest in the Advisor. In connection with Five Arrow's investment in the
Company, the Advisor and Hotel Investors, certain Affiliates agreed to waive
certain fees otherwise payable to them by the Company. The Advisor is also the
advisor to Hotel Investors pursuant to a separate advisory agreement. The
Company will not pay the Advisor fees, including the Company's pro rata portion
of Hotel Investors' advisory fees, in excess of amounts payable under its
Advisory Agreement.

         On November 16, 1999, the Company acquired an 89% interest in the LLC
for approximately $58 million. The sole purpose of the LLC is to own and lease
the Courtyard by Marriott hotel Property located in Philadelphia, Pennsylvania.
This historic Property was recently renovated and converted into a hotel which
commenced operations in late November 1999.

         In addition, on December 10, 1999, the Company acquired a newly
constructed Property located in Mira Mesa, California, for approximately $15.5
million. The Property is being operated by the tenant as a Residence Inn by
Marriott.

         On June 1, 2000, the Company acquired two Wyndham Hotels located in
Billerica, Massachusetts and Denver, Colorado, for approximately $43.4 million.

         Hotel Investors, the LLC and the Company, as lessors, have entered into
long-term, triple-net leases with operators of Hotel Chains, as described below
in "Liquidity Requirements."

                                      -17-
<PAGE>

         Commitments

         As of June 1, 2000, the Company had initial commitments to acquire 17
additional hotel Properties for an anticipated aggregate purchase price of
approximately $278 million. The acquisition of each of these Properties is
subject to the fulfillment of certain conditions. In order to acquire all of
these Properties, the Company must obtain additional funds through the receipt
of additional offering proceeds and/or advances on the Line of Credit. In
connection with three of these agreements, the Company has a deposit, in the
form of a letter of credit, collateralized by a certificate of deposit,
amounting to $5 million. In connection with four of the remaining agreements,
the Company has a deposit of approximately $2.1 million held in escrow. There
can be no assurance that any or all of the conditions will be satisfied or, if
satisfied, that one or more of these Properties will be acquired by the Company.

         As of June 1, 2000, the Company had not entered into any arrangements
creating a reasonable probability a particular Mortgage Loan or Secured
Equipment Lease would be funded. The Company is presently negotiating to acquire
additional Properties, but as of June 1, 2000, the Company had not acquired any
such Properties or entered into any Mortgage Loans.

         Cash and Cash Equivalents

         Until Properties are acquired, or Mortgage Loans are entered into, Net
Offering Proceeds are held in short-term (defined as investments with a maturity
of three months or less), highly liquid investments, such as demand deposit
accounts at commercial banks, certificates of deposit and money market accounts,
which management believes to have appropriate safety of principal. This
investment strategy provides high liquidity in order to facilitate the Company's
use of these funds to acquire Properties at such time as Properties suitable for
acquisition are located or to fund Mortgage Loans. At March 31, 2000, the
Company had $142,143,157 invested in such short-term investments as compared to
$101,972,441 at December 31, 1999. The increase in the amount invested in
short-term investments was primarily attributable to proceeds received from the
sale of Shares of Common Stock from this offering. These funds will be used to
purchase additional Properties, to make Mortgage Loans, to pay Offering Expenses
and Acquisition Expenses, to pay Distributions to stockholders and other Company
expenses and, in management's discretion, to create cash reserves.

         During 1999, the Company opened three bank accounts in a bank in which
certain officers and directors of the Company serve as directors, and in which
an Affiliate of the Advisor is a stockholder. The amount deposited with this
Affiliate at March 31, 2000 and December 31, 1999, was $15,534,326 and
$15,275,629, respectively.

         Liquidity Requirements

         The Company expects to meet its short-term liquidity requirements,
other than for Offering Expenses, acquisition and development of Properties and
investment in Mortgage Loans and Secured Equipment Leases, through cash flow
provided by operating activities. The Company believes that cash flow provided
by operating activities will be sufficient to fund normal recurring operating
expenses, regular debt service requirements and Distributions to stockholders.
To the extent that the Company's cash flow provided by operating activities is
not sufficient to meet such short-term liquidity requirements as a result, for
example, of unforeseen expenses due to tenants defaulting under the terms of
their lease agreements, the Company will use borrowings under its Line of
Credit.

         Management believes that the Properties are adequately covered by
insurance. In addition, the Advisor has obtained contingent liability and
property coverage for the Company. This insurance policy is intended to reduce
the Company's exposure in the unlikely event a tenant's insurance policy lapses
or is insufficient to cover a claim relating to a Property.

         The Company expects to meet its other short-term liquidity
requirements, including payment of Offering Expenses, Property acquisitions and
development and investment in Mortgage Loans and Secured Equipment Leases, with
additional advances under its Line of Credit and proceeds from its offerings.
The Company expects to meet its long-term liquidity requirements through short
or long-term, unsecured or secured debt financing or equity financing.

                                      -18-
<PAGE>

         Distributions

         During the quarters ended March 31, 2000 and 1999, and the years ended
December 31, 1999, 1998 and 1997, the Company generated cash from operations
(which includes cash received from tenants, and dividend, interest and other
income received, less cash paid for operating expenses) of $5,827,348, $663,437,
$12,890,161, $2,776,965 and $22,469, respectively. Based on cash from operations
and dividends due to the Company from Hotel Investors, the Company declared and
paid Distributions to its stockholders of $5,522,124, $998,652, $10,765,881,
$1,168,145 and $29,776 during the quarters ended March 31, 2000 and 1999, and
the years ended December 31, 1999, 1998 and 1997, respectively. In addition, on
April 1, May 1 and June 1, 2000, the Company declared Distributions to
stockholders of record on April 1, May 1 and June 1, 2000, totalling $2,044,420,
$2,133,563 and $2,229,028, respectively (each representing $0.0604 per Share),
payable in June 2000. For the quarters ended March 31, 2000 and 1999,
approximately 48 percent and 41 percent, respectively, of the Distributions
received by stockholders were considered to be ordinary income and approximately
52 percent and 59 percent, respectively, were considered a return of capital for
federal income tax purposes. For the years ended December 31, 1999, 1998 and
1997, approximately 75 percent, 76 percent and 100 percent, respectively, of the
Distributions received by stockholders were considered to be ordinary income and
approximately 25 percent and 24 percent were considered a return of capital for
federal income tax purposes for the years ended December 31, 1999 and 1998,
respectively. No amounts distributed to the stockholders for the quarters ended
March 31, 2000 and 1999, and the years ended December 31, 1999, 1998 and 1997,
are required to be or have been treated by the Company as a return of capital
for purposes of calculating the Stockholders' 8% Return on Invested Capital.

         Other

         The tenants of the Properties have established FF&E Reserve funds which
will be used for the replacement and renewal of furniture, fixtures and
equipment relating to the hotel Properties. Funds in the FF&E Reserve have been
paid, granted and assigned to the Company, or in the case of the seven
Properties owned indirectly, to Hotel Investors. For the quarters ended March
31, 2000 and 1999, and the years ended December 31, 1999 and 1998, revenues
relating to the FF&E Reserve of the Properties directly owned by the Company
totalled $159,237, $61,027, $320,356 and $98,099, of which $133,908, $61,027,
$275,630 and $82,407, respectively, was classified as restricted cash. For the
quarter ended March 31, 2000 and the year ended December 31, 1999, revenues
relating to the FF&E Reserve of the Properties indirectly owned through Hotel
Investors totalled $176,221 and $343,264, of which $94,079 and $288,644,
respectively, was classified as restricted cash. No such amounts were
outstanding or earned during 1997. Due to the fact that the Properties are
leased on a long-term, triple-net basis, management does not believe that other
working capital reserves are necessary at this time. Management has the right to
cause the Company to maintain additional reserves if, in their discretion, they
determine such reserves are required to meet the Company's working capital
needs.

         Management is not aware of any material trends, favorable or
unfavorable, in either capital resources or the outlook for long-term cash
generation, nor does management expect any material changes in the availability
and relative cost of such capital resources, other than as referred to in this
Prospectus.

         Management expects that the cash to be generated from operations will
be adequate to pay Operating Expenses and to make Distributions to stockholders.

RESULTS OF OPERATIONS

         As of March 31, 2000 and December 31, 1999, the Company had acquired 11
Properties, either directly or indirectly, consisting of land, buildings and
equipment, and had entered into a long-term, triple-net lease agreement relating
to each of these Properties. The Property leases provide for minimum base annual
rental payments ranging from approximately $1,204,000 to $6,500,000, which are
payable in monthly installments. In addition, certain of the leases also provide
that, commencing in the second lease year, the annual base rent required under
the terms of the leases will increase. In addition to annual base rent, the
tenant pays contingent rent computed as a percentage of gross sales of the
Property. The Company's leases also require the establishment of the FF&E
Reserves. The FF&E Reserves established for the Properties directly or
indirectly owned by the Company, have been reported as additional rent for the
quarters ended March 31, 2000 and 1999 and the years ended December 31, 1999 and
1998.

                                      -19-
<PAGE>

         Comparison of quarter ended March 31, 2000 to quarter ended March 31,
1999

         During the quarters ended March 31, 2000 and 1999, the Company earned
rental income from operating leases and FF&E Reserve income of $2,885,131 and
$798,645, respectively. No contingent rental income was earned for the quarters
ended March 31, 2000 and 1999. The increase in rental income and FF&E Reserve
income was due to the fact that the Company owned four Properties during the
quarter ended March 31, 2000, as compared to two Properties during the quarter
ended March 31, 1999. Because the Company has not yet acquired all of its
Properties, revenues for the quarter ended March 31, 2000, represent only a
portion of revenues which the Company is expected to earn in future periods.

         During the quarter ended March 31, 2000, the Company owned and leased
seven Properties indirectly through its investment in Hotel Investors, as
described above in "Liquidity and Capital Resources -- Property Acquisitions and
Investments." In connection with its investment, the Company recognized $926,817
in dividend income and $119,803 in equity in loss of unconsolidated subsidiary
after deduction of preferred stock dividends, resulting in net earnings
attributable to this investment of $807,014.

         During the quarters ended March 31, 2000 and 1999, the Company also
earned $1,769,209 and $292,864, respectively, in interest income from
investments in money market accounts and other short-term, highly liquid
investments and other income. The increase in interest income was primarily
attributable to increased offering proceeds in the current year being
temporarily invested in money market accounts or other short-term, highly liquid
investments pending investment in Properties and Mortgage Loans. As net offering
proceeds from this offering are invested in Properties and used to make Mortgage
Loans, the percentage of the Company's total revenues from interest income from
investments in money market accounts or other short-term, highly liquid
investments is expected to decrease.

         During the quarter ended March 31, 2000, Crestline Capital Corp.
("Crestline") (formerly STC Leasing Associates, LLC, which was acquired by
Crestline on March 6, 2000) and City Center Annex Tenant Corporation contributed
more than ten percent of the Company's total rental income. In addition, all of
the Company's rental income was earned from Properties operating as Marriott
brand chains during the quarter ended March 31, 2000. Although the Company
intends to acquire additional Properties located in various states and regions
and to carefully screen its tenants in order to reduce risks of default, failure
of these lessees or the Marriott chains could significantly impact the result of
operations of the Company. However, management believes that the risk of such a
default is reduced due to the essential or important nature of these Properties
for the ongoing operations of the lessees. It is expected that the percentage of
total rental income contributed by these lessees will decrease as additional
Properties are acquired and leased during 2000 and subsequent years.

         Operating expenses, including interest expense and depreciation and
amortization expense, were $1,391,580 and $718,533 for the quarters ended March
31, 2000 and 1999, respectively (24.9% and 53.9%, respectively, of total
revenues). The increase in the dollar amount of operating expenses during the
quarter ended March 31, 2000, as compared to the same period for 1999, was
primarily as a result of the Company and the LLC owning two Properties directly
during the quarter ended March 31, 1999, compared to four properties during the
quarter ended March 31, 2000. This resulted in an increase in Asset Management
Fees of $76,857 and an increase in depreciation and amortization expense of
$662,883 for the quarter ended March 31, 2000, as compared to the same period
for 1999. Additionally, general operating and administrative expenses increased
as a result of Company growth, while interest expense, including loan cost
amortization, decreased from $200,573 for the quarter ended March 31, 1999 to
$8,110 for the quarter ended March 31, 2000. The decrease in interest expense
was a result of the Company not having any amounts outstanding on its Line of
Credit during the quarter ended March 31, 2000.

         The dollar amount of operating expenses is expected to increase as the
Company acquires additional Properties and invests in Mortgage Loans. However,
general operating and administrative expenses as a percentage of total revenues
is expected to decrease as the Company acquires additional Properties and
invests in Mortgage Loans.

                                      -20-
<PAGE>

         Comparison of year ended December 31, 1999 to year ended December 31,
1998

         During the years ended December 31, 1999 and 1998, the Company earned
rental income from operating leases, contingent rental income and FF&E Reserve
income of $4,230,995 and $1,316,599, respectively. The 221% increase in rental
income, contingent rental income and FF&E Reserve income was due to the fact
that the Company owned two Properties for the full year ended December 31, 1999,
as compared to two Properties for approximately six months during the year ended
December 31, 1998. In addition, the Company invested in two additional
Properties during 1999. Because the Company had not yet acquired all of its
Properties, revenues for the year ended December 31, 1999, represent only a
portion of revenues which the Company is expected to earn in future periods.

         During the year ended December 31, 1999, the Company acquired and
leased seven Properties indirectly through its investment in Hotel Investors, as
described above in "Liquidity and Capital Resources -- Property Acquisitions and
Investments." In connection with its investment, the Company recognized
$2,753,506 in dividend income and $778,466 in equity in loss of unconsolidated
subsidiary after deduction of preferred stock dividends, resulting in net
earnings attributable to this investment of $1,975,040.

         During the years ended December 31, 1999 and 1998, the Company also
earned $3,693,004 and $638,862, respectively, in interest income from
investments in money market accounts and other short-term, highly liquid
investments and other income. The 478% increase in interest income was primarily
attributable to increased offering proceeds received during 1999 being
temporarily invested in money market accounts or other short-term, highly liquid
investments pending investment in Properties and Mortgage Loans. As net offering
proceeds from this offering are invested in Properties and used to make Mortgage
Loans, the percentage of the Company's total revenues from interest income from
investments in money market accounts or other short-term, highly liquid
investments is expected to decrease.

         During the year ended December 31, 1999, two lessees, Crestline (which
operates and leases two Properties) and WI Hotel Leasing, LLC (which leases the
seven Properties in which the Company owns an interest through Hotel Investors),
each contributed more than ten percent of the Company's total rental income
(including the Company's share of total rental income from Hotel Investors). In
addition, all of the Company's rental income (including the Company's share of
total rental income from Hotel Investors) was earned from Properties operating
as Marriott brand chains. Although the Company intends to acquire additional
Properties located in various states and regions and to carefully screen its
tenants in order to reduce risks of default, failure of these lessees or the
Marriott chains could significantly impact the results of operations of the
Company. However, management believes that the risk of such a default is reduced
due to the essential or important nature of these Properties for the ongoing
operations of the lessees. It is expected that the percentage of total rental
income contributed by Crestline will decrease as additional Properties are
acquired and leased during 2000 and subsequent years.

         Operating expenses, including interest expense and depreciation and
amortization expense, were $2,318,717 and $996,522 for the years ended December
31, 1999 and 1998, respectively (21.7% and 51%, respectively, of total
revenues). The increase in operating expenses during the year ended December 31,
1999, as compared to 1998, was primarily as a result of the Company owning two
Properties for approximately six months during 1998 compared to a full year
during 1999. Additionally, general operating and administrative expenses
increased as a result of Company growth, while interest expense decreased from
$350,322 for the year ended December 31, 1998 to $248,094 for the year ended
December 31, 1999. The decrease in interest expense of 29.2% was the result of
the Line of Credit being outstanding for two months in 1999 as compared to the
majority of 1998.

         For the year ended December 31, 1999, the Company's Operating Expenses
did not exceed the Expense Cap. For the year ended December 31, 1998, the
Company's Operating Expenses exceeded the Expense Cap by $92,733; therefore, the
Advisor reimbursed the Company such amount in accordance with the Advisory
Agreement.

         Comparison of year ended December 31, 1998 to year ended December 31,
1997

         Operations of the Company commenced on October 15, 1997, when the
Company received the minimum offering proceeds of $2,500,000. As of December 31,
1998, the Company had acquired two Properties, each consisting of land, building
and equipment, and had entered into a long-term, triple-net lease agreement
relating to each of the Properties. The Company earned $1,316,599 in rental
income from operating leases and FF&E Reserve income from the two Properties
during the year ended December 31, 1998.

                                      -21-
<PAGE>

         During the years ended December 31, 1998 and 1997, the Company earned
$638,862 and $46,071, respectively, in interest income from investments in money
market accounts and other short-term, highly liquid investments. The increase
was attributable to offering proceeds being temporarily invested in money market
accounts or other short-term, highly liquid investments.

         Operating expenses, including interest expense and depreciation and
amortization expense, were $996,522 and $23,219 for the years ended December 31,
1998 and 1997, respectively. Operating expenses increased during the year ended
December 31, 1998 as compared to the year ended December 31, 1997, primarily as
a result of the fact that the Company did not commence operations until October
15, 1997, and due to the fact that the Company acquired Properties and received
advances under the Line of Credit during 1998. As discussed above, for the year
ended December 31, 1998, the Company's Operating Expenses exceeded the Expense
Cap by $92,733; therefore, the Advisor reimbursed the Company such amount in
accordance with the Advisory Agreement. For the year ended December 31, 1997,
the Expense Cap was not applicable.

         Other

         The Company has elected, pursuant to Internal Revenue Code Section
856(c)(1), to be taxed as a REIT under Sections 856 through 860 of the Internal
Revenue Code of 1986, as amended, and related regulations. As a REIT, for
federal income tax purposes, the Company generally will not be subject to
federal income tax on income that it distributes to its stockholders. If the
Company fails to qualify as a REIT in any taxable year, it will be subject to
federal income tax on its taxable income at regular corporate rates and will not
be permitted to qualify for treatment as a REIT for federal income tax purposes
for four years following the year during which qualification is lost. Such an
event could materially affect the Company's net earnings. However, the Company
believes that it is organized and operates in such a manner as to qualify for
treatment as a REIT for the years ended December 31, 1999, 1998 and 1997. In
addition, the Company intends to continue to operate the Company so as to remain
qualified as a REIT for federal income tax purposes.

         The Company anticipates that its leases will be triple-net leases and
will contain provisions that management believes will mitigate the effect of
inflation. Such provisions will include clauses requiring the payment of
contingent rent based on certain gross sales above a specified level and/or
automatic increases in base rent at specified times during the term of the
lease. Management expects that increases in gross sales volumes due to inflation
and real sales growth should result in an increase in rental income over time.
Continued inflation also may cause capital appreciation of the Company's
Properties. Inflation and changing prices, however, also may have an adverse
impact on the sales of the Properties and on potential capital appreciation of
the Properties.

         Management of the Company currently knows of no trends that will have a
material adverse effect on liquidity, capital resources or results of
operations.

                                      -22-
<PAGE>

                                   MANAGEMENT

DIRECTORS AND EXECUTIVE OFFICERS

         The Directors and executive officers of the Company are listed below:

<TABLE>
<CAPTION>
           Name                    Age        Position with the Company
           ----                    ---        -------------------------
<S>                                 <C>               <C>
James M. Seneff, Jr.                53        Director, Chairman of the Board, and Chief Executive Officer
Robert A. Bourne                    53        Director, Vice Chairman of the Board, and President
Matthew W. Kaplan                   37        Director
Charles E. Adams                    37        Independent Director
Lawrence A. Dustin                  54        Independent Director
John A. Griswold                    51        Independent Director
Craig M. McAllaster                 48        Independent Director
Charles A. Muller                   41        Chief Operating Officer and Executive Vice President
C. Brian Strickland                 37        Vice President of Finance and Administration
Thomas J. Hutchison III             58        Executive Vice President
Jeanne A. Wall                      41        Executive Vice President
Lynn E. Rose                        51        Secretary and Treasurer
</TABLE>

         Thomas J. Hutchison III. Executive Vice President. Mr. Hutchison serves
as an Executive Vice President of CNL Hospitality Corp., the Advisor of the
Company, and Hotel Investors. Mr. Hutchison serves as President and Chief
Operating Officer of CNL Real Estate Services, Inc., which is the parent company
of CNL Hospitality Corp. and CNL Health Care Corp. He also serves as the Chief
Operating Officer of CNL Community Development Corp. In addition, Mr. Hutchison
serves as an Executive Vice President of CNL Health Care Properties, Inc. Mr.
Hutchison joined CNL Financial Group, Inc. in January 2000 with more than 30
years of senior management and consulting experience in the real estate
development and services industries. He currently serves on the board of
directors of Restore Orlando, a nonprofit community volunteer organization.
Prior to joining CNL, Mr. Hutchison was president and owner of numerous real
estate services and development companies. From 1995 to 2000, he was chairman
and chief executive officer of Atlantic Realty Services, Inc. and TJH
Development Corporation. Since 1990, he has fulfilled a number of long-term
consulting assignments for large corporations, including managing a number of
large international joint ventures. From 1990 to 1991, Mr. Hutchison was the
court-appointed president and chief executive officer of General Development
Corporation, a real estate community development company, where he assumed the
day-to-day management of the $2.6 billion NYSE-listed company entering
re-organization. From 1986 to 1990, he was the chairman and chief executive
officer of a number of real estate-related companies engaged in the master
planning and land acquisition of forty residential, industrial and office
development projects. From 1978 to 1986, Mr. Hutchison was the president and
chief executive officer of Murdock Development Corporation and Murdock
Investment Corporation, as well as Murdock's nine service divisions. In this
capacity, he managed an average of $350 million of new development per year for
over nine years. Additionally, he expanded the commercial real estate activities
to a national basis, and established both a new extended care division and a
hotel division that grew to 14 properties. Mr. Hutchison was educated at Purdue
University and the University of Maryland Business School.

         For information regarding other officers and directors see the section
of the Prospectus entitled "Management."


                     THE ADVISOR AND THE ADVISORY AGREEMENT

THE ADVISOR

         The following  information  updates and replaces "The Advisor"  section
beginning on page 84 of the Prospectus.

         CNL Hospitality Corp. (formerly CNL Hospitality Advisors, Inc.) is a
Florida corporation organized in January 1997 to provide management, advisory
and administrative services. The Company originally entered into the Advisory
Agreement with the Advisor effective July 9, 1997. CNL Hospitality Corp., as
Advisor, has a fiduciary responsibility to the Company and the stockholders.

                                      -23-
<PAGE>

         The directors and executive officers of the Advisor are as follows:
<TABLE>
<CAPTION>
<S>                                                  <C>
         James M. Seneff, Jr......................Chairman of the Board, Chief Executive Officer, and Director
         Robert A. Bourne.........................Vice Chairman of the Board, President, and Director
         Matthew W. Kaplan........................Director
         Charles A. Muller........................Chief Operating Officer and Executive Vice President
         C. Brian Strickland......................Senior Vice President of Finance and Administration
         Thomas J. Hutchison III..................Executive Vice President
         Jeanne A. Wall...........................Executive Vice President and Director
         Lynn E. Rose.............................Secretary, Treasurer and Director
</TABLE>

         The backgrounds of these individuals are described in the section of
the Prospectus entitled "Management -- Directors and Executive Officers."

         Management anticipates that any transaction by which the Company would
become self-advised would be submitted to the stockholders for approval.

         The Advisor currently owns 20,000 Shares of Common Stock. The Advisor
may not sell these Shares while the Advisory Agreement is in effect, although
the Advisor may transfer such Shares to Affiliates. Neither the Advisor, a
Director, or any Affiliate may vote or consent on matters submitted to the
stockholders regarding removal of the Advisor, Directors, or any of their
Affiliates, or any transaction between the Company and any of them. In
determining the requisite percentage in interest of Shares of Common Stock
necessary to approve a matter on which the Advisor, Directors, and any Affiliate
may not vote or consent, any Shares of Common Stock owned by any of them will
not be included.


                              CERTAIN TRANSACTIONS

         The Managing Dealer is entitled to receive Selling Commissions
amounting to 7.5% of the total amount raised from the sale of Shares of Common
Stock for services in connection with the offering of Shares, a substantial
portion of which may be paid as commissions to other broker-dealers. For the
years ended December 31, 1998 and 1997, the Company incurred $2,377,026 and
$849,405, respectively, of such fees in connection with the Initial Offering, of
which $2,200,516 and $792,832, respectively, was paid by the Managing Dealer as
commissions to other broker-dealers. In addition, during the period January 1,
1999 through June 17, 1999, the Company incurred $6,904,047 of such fees in
connection with the Initial Offering, and during the period June 18, 1999
through June 1, 2000, the Company incurred $16,474,391 of such fees in
connection with this offering, the majority of which has been or will be paid by
CNL Securities Corp. as commissions to other broker-dealers.

         In addition, the Managing Dealer is entitled to receive a marketing
support and due diligence expense reimbursement fee equal to 0.5% of the total
amount raised from the sale of Shares, a portion of which may be reallowed to
other broker-dealers. For the years ended December 31, 1998 and 1997, the
Company incurred $158,468 and $56,627, respectively, of such fees in connection
with the Initial Offering, the majority of which were reallowed to other
broker-dealers and from which all bona fide due diligence expenses were paid. In
addition, during the period January 1, 1999 through June 17, 1999, the Company
incurred $460,270 of such fees in connection with the Initial Offering, and
during the period June 18, 1999 through June 1, 2000, the Company incurred
$1,098,293 of such fees in connection with this offering, the majority of which
has been or will be reallowed to other broker-dealers and from which all bona
fide due diligence expenses were paid.

         In addition, in connection with this offering, the Company has agreed
to issue and sell soliciting dealer warrants to CNL Securities Corp. The price
for each warrant will be $0.0008 and one warrant will be issued for every 25
Shares sold by the Managing Dealer. All or a portion of the soliciting dealer
warrants may be reallowed to Soliciting Dealers with prior written approval
from, and in the sole discretion of, the Managing Dealer, except where
prohibited by either federal or state securities laws. The holder of a
soliciting dealer warrant will be entitled to purchase one Share of Common Stock
from the Company at a price of $12.00 during the five-year period commencing
with the date this offering began. No soliciting dealer warrants, however, will
be exercisable until one

                                      -24-
<PAGE>

year from the date of issuance. During the quarter ended March 31, 2000, the
Company issued approximately 479,000 soliciting dealer warrants. As of March 31,
2000, in connection with this offering, CNL Securities Corp. was entitled to
approximately 171,500 additional soliciting dealer warrants for Shares sold
during the quarter then ended.

         The  Advisor is entitled to receive  Acquisition  Fees for  services in
identifying  the Properties and  structuring  the terms of the  acquisition  and
leases of the Properties and  structuring  the terms of the Mortgage Loans equal
to 4.5% of the total amount  raised from the sale of Shares,  loan proceeds from
Permanent  Financing and amounts  outstanding on the Line of Credit,  if any, at
the time of Listing,  but excluding that portion of the Permanent Financing used
to finance Secured Equipment  Leases.  For the years ended December 31, 1998 and
1997, the Company incurred $1,426,216 and $509,643,  respectively,  of such fees
in connection with the Initial Offering. In addition,  during the period January
1, 1999 through June 17, 1999, the Company  incurred  $4,712,413 of such fees in
connection  with the  Initial  Offering,  and during the  period  June 18,  1999
through June 1, 2000, the Company incurred $9,884,634 of such fees in connection
with this offering.

         The Company and the Advisor have entered into an Advisory Agreement
pursuant to which the Advisor will receive a monthly Asset Management Fee of
one-twelfth of 0.60% of the Company's Real Estate Asset Value and the
outstanding principal balance of any Mortgage Loans as of the end of the
preceding month. The Asset Management Fee, which will not exceed fees which are
competitive for similar services in the same geographic area, may or may not be
taken, in whole or in part as to any year, in the sole discretion of the
Advisor. All or any portion of the Asset Management Fee not taken as to any
fiscal year shall be deferred without interest and may be taken in such other
fiscal year as the Advisor shall determine. During the quarter ended March 31,
2000 and the years ended December 31, 1999 and 1998, the Company incurred
$126,422, $106,788 and $68,114, respectively, of such fees.

         The Company incurs Operating Expenses which, in general, are those
expenses relating to administration of the Company on an ongoing basis. Pursuant
to the Advisory Agreement described above, the Advisor is required to reimburse
the Company the amount by which the total Operating Expenses paid or incurred by
the Company exceed in any four consecutive fiscal quarters (the "Expense Year"),
the greater of 2% of Average Invested Assets or 25% of Net Income (the "Expense
Cap"). During the year ended December 31, 1999, the Company's Operating Expenses
did not exceed the Expense Cap. During the year ended December 31, 1998, the
Company's Operating Expenses exceeded the Expense Cap by $92,733; therefore, the
Advisor reimbursed the Company such amount in accordance with the Advisory
Agreement.

         The Advisor and its Affiliates provide accounting and administrative
services to the Company (including accounting and administrative services in
connection with the offering of Shares) on a day-to-day basis. For the quarter
ended March 31, 2000, and the years ended December 31, 1999, 1998 and 1997, the
Company incurred a total of $1,272,443, $4,206,709, $644,189 and $192,224,
respectively, for these services, $1,167,684, $3,854,739, $494,729 and $185,335,
respectively, of such costs representing stock issuance costs, $735, $124,
$9,084 and $0, respectively, representing acquisition related costs and
$104,024, $351,846, $140,376 and $6,889, respectively, representing general
operating and administrative expenses, including costs related to preparing and
distributing reports required by the Securities and Exchange Commission.

         During 1999, the Company opened three bank accounts in a bank in which
certain officers and directors of the Company serve as directors, and in which
an Affiliate of the Advisor is a stockholder. The terms and conditions offered
by this bank are similar and competitive with terms offered by unrelated banks.

         The Company believes that all amounts paid or payable by the Company to
Affiliates are fair and comparable to amounts that would be paid for similar
services provided by unaffiliated third parties.


                               DISTRIBUTION POLICY

DISTRIBUTIONS

         The following information updates and replaces the "Distributions"
section beginning on page 98 of the Prospectus.

                                      -25-
<PAGE>

         The following table presents total Distributions and Distributions per
Share:

<TABLE>
<CAPTION>
          2000 Quarter                First
   ----------------------------    -------------
<S>                             <C>
   Total Distributions               $5,522,125
   declared
   Distributions per Share                0.181

<CAPTION>

          1999 Quarter                First           Second           Third           Fourth            Year
   ----------------------------    -------------    ------------    -------------    ------------    --------------
<S>                                    <C>           <C>              <C>             <C>              <C>
   Total Distributions                 $998,652      $2,053,964       $3,278,456      $4,434,809       $10,765,881
   declared
   Distributions per Share                0.175           0.181            0.181           0.181             0.718

<CAPTION>
          1998 Quarter                First           Second           Third           Fourth            Year
   ----------------------------    -------------    ------------    -------------    ------------    --------------
<S>                                    <C>             <C>              <C>             <C>             <C>
   Total Distributions                 $101,356        $155,730         $362,045        $549,014        $1,168,145
   declared
   Distributions per Share                0.075           0.075            0.142           0.175             0.467
</TABLE>

(1)      In April, May and June 2000, the Company declared Distributions
         totalling $2,044,420, $2,133,563 and $2,229,028, respectively, (each
         representing $0.0604 per Share), payable in June 2000.

(2)      For the quarter ended March 31, 2000, the years ended December 31, 1999
         and 1998, and the period October 15, 1997 (the date operations of the
         Company commenced) through December 31, 1997, approximately 48%, 75%,
         76% and 100%, respectively, of the Distributions declared and paid were
         considered to be ordinary income and for the quarter ended March 31,
         2000 and the years ended December 31, 1999 and 1998, approximately 52%,
         25% and 24%, respectively, were considered a return of capital for
         federal income tax purposes. No amounts distributed to stockholders for
         the periods presented are required to be or have been treated by the
         Company as a return of capital for purposes of calculating the
         Stockholders' 8% Return on Invested Capital. Due to the fact that the
         Company had not yet acquired all of its Properties and was still in the
         offering stage as of March 31, 2000, the characterization of
         Distributions for federal income tax purposes is not necessarily
         considered by management to be representative of the characterization
         of Distributions in future periods. In addition, the characterization
         for tax purposes of Distributions declared for the quarter ended March
         31, 2000 may not be indicative of the results that may be expected for
         the year ending December 31, 2000.

(3)      Distributions declared and paid for the years ended December 31, 1999
         and 1998, represent distribution rates of 7.18% and 4.67%,
         respectively, of Invested Capital. Distributions for the quarter ended
         March 31, 2000, represent a distribution rate of 7.25% of Invested
         Capital on an annualized basis.

         The Company intends to continue to make regular Distributions to
stockholders. The payment of Distributions commenced in December 1997.
Distributions will be made to those stockholders who are stockholders as of the
record date selected by the Directors. Currently, Distributions are declared
monthly and paid quarterly during the offering period. In addition,
Distributions are expected to be declared monthly and paid quarterly during any
subsequent offering, and declared and paid quarterly thereafter. However, in the
future, the Board of Directors, in its discretion, may determine to declare
Distributions on a daily basis during the offering period. The Company is
required to distribute annually at least 95% of its real estate investment trust
taxable income (90% in 2001 and thereafter) to maintain its objective of
qualifying as a REIT. Generally, income distributed will not be taxable to the
Company under federal income tax laws if the Company complies with the
provisions relating to qualification as a REIT. If the cash available to the
Company is insufficient to pay such Distributions, the Company may obtain the
necessary funds by borrowing, issuing new securities, or selling Assets. These
methods of obtaining funds could affect future Distributions by increasing
operating costs. To the extent that Distributions to stockholders exceed
earnings and profits, such amounts constitute a return of capital for federal
income tax purposes, although such Distributions might not reduce stockholders'
aggregate Invested Capital. Distributions in kind shall not be permitted, except
for distributions of readily marketable securities; distributions of beneficial
interests in a liquidating trust established for the dissolution of the Company
and the liquidation of its assets in accordance with the terms of the Articles
of Incorporation; or distributions of in-kind property as long as the Directors
(i) advise each stockholder of the risks associated with direct ownership of the
property, (ii) offer each stockholder the election of receiving in-kind property
distributions, and (iii) distribute in-kind property only to those stockholders
who accept the Directors' offer.

                                      -26-
<PAGE>

         Distributions will be made at the discretion of the Directors,
depending primarily on net cash from operations (which includes cash received
from tenants except to the extent that such cash represents a return of
principal in regard to the lease of a Property consisting of building only,
distributions from joint ventures, and interest income from lessees of Equipment
and borrowers under Mortgage Loans, less expenses paid) and the general
financial condition of the Company, subject to the obligation of the Directors
to cause the Company to qualify and remain qualified as a REIT for federal
income tax purposes. The Company intends to increase Distributions in accordance
with increases in net cash from operations.

                                      -27-
<PAGE>
                                   APPENDIX B

                              FINANCIAL INFORMATION


             ------------------------------------------------------

          THE UPDATED PRO FORMA FINANCIAL STATEMENTS AND THE UNAUDITED
            FINANCIAL STATEMENTS OF CNL HOSPITALITY PROPERTIES, INC.
          CONTAINED IN THIS ADDENDUM SHOULD BE READ IN CONJUNCTION WITH
          APPENDIX B TO THE ATTACHED PROSPECTUS, DATED MARCH 30, 2000.

             ------------------------------------------------------

<PAGE>

                          INDEX TO FINANCIAL STATEMENTS
                          -----------------------------



                        CNL HOSPITALITY PROPERTIES, INC.
                                AND SUBSIDIARIES
<TABLE>
<CAPTION>
                                                                                                          Page
                                                                                                          ----
<S>                                                                                                       <C>
Pro Forma Consolidated Financial Information (unaudited):

    Pro Forma Consolidated Balance Sheet as of March 31, 2000                                             B-2

    Pro Forma Consolidated Statement of Earnings for the quarter ended March 31, 2000                     B-3

    Pro Forma Consolidated Statement of Earnings for the year ended December 31, 1999                     B-4

    Notes to Pro Forma Consolidated Financial Statements for the quarter ended
      March 31, 2000 and the year ended December 31, 1999                                                 B-5

Updated Unaudited Condensed Consolidated Financial Statements:

    Condensed Consolidated Balance Sheets as of March 31, 2000 and December 31, 1999                      B-8

    Condensed Consolidated Statements of Earnings for the quarters ended March 31, 2000 and 1999          B-9

    Condensed Consolidated Statements of Stockholders' Equity for the quarter ended
      March 31, 2000 and the year ended December 31, 1999                                                 B-10

    Condensed Consolidated Statements of Cash Flows for the quarters ended March 31, 2000 and 1999        B-11

    Notes to Condensed Consolidated Financial Statements for the quarters ended March 31, 2000
      and 1999                                                                                            B-13
</TABLE>
<PAGE>

                  PRO FORMA CONSOLIDATED FINANCIAL INFORMATION



         The following Unaudited Pro Forma Consolidated Balance Sheet of CNL
Hospitality Properties, Inc. and subsidiaries (the "Company") gives effect to
(i) the receipt of an initial capital contribution of $200,000 from the Advisor,
$338,986,655 in gross offering proceeds from the sale of 33,900,805 shares of
common stock and the sale of warrants for the period from inception through
March 31, 2000, and the application of such funds to purchase three properties,
to acquire an 89 percent interest in a limited liability company which owns one
property, to invest in an unconsolidated subsidiary which owned seven properties
as of March 31, 2000, to place deposits on eight additional properties, to
redeem 27,490 shares of common stock pursuant to the Company's redemption plan,
and to pay offering expenses, acquisition fees and miscellaneous acquisition
expenses, (ii) the receipt of $31,398,095 in gross offering proceeds from the
sale of 3,139,810 additional shares for the period April 1, 2000 through June 1,
2000, (iii) the application of such funds to pay offering expenses, acquisition
fees and miscellaneous acquisition expenses, all as reflected in the pro forma
adjustments described in the related notes. The Unaudited Pro Forma Consolidated
Balance Sheet as of March 31, 2000, includes the transactions described in (i)
above, from its historical balance sheet, adjusted to give effect to the
transactions in (ii) and (iii) above as if they had occurred on March 31, 2000.

         The Unaudited Pro Forma Consolidated Statements of Earnings for the
quarter ended March 31, 2000, includes the historical operating results of the
properties described in (i) above from the date of their acquisitions plus
operating results from (A) the later of (1) the date the property became
operational or (2) January 1, 1999, to (B) the earlier of (1) the date the
property was acquired by the Company or its unconsolidated subsidiary or (2) the
end of the pro forma period presented.

         This pro forma consolidated financial information is presented for
informational purposes only and does not purport to be indicative of the
Company's financial results or condition if the various events and transactions
reflected therein had occurred on the dates, or been in effect during the
periods, indicated. This pro forma consolidated financial information should not
be viewed as indicative of the Company's financial results or conditions in the
future.

                                      B-1
<PAGE>
                        CNL HOSPITALITY PROPERTIES, INC.
                                AND SUBSIDIARIES
                 UNAUDITED PRO FORMA CONSOLIDATED BALANCE SHEET
                                 MARCH 31, 2000
<TABLE>
<CAPTION>
                                                                                  Pro Forma
                        ASSETS                                  Historical       Adjustments               Pro Forma
                                                               --------------    ---------------         --------------
<S>                                                              <C>                <C>                   <C>
Land, buildings and equipment on operating leases                $ 111,449,355      $46,277,433  (a)      $157,726,788
Investment in unconsolidated subsidiary                             37,878,065               --             37,878,065
Cash and cash equivalents                                          142,143,157      (17,167,823 )(a)       124,975,334
Restricted cash                                                        409,538               --                409,538
Certificate of deposit                                               5,000,000               --              5,000,000
Receivables                                                            427,240               --                427,240
Prepaid expenses                                                        23,247               --                 23,247
Dividends receivable                                                 1,280,395               --              1,280,395
Loan costs                                                              43,859               --                 43,859
Accrued rental income                                                   78,276               --                 78,276
Other assets                                                        10,388,879         (985,069 )(a)         9,403,810
                                                               ----------------   --------------         --------------
                                                                  $309,122,011      $28,124,541           $337,246,552
                                                               ================   ==============         ==============

         LIABILITIES AND STOCKHOLDERS' EQUITY

Note payable                                                      $ 10,000,000          $    --            $10,000,000
Accounts payable and accrued expenses                                  892,783         (385,920 ) (a)          506,863
Distribution payable                                                   174,178               --                174,178
Due to related parties                                                 506,490         (375,786 ) (a)          130,704
Security deposits                                                    5,042,054               --              5,042,054
Rents paid in advance                                                  474,912               --                474,912
                                                               ----------------   --------------         --------------
       Total liabilities                                            17,090,417         (761,706 )           16,328,711
                                                               ----------------   --------------         --------------

Stockholders' equity:
    Preferred stock, without par value.
       Authorized and unissued 3,000,000 shares                             --               --                     --
    Excess shares, $.01 par value per share.
       Authorized and unissued 63,000,000 shares                            --               --                     --
    Common stock, $.01 par value per share.
       60,000,000 authorized shares; issued and
       outstanding 33,873,315 shares; issued and
       outstanding 37,013,125 shares, as adjusted                      338,733           31,398 (a)            370,131
    Capital in excess of par value                                 299,660,797       28,854,849 (a)        328,515,646
    Accumulated distributions in excess of
       net earnings                                                 (5,043,063)              --             (5,043,063)
    Minority interest distributions in excess of
       contributions and accumulated earnings                       (2,924,873)              --             (2,924,873)
                                                               ----------------   --------------         --------------
          Total stockholders' equity                               292,031,594       28,886,247            320,917,841
                                                               ----------------   --------------         --------------
                                                                  $309,122,011     $ 28,124,541           $337,246,552
                                                               ================   ==============         ==============
</TABLE>
                  See accompanying notes to unaudited pro forma
                       consolidated financial statements.


                                      B-2
<PAGE>
                        CNL HOSPITALITY PROPERTIES, INC.
                                AND SUBSIDIARIES
             UNAUDITED PRO FORMA CONSOLIDATED STATEMENT OF EARNINGS
                          QUARTER ENDED MARCH 31, 2000

<TABLE>
<CAPTION>
                                                                             Pro Forma
                                                       Historical           Adjustments             Pro Forma
                                                       ------------        --------------         --------------
Revenues:
<S>                                                          <C>                 <C>                    <C>
    Rental income from
       operating leases                                  $ 2,725,894         $  1,810,208  (1)      $  4,536,102
    FF&E reserve income                                     159,237               132,163  (2)           291,400
    Dividend income                                       1,769,209                    --              1,769,209
    Interest and other income                               926,817              (253,758 )(4)           673,059
                                                       -------------      ----------------       ----------------
                                                          5,581,157             1,688,613              7,269,770
                                                       -------------      ----------------       ----------------

Expenses:
    Interest and loan cost amortization                       8,110                    --                  8,110
    General operating and
       administrative                                       295,070                    --                295,070
    Professional services                                    45,337                    --                 45,337
    Asset management fees to
       related party                                        126,422               109,699 (5)            236,121
    Depreciation and amortization                           916,641               642,929 (6)          1,559,570
                                                       -------------      ----------------       ----------------
                                                          1,391,580               752,628              2,144,208
                                                       -------------      ----------------       ----------------

Earnings Before Equity in Loss
    of Unconsolidated Subsidiary
    After Deduction of Preferred
    Stock Dividends and Minority Interest                 4,189,577               935,985              5,125,562

Equity in Loss of Unconsolidated
    Subsidiary After Deduction of
    Preferred Stock Dividends                              (119,803)                   --               (119,803)

Minority Interest                                          (124,690)                   --               (124,690)
                                                       -------------      ----------------       ----------------

Net Earnings                                             $ 3,945,084          $   935,985           $  4,881,069
                                                       =============      ================       ================

Earnings Per Share of Common Stock (8):
    Basic                                                $      0.13                                $      0.16
                                                       =============                             ================
    Diluted                                              $      0.12                                $      0.15
                                                       =============                             ================

Weighted Average Number of Shares of
    Common Stock Outstanding (8):
       Basic                                             31,200,726                                   31,200,726
                                                       =============                             ================
       Diluted                                           38,622,874                                   38,622,874
                                                       =============                             ================
</TABLE>

                  See accompanying notes to unaudited pro forma
                       consolidated financial statements.

                                      B-3
<PAGE>
                        CNL HOSPITALITY PROPERTIES, INC.
                                AND SUBSIDIARIES
             UNAUDITED PRO FORMA CONSOLIDATED STATEMENT OF EARNINGS
                          YEAR ENDED DECEMBER 31, 1999

<TABLE>
<CAPTION>
                                                                             Pro Forma
                                                       Historical           Adjustments             Pro Forma
                                                       ------------        --------------         --------------

Revenues:
<S>                                                        <C>                  <C>                     <C>
    Rental income from
       operating leases                                 $ 3,910,639          $  1,978,683  (1)      $  5,889,322
    FF&E reserve income                                     320,356               149,150  (2)           469,506
    Dividend income                                       2,753,506               461,106  (3)         3,214,612
    Interest and other income                             3,693,004              (730,735 )(4)         2,962,269
                                                       -------------      ----------------       ----------------
                                                         10,677,505             1,858,204             12,535,709
                                                       -------------      ----------------       ----------------

Expenses:
    Interest and loan cost amortization                     248,094                    --                248,094
    General operating and
       administrative                                       626,649                    --                626,649
    Professional services                                    69,318                    --                 69,318
    Asset management fees to
       related party                                        106,788               119,908  (5)           226,696
    Depreciation and amortization                         1,267,868               702,766  (6)         1,970,634
                                                       -------------      ----------------       ----------------
                                                          2,318,717               822,674              3,141,391
                                                       -------------      ----------------       ----------------

Earnings Before Equity in Loss
    of Unconsolidated Subsidiary
    After Deduction of Preferred
    Stock Dividends and Minority Interest                 8,358,788             1,035,530              9,394,318

Equity in Loss of Unconsolidated
    Subsidiary After Deduction of
    Preferred Stock Dividends                              (778,466)             (144,635)(7)           (923,101)

Minority Interest                                           (64,334)                   --                (64,334)
                                                       -------------      ----------------       ----------------

Net Earnings                                             $ 7,515,988          $   890,895           $  8,406,883
                                                       =============      ================       ================

Earnings Per Share of Common Stock (8):
    Basic                                                $     0.47                                 $      0.53
                                                       =============                             ================
    Diluted                                              $     0.45                                 $      0.49
                                                       =============                             ================

Weighted Average Number of Shares of
    Common Stock Outstanding (8):
       Basic                                             15,890,212                                   15,918,577
                                                       =============                             ================
       Diluted                                           21,437,859                                   21,466,224
                                                       =============                             ================
</TABLE>

                  See accompanying notes to unaudited pro forma
                       consolidated financial statements.

                                      B-4
<PAGE>
                        CNL HOSPITALITY PROPERTIES, INC.
                                AND SUBSIDIARIES
         NOTES TO UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS
                    FOR THE QUARTER ENDED MARCH 31, 2000 AND
                        THE YEAR ENDED DECEMBER 31, 1999


Unaudited Pro Forma Consolidated Balance Sheet:
----------------------------------------------

(a)      Represents gross proceeds of $31,398,095 from the sale of 3,139,810
         shares during the period April 1, 2000 through June 1, 2000, used (i)
         to purchase two properties for $46,277,433 (which includes closing
         costs of $434,450 and acquisition fees and costs of $2,397,983, which
         had been recorded as other assets as of March 31, 2000), (ii) to pay
         acquisition fees and costs of $1,412,914 ($114,197 of which was accrued
         at March 31, 2000 and which had been capitalized as other assets) and
         (iii) to pay selling commissions and offering expenses of $2,511,848
         which have been netted against stockholders' equity (a total of
         $647,509 of which was accrued as of March 31, 2000).

<TABLE>
<CAPTION>
                                                                    Acquisition
                                                                   Fees and Costs
                                                                    And Closing
                                                                       Costs
                                           Asset Value or            Allocated
                                           Purchase Price          To Investment           Total
                                        ---------------------     -----------------    --------------
<S>                                           <C>                   <C>                <C>
         Wyndham in Billerica, MA             $ 25,092,000          $ 1,635,999        $26,727,999

         Wyndham in Denver, CO                  18,353,000            1,196,434         19,549,434
                                         --------------------    -----------------    ---------------

                                              $ 43,445,000          $ 2,832,433        $46,277,433
                                         ====================    =================    ===============
</TABLE>

Unaudited Pro Forma Consolidated Statements of Earnings:
-------------------------------------------------------

(1)      Represents adjustment to rental income from operating leases for the
         properties acquired by the Company as of June 1, 2000 (the "Pro Forma
         Properties"), for the period commencing (A) the later of (i) the date
         the Pro Forma Property became operational by the previous owner or (ii)
         January 1, 1999, to (B) the earlier of (i) the date the Pro Forma
         Property was acquired by the Company or (ii) the end of the pro forma
         period presented. The following presents the actual date the Pro Forma
         Properties were acquired or placed in service by the Company as
         compared to the date the Pro Forma Properties were treated as becoming
         operational as a rental property for purposes of the Pro Forma
         Consolidated Statements of Earnings.

<TABLE>
<CAPTION>
                                                                                            Date Pro Forma
                                                                  Date Placed               Property became
                                                                  in Service                Operational as
                                                                by  the Company             Rental Property
                                                                ---------------             ---------------
<S>                                                                    <C>                      <C>
               Residence Inn in Mira Mesa, CA                  December 10, 1999            September 20, 1999
               Courtyard in Philadelphia, PA                   November 20, 1999            November 20, 1999
               Wyndham in Billerica, MA                        June 1, 2000                 May 15, 1999
               Wyndham in Denver, CO                           June 1, 2000                 November 15, 1999
</TABLE>

         Generally, the leases provide for the payment of percentage rent in
         addition to base rental income. However, due to the fact that no
         percentage rent was due under the leases for the Pro Forma Properties
         during 1999 and the quarter ended March 31, 2000 that the Company held
         the properties, no pro forma adjustment was made for percentage rental
         income for the year ended December 31, 1999 and the quarter ended March
         31, 2000.

                                      B-5
<PAGE>

                        CNL HOSPITALITY PROPERTIES, INC.
                                AND SUBSIDIARIES
               NOTES TO UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL
                             STATEMENTS - CONTINUED
                    FOR THE QUARTER ENDED MARCH 31, 2000 AND
                        THE YEAR ENDED DECEMBER 31, 1999


Unaudited Pro Forma Consolidated Statements of Earnings - Continued:
-------------------------------------------------------------------

(2)      Represents reserve funds which will be used for the replacement and
         renewal of furniture, fixtures and equipment relating to the Pro Forma
         Properties (the "FF&E Reserve"). The funds in the FF&E Reserve and all
         property purchased with funds from the FF&E Reserve will be paid,
         granted and assigned to the Company as additional rent. In connection
         therewith, FF&E reserve income was earned at approximately three
         percent of estimated annual gross revenues, per Pro Forma Property.

(3)      Represents adjustment to dividend income earned on the Company's
         $38,364,157 investment as of December 31, 1999, in the 9.76% Class B
         cumulative preferred stock of the unconsolidated subsidiary, for the
         period commencing (A) the later of (i) the date the properties owned by
         the unconsolidated subsidiary became operational by the previous owner
         or (ii) January 1, 1999, to (B) the earlier of (i) the date the
         properties owned by the unconsolidated subsidiary were acquired or (ii)
         the end of the pro forma period presented. The cash from the Company's
         investment, along with loan proceeds and funds from an institutional
         investor were used to purchase seven hotel properties which were
         operational prior to the Company's investment in the unconsolidated
         subsidiary. The following presents the actual date the unconsolidated
         subsidiary properties were acquired or placed in service by the
         unconsolidated subsidiary as compared to the date the unconsolidated
         subsidiary's properties were treated as becoming operational for
         purposes of the Pro Forma Consolidated Statements of Earnings:

<TABLE>
<CAPTION>
                                                                                               Pro Forma
                                                                                          Date Unconsolidated
                                                                  Date Placed                 Subsidiary
                                                                  in Service               Properties became
                                                                    by the                  Operational as
                                                           Unconsolidated Subsidiary        Rental Property
                                                           -------------------------        ---------------

<S>                                                                <C>                      <C>
               Residence Inn Las Vegas, NV                     February 25, 1999             January 1, 1999
               Residence Inn Plano, TX                         February 25, 1999             January 1, 1999
               Marriott Suites Dallas, TX                      February 25, 1999             January 1, 1999
               Courtyard Plano, TX                             February 25, 1999             January 1, 1999
               Residence Inn Phoenix, AZ                       June 16, 1999                 May 14, 1999
               Courtyard Scottsdale, AZ                        June 16, 1999                 May 21, 1999
               Courtyard Seattle, WA                           June 16, 1999                 May 22, 1999
</TABLE>

(4)      Represents adjustment to interest income due to the decrease in the
         amount of cash available for investment in interest bearing accounts
         during the periods commencing (A) the later of (i) the dates the Pro
         Forma Properties and the unconsolidated subsidiary's properties became
         operational by the previous owners or (ii) January 1, 1999, through (B)
         the earlier of (i) the actual date the Pro Forma Properties and the
         unconsolidated subsidiary's properties were acquired or (ii) the end of
         the pro forma period presented, as described in Note (1) and Note (3)
         above for the year ended December 31, 1999. The estimated pro forma
         adjustment is based upon the fact that interest income from interest
         bearing accounts was earned at a rate of approximately four percent per
         annum by the Company during the year ended December 31, 1999 and the
         quarter ended March 31, 2000.

(5)      Represents increase in asset management fees relating to the Pro Forma
         Properties and the investment in unconsolidated subsidiary for the
         period commencing (A) the later of (i) the date the Pro Forma
         Properties and the unconsolidated subsidiary's properties became
         operational by the previous owners or (ii) January 1, 1999, through (B)
         the earlier of (i) the date the Pro Forma Properties and the
         unconsolidated subsidiary's

                                      B-6
<PAGE>

                        CNL HOSPITALITY PROPERTIES, INC.
                                AND SUBSIDIARIES
               NOTES TO UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL
                             STATEMENTS - CONTINUED
                    FOR THE QUARTER ENDED MARCH 31, 2000 AND
                        THE YEAR ENDED DECEMBER 31, 1999


Unaudited Pro Forma Consolidated Statements of Earnings - Continued:
-------------------------------------------------------------------

(5)      properties were acquired or (ii) the end of the pro forma period
         presented, as described in Notes (1) and (3) above. Asset management
         fees are equal to 0.60% per year of the Company's Real Estate Asset
         Value, including the investment in the unconsolidated subsidiary, as
         defined in the Company's prospectus.

(6)      Represents incremental increase in depreciation expense of the building
         and the furniture, fixture and equipment ("FF&E") portions of the Pro
         Forma Properties accounted for as operating leases using the
         straight-line method. The buildings and FF&E are depreciated over
         useful lives of 40 and seven years, respectively.

(7)      Represents adjustment to equity in loss of unconsolidated subsidiary
         after deduction of preferred stock dividends for the period commencing
         (A) the date the unconsolidated subsidiary's properties became
         operational by the previous owner, through (B) the earlier of (i) the
         date the properties were acquired by the unconsolidated subsidiary or
         (ii) the end of the pro forma period presented, as described in Note
         (3) above. The following represents the Company's share of pro forma
         net earnings or loss after deduction of preferred stock dividends
         declared for the pro forma period ending December 31, 1999:

<TABLE>
<CAPTION>
<S>                                                                                                 <C>
              Unconsolidated Subsidiary Pro Forma
                  Earnings Before Preferred Stock Dividends                                      $ 4,769,743
              8% Class A Cumulative Preferred Stock
                  Dividends (institutional investor)                                              (3,431,011)
              9.76% Class B Cumulative Preferred Stock
                  Dividends (the Company)                                                         (3,214,612)
              8% Class C Cumulative Preferred Stock
                  Dividends (other investors)                                                         (8,000)
                                                                                                ------------
              Pro Forma Net Loss of Unconsolidated Subsidiary
                  After Preferred Stock Dividends                                                $(1,883,880)
                                                                                                ============

              The Company's 49% Interest in the Pro Forma
                  Loss of the Unconsolidated Subsidiary                                         $   (923,101)
                                                                                                ============
</TABLE>

(8)      Historical earnings per share were calculated based upon the weighted
         average number of shares of common stock outstanding during the year
         ended December 31, 1999 and the quarter ended March 31, 2000.

         As a result of the investment in the unconsolidated subsidiary being
         treated in the Pro Forma Consolidated Statements of Earnings as
         invested beginning on January 1, 1999 (the date the first property
         became operational), the Company assumed additional shares of common
         stock were sold and net offering proceeds were available for investment
         on January 1, 1999. Due to the fact that approximately 817,000 of these
         shares of common stock were actually sold subsequent to January 1,
         1999, the weighted average number of shares outstanding for the pro
         forma year ended December 31, 1999 was adjusted. Pro forma earnings per
         share were calculated based upon the weighted average number of shares
         of common stock outstanding, as adjusted, during the year ended
         December 31, 1999 and the quarter ended March 31, 2000.

                                      B-7
<PAGE>

                        CNL HOSPITALITY PROPERTIES, INC.
                                AND SUBSIDIARIES
                      CONDENSED CONSOLIDATED BALANCE SHEETS
<TABLE>
<CAPTION>
                                                                        March 31, 2000         December 31,1999
                                                                       -----------------     ---------------------

                           ASSETS
<S>                                                                               <C>                <C>
Land, buildings and equipment on operating leases, less
    accumulated depreciation of $2,484,663 and $1,603,334,
    respectively                                                           $111,449,355          $112,227,771
Investment in unconsolidated subsidiary                                      37,878,065            38,364,157
Cash and cash equivalents                                                   142,143,157           101,972,441
Restricted cash                                                                 409,538               275,630
Certificate of deposit                                                        5,000,000             5,000,000
Dividends receivable                                                          1,280,395             1,215,993
Receivables                                                                     427,240               112,184
Prepaid expenses                                                                 23,247                41,165
Loan costs, less accumulated amortization of $94,737 and
    $86,627, respectively                                                        43,859                51,969
Accrued rental income                                                            78,276                79,399
Other assets                                                                 10,388,879             7,627,565
                                                                         ---------------     -----------------

                                                                           $309,122,011          $266,968,274
                                                                         ===============     =================


                  LIABILITIES AND STOCKHOLDERS' EQUITY
Note payable                                                                $10,000,000               $    --
Accounts payable and accrued expenses                                           892,783               405,855
Distributions payable                                                           174,178                89,843
Due to related parties                                                          506,490               995,500
Security deposits                                                             5,042,054             5,042,054
Rents paid in advance                                                           474,912               255,568
                                                                         ---------------     -----------------
       Total liabilities                                                     17,090,417             6,788,820
                                                                         ---------------     -----------------

Commitments and contingencies (Note 12)

Minority interest                                                                    --             7,124,615
                                                                         ---------------     -----------------

Stockholders' equity:
    Preferred stock, without par value.
       Authorized and unissued 3,000,000 shares                                      --                    --
    Excess shares, $.01 par value per share.
       Authorized and unissued 63,000,000 shares                                     --                    --
    Common stock, $.01 par value per share. 60,000,000
         authorized shares, issued and outstanding
          33,873,315 and 28,902,914 shares, respectively                        338,733               289,029
    Capital in excess of par value                                          299,660,797           256,231,833
    Accumulated distributions in excess of net earnings                      (5,043,063)           (3,466,023)
    Minority interest distributions in excess of
         contributions and accumulated earnings                              (2,924,873)                   --
                                                                         ---------------     -----------------
          Total stockholders' equity                                        292,031,594           253,054,839
                                                                         ---------------     -----------------

                                                                           $309,122,011          $266,968,274
                                                                         ===============     =================
</TABLE>

          See accompanying notes to consolidated financial statements.

                                      B-8
<PAGE>

                        CNL HOSPITALITY PROPERTIES, INC.
                                AND SUBSIDIARIES
                  CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS

<TABLE>
<CAPTION>
                                                                              Quarters Ended March 31,
                                                                            2000                  1999
                                                                       ---------------        -------------

Revenues:
<S>                                                                      <C>                     <C>
    Rental income from operating leases                                  $ 2,725,894            $ 737,618
    FF&E reserve income                                                      159,237               61,027
    Dividend income                                                          926,817              241,843
    Interest and other income                                              1,769,209              292,864
                                                                    -----------------       --------------
                                                                           5,581,157            1,333,352
                                                                    -----------------       --------------

Expenses:
    Interest and loan cost amortization                                        8,110              200,573
    General operating and administrative                                     295,070              193,431
    Professional services                                                     45,337               21,206
    Asset management fees to related party                                   126,422               49,565
    Depreciation and amortization                                            916,641              253,758
                                                                    -----------------       --------------
                                                                           1,391,580              718,533
                                                                    -----------------       --------------
Earnings Before Equity in Loss of Unconsolidated Subsidiary
    After Deduction of Preferred Stock Dividends and Minority
    Interest                                                               4,189,577              614,819

Equity in Loss of Unconsolidated Subsidiary After Deduction of
    Preferred Stock Dividends                                               (119,803)            (184,539)

Minority Interest                                                           (124,690)                  --
                                                                    -----------------       --------------
Net Earnings                                                             $ 3,945,084            $ 430,280
                                                                    =================       ==============

Earnings Per Share of Common Stock:
    Basic                                                                $      0.13            $    0.07
                                                                    =================       ==============
    Diluted                                                              $      0.12            $    0.06
                                                                    =================       ==============

Weighted Average Number of Shares of  Outstanding:
    Basic                                                                 31,200,726            6,419,548
                                                                    =================       ==============
    Diluted                                                               38,622,874            7,812,448
                                                                    =================       ==============

</TABLE>


          See accompanying notes to consolidated financial statements.


                                      B-9
<PAGE>

                        CNL HOSPITALITY PROPERTIES, INC.
                                AND SUBSIDIARIES
            CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY

          Quarter Ended March 31, 2000 and Year Ended December 31, 1999

<TABLE>
<CAPTION>
                                                                                                        Minority interest
                                                                                                         distributions in
                                               Common stock                             Accumulated      excess of con-
                                         --------------------------     Capital in     distributions     tributions and
                                           Number          Par          excess of     in excess of net     accumulated
                                          of Shares       value         par value        earnings           earnings         Total
                                         ------------   -----------   --------------  ----------------  --------------- ------------
<S>                                        <C>            <C>          <C>              <C>               <C>           <C>
Balance at December 31, 1998               4,321,908      $ 43,219     $37,289,402      $ (216,130)       $      --     $37,116,491

Subscriptions received for
    common stock through public
    offerings and distribution
    reinvestment plan                     24,593,891       245,939     245,692,968              --               --     245,938,907

Retirement of common stock                   (12,885)         (129)       (118,413)             --               --        (118,542)

Stock issuance costs                              --            --     (26,632,124)             --               --     (26,632,124)

Net earnings                                      --            --              --       7,515,988               --       7,515,988

Distributions declared and paid
    ($.72 per share)                              --            --              --     (10,765,881)              --     (10,765,881)
                                         ------------   -----------  ---------------  --------------    -------------- -------------

Balance at December 31, 1999              28,902,914      $289,029    $256,231,833     $(3,466,023)       $      --    $253,054,839

Subscriptions received for
    common stock through public
    offerings and distribution
    reinvestment plan                      4,985,006        49,850      49,525,914              --               --      49,575,764

Retirement of common stock                   (14,605)         (146)       (134,217)             --               --        (134,363)

Stock issuance costs                              --            --      (5,962,733)             --               --      (5,962,733)

Net earnings                                      --            --              --       3,945,084               --       3,945,084

Minority interest distributions in
    excess of contributions and
    accumulated earnings                          --            --              --              --       (2,924,873)     (2,924,873)

Distributions declared and paid
    ($.18 per share)                              --            --              --      (5,522,124)              --      (5,522,124)
                                         ------------   -----------  ---------------  --------------    -------------- -------------

Balance at March 31, 2000                 33,873,315      $338,733    $299,660,797    $ (5,043,063)     $(2,924,873)   $292,031,594
                                         ============   ===========  ===============  ==============    ============== =============
</TABLE>


          See accompanying notes to consolidated financial statements.

                                      B-10
<PAGE>

                        CNL HOSPITALITY PROPERTIES, INC.
                                AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>
                                                                          Quarters Ended March 31,
                                                                          2000                 1999
                                                                      -------------         ------------
<S>                                                                          <C>                 <C>
Cash flows from operating activities:
   Net earnings                                                        $ 3,945,084            $ 430,280
    Adjustments to reconcile net earnings to net cash
          provided by operating activities:
        Depreciation                                                       881,329              230,834
        Amortization                                                        43,422               73,724
        Distribution from investment in
          unconsolidated subsidiary, net
          of equity in loss                                                473,512              184,539
        Minority interest                                                  124,690                   --
        Changes in operating assets and
          liabilities:
            Dividends receivable                                           (64,402)            (241,843)
            Receivables                                                   (315,056)                 429
            Prepaid expenses                                                17,918               (7,555)
            Accrued rental income                                            1,123              (15,905)
            Interest payable                                                    --              (36,152)
            Accounts payable and accrued
              expenses                                                     398,103               58,094
            Due to related parties -  operating expenses                   102,281               (9,519)
            Rents paid in advance                                          219,344               (3,489)
                                                                    ---------------      ---------------

                      Net cash provided by operating activities          5,827,348              663,437
                                                                    ---------------      ---------------

Cash flows from investing activities:
      Additions to land, buildings and equipment on
       operating leases                                                   (125,645)                  --
    Investment in unconsolidated subsidiary                                     --          (23,983,718)
    Investment in certificate of deposit                                        --             (730,567)
    Increase in restricted cash                                           (133,908)             (56,682)
    Additions to other assets                                           (2,823,904)          (1,690,852)
                                                                    ---------------      ---------------

                Net cash used in investing activities                   (3,083,457)         (26,461,819)
                                                                    ---------------      ---------------
</TABLE>


          See accompanying notes to consolidated financial statements.


                                      B-11
<PAGE>

                        CNL HOSPITALITY PROPERTIES, INC.
                                AND SUBSIDIARIES
           CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - CONTINUED

<TABLE>
<CAPTION>
                                                                        Quarters Ended March 31,
                                                                        2000                 1999
                                                                   ----------------      --------------
<S>                                                                     <C>                    <C>
Cash flows from financing activities:
    Proceeds from note payable                                          10,000,000                 --
    Repayment of borrowings on line of credit                                   --         (9,600,000)
    Proceeds from convertible loans                                             --          3,684,745
    Subscriptions received from stockholders                            49,575,764         47,730,318
    Distributions to stockholders                                       (5,522,124)          (998,652)
    Distributions to minority interest                                 (10,000,000)                --
    Retirement of common stock                                            (134,363)                --
    Payment of stock issuance costs                                     (6,492,452)        (5,396,076)
    Other                                                                       --            (10,029)
                                                                  -----------------     --------------

         Net cash provided by financing activities                      37,426,825         35,410,306
                                                                  -----------------     --------------

Net increase in cash and cash equivalents                               40,170,716          9,611,924

Cash and cash equivalents at beginning of quarter                      101,972,441         13,228,923
                                                                  -----------------     --------------

Cash and cash equivalents at end of quarter                          $ 142,143,157       $ 22,840,847
                                                                  =================     ==============


Supplemental schedule of non-cash financing activities:

      Distributions declared but not paid to minority
         interest                                                    $     174,178       $         --
                                                                  =================     ==============

</TABLE>



          See accompanying notes to consolidated financial statements.

                                      B-12
<PAGE>

                        CNL HOSPITALITY PROPERTIES, INC.
                                AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

                     Quarters Ended March 31, 2000 and 1999


1.       Significant Accounting Policies:
         -------------------------------

         Organization and Nature of Business - CNL Hospitality Properties, Inc.
         was organized in Maryland on June 12, 1996. CNL Hospitality GP Corp.
         and CNL Hospitality LP Corp. are wholly owned subsidiaries of CNL
         Hospitality Properties, Inc., organized in Delaware in June 1998. CNL
         Hospitality Partners, LP is a Delaware limited partnership formed in
         June 1998. CNL Hospitality GP Corp. and CNL Hospitality LP Corp. are
         the general and limited partners, respectively, of CNL Hospitality
         Partners, LP. The term "Company" includes, unless the context otherwise
         requires, CNL Hospitality Properties, Inc., CNL Hospitality Partners,
         LP, CNL Hospitality GP Corp., CNL Hospitality LP Corp. and CNL
         Philadelphia Annex, LLC (the "LLC").

         The Company was formed primarily to acquire properties (the
         "Properties") located across the United States to be leased on a
         long-term, "triple-net" basis to hotel operators. The Company may also
         provide mortgage financing (the "Mortgage Loans") and furniture,
         fixture and equipment financing ("Secured Equipment Leases") to
         operators of hotel chains. The aggregate outstanding principal amount
         of Secured Equipment Leases will not exceed 10% of gross proceeds from
         the Company's offerings of shares of common stock.

         The accompanying unaudited condensed consolidated financial statements
         include the accounts of the Company, CNL Hospitality Properties, Inc.,
         and its wholly owned subsidiaries, CNL Hospitality GP Corp. and CNL
         Hospitality LP Corp., as well as the accounts of CNL Hospitality
         Partners, LP and CNL Philadelphia Annex, LLC (an 89% owned limited
         liability company). All significant intercompany balances and
         transactions have been eliminated in consolidation. Interest of
         unaffiliated third party is reflected as minority interest.

         Basis of Presentation - The accompanying unaudited condensed
         consolidated financial statements have been prepared in accordance with
         the instructions to Form 10-Q and do not include all of the information
         and note disclosures required by generally accepted accounting
         principles. The condensed consolidated financial statements reflect all
         adjustments, consisting of normal recurring adjustments, which are, in
         the opinion of management, necessary to a fair statement of the results
         for the interim periods presented. Operating results for the quarter
         ended March 31, 2000, may not be indicative of the results that may be
         expected for the year ending December 31, 2000. Amounts as of December
         31, 1999, included in the condensed consolidated financial statements
         have been derived from audited consolidated financial statements as of
         that date.

         These unaudited consolidated financial statements should be read in
         conjunction with the consolidated financial statements and notes
         thereto included in the Company's Form 10-K for the year ended December
         31, 1999.

         Certain items in the prior period's financial statements have been
         reclassified to conform with the 2000 presentation, including a change
         in the presentation of the cash flow from the direct to the indirect
         method. These reclassifications had no effect on stockholders' equity
         or net earnings.

2.       Public Offerings:
         ----------------

         On June 17, 1999, the Company completed its offering of 16,500,000
         shares of common stock ($165,000,000) (the "Initial Offering"), which
         included 1,500,000 shares ($15,000,000) available only to stockholders
         who elected to participate in the Company's reinvestment plan.
         Following the completion of the Initial Offering, the Company commenced
         an offering of up to 27,500,000 additional shares of common stock
         ($275,000,000) (the "1999 Offering"). The price per share and other
         terms of the 1999 Offering, including the percentage of gross proceeds
         payable (i) to the managing dealer for selling commissions and expenses
         in connection with the offering and (ii) to CNL Hospitality Corp. (the
         "Advisor") for acquisition fees, are substantially the same for the
         Company's Initial Offering. As of March 31, 2000, the Company received
         total subscription proceeds from the Initial Offering, the 1999
         Offering and the sale of warrants of $338,733,751 (33,873,375 shares),
         including $748,625 (74,863 shares) through the reinvestment plan.

                                      B-13
<PAGE>

                        CNL HOSPITALITY PROPERTIES, INC.
                                AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

                     Quarters Ended March 31, 2000 and 1999


2.       Public Offerings - Continued:
         -----------------------------

         On October 26, 1999, the Company filed a registration statement on Form
         S-11 with the Securities and Exchange Commission in connection with the
         proposed sale by the Company of up to 45,000,000 additional shares of
         common stock ($450,000,000) (the "2000 Offering") in an offering
         expected to commence immediately following the completion of the
         Company's 1999 Offering. Of the 45,000,000 shares of common stock to be
         offered, up to 5,000,000 will be available to stockholders purchasing
         shares through the reinvestment plan. The price per share and other
         terms of the 2000 Offering, including the percentage of gross proceeds
         payable (i) to the managing dealer for selling commissions and expenses
         in connection with the offering and (ii) to the Advisor for acquisition
         fees, are substantially the same for the Company's 1999 Offering. The
         Company expects to use the net proceeds from the 2000 Offering to
         purchase additional Properties and, to a lesser extent, make Mortgage
         Loans.

3.       Investment in Unconsolidated Subsidiary:
         ---------------------------------------

         During 1999, the Company with Five Arrows Realty Securities II L.L.C.
         ("Five Arrows") formed a jointly owned real estate investment trust,
         CNL Hotel Investors, Inc. ("Hotel Investors"), which acquired seven
         hotel Properties. In order to fund the acquisition of the Properties,
         Five Arrows invested approximately $48 million and the Company invested
         approximately $38 million in Hotel Investors. Hotel Investors funded
         the remaining amount of approximately $88 million with permanent
         financing, collateralized by Hotel Investors' interests in the
         Properties (the "Hotel Investors Loan"). In return for their respective
         investments, Five Arrows received a 51% common stock interest and the
         Company received a 49% common stock interest in Hotel Investors. Five
         Arrows received 48,337 shares of Hotel Investors' 8% Class A
         cumulative, preferred stock ("Class A Preferred Stock"), and the
         Company received 37,979 shares of Hotel Investors' 9.76% Class B
         cumulative, preferred stock ("Class B Preferred Stock"). The Class A
         Preferred Stock is exchangeable upon demand into common stock of the
         Company, using an exchange ratio based on the relationship between the
         Company's operating results and those of Hotel Investors.

         Five Arrows also invested approximately $14 million in the Company
         through the purchase of common stock pursuant to the Company's Initial
         Offering and the 1999 Offering, the proceeds of which were used by the
         Company to fund approximately 38% of its funding commitment to Hotel
         Investors.

         The following presents condensed financial information for Hotel
         Investors as of and for the quarter ended and year ended:

<TABLE>
<CAPTION>
                                                                    March 31,         December 31,
                                                                       2000               1999
                                                                 ----------------    ---------------
<S>                                                                <C>                <C>
      Land, buildings and equipment on operating leases, net       $163,941,510      $165,088,059
      Cash and cash equivalents                                       8,578,188         4,884,014
      Loan costs, net                                                   693,092           708,006
      Accrued rental income                                             365,183           283,914
      Prepaid expenses, receivables and other assets                    152,134         3,283,306
      Liabilities                                                    92,250,208        92,229,193
      Redeemable preferred stock - Class A and Class B               86,314,361        85,361,864
      Stockholders' deficit                                          (3,982,913)       (2,915,614)
      Revenues                                                        4,772,528        13,025,978
      Net earnings                                                    1,664,125         4,104,936
      Preferred stock dividends                                       1,908,622         5,693,642
      Loss applicable to common stockholders                           (244,497)       (1,588,706)
</TABLE>

                                      B-14
<PAGE>

                        CNL HOSPITALITY PROPERTIES, INC.
                                AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

                     Quarters Ended March 31, 2000 and 1999


3.       Investment in Unconsolidated Subsidiary - Continued:
         ---------------------------------------------------

         During the quarter ended March 31, 2000, the Company recorded $926,817
         in dividend income and $119,803 in equity in loss after deduction of
         preferred stock dividends, resulting in net earnings of $807,014
         attributable to this investment.

4.       Other Assets:
         ------------

         Other assets consists of acquisition fees and miscellaneous acquisition
         expenses that will be allocated to future Properties and deposits.

5.       Redemption of Shares:
         ---------------------

         The Company has a redemption plan under which the Company may elect to
         redeem shares, subject to certain conditions and limitations. During
         the three months ended March 31, 2000, 14,605 shares of common stock
         were redeemed and retired.

6.       Indebtedness:
         ------------

         The Company has a line of credit in the amount of $30,000,000 which
         expires on July 30, 2003. Advances under the line of credit will bear
         interest at either (i) a rate per annum equal to 318 basis points above
         the London Interbank Offered Rate (LIBOR) or (ii) a rate per annum
         equal to 30 basis points above the bank's base rate, whichever the
         Company selects at the time advances are made. In addition, a fee of
         .5% per advance will be due and payable to the bank on funds as
         advanced. Each advance made under the line of credit will be
         collateralized by the assignment of rents and leases. As of March 31,
         2000 and December 31, 1999, the Company had no amounts outstanding
         under the line of credit.

         During the quarter ended March 31, 2000, the Company through the LLC
         entered into a Tax Increment Financing Agreement with the Philadelphia
         Authority for Industrial Development ("TIF Note") for $10 million which
         is collateralized by the LLC's hotel Property. The principal and
         interest on the TIF Note is expected to be fully paid by the LLC's
         hotel Property's incremental property taxes over a period of twenty
         years. The payment of the incremental property taxes is the
         responsibility of the tenant of the hotel property. Interest on the TIF
         Note is 12.85% and payments are due each May, through May 2017. In the
         event that incremental property taxes are insufficient to cover the
         principal and interest due, Marriott International, Inc. is required to
         fund such shortfall pursuant to its guarantee of the TIF Note.

7.       Stock Issuance Costs:
         --------------------

         The Company has incurred certain expenses in connection with its
         offerings of common stock, including commissions, marketing support and
         due diligence expense reimbursement fees, filing fees, legal,
         accounting, printing and escrow fees, which have been deducted from the
         gross proceeds of the offerings. The Advisor has agreed to pay all
         organizational and offering expenses (excluding commissions and
         marketing support and due diligence expense reimbursement fees) which
         exceed three percent of the gross proceeds received from the sale of
         shares of the Company in connection with the offerings.

         During the three months ended March 31, 2000 and 1999, the Company
         incurred $5,962,733 and $5,195,324, respectively, in stock issuance
         costs, including $3,966,001 and $3,345,810, respectively, in
         commissions and marketing support and due diligence expense
         reimbursement fees (see Note 9). The stock issuance costs have been
         charged to stockholders' equity subject to the three percent cap
         described above.


                                      B-15
<PAGE>

                        CNL HOSPITALITY PROPERTIES, INC.
                                AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

                     Quarters Ended March 31, 2000 and 1999


8.       Distributions:
         -------------

         For the quarters ended March 31, 2000 and 1999, approximately 48
         percent and 41 percent, respectively, of the distributions paid to
         stockholders were considered ordinary income, and approximately 52
         percent and 59 percent, respectively, were considered a return of
         capital to stockholders for federal income tax purposes. No amounts
         distributed to the stockholders for the quarters ended March 31, 2000
         and 1999 are required to be or have been treated by the Company as a
         return of capital for purposes of calculating the stockholders' return
         on their invested capital. The characterization for tax purposes of
         distributions declared for the quarter ended March 31, 2000 may not be
         indicative of the results that may be expected for the year ended
         December 31, 2000.

9.       Related Party Transactions:
         --------------------------

         Certain directors and officers of the Company hold similar positions
         with the Advisor and the managing dealer, CNL Securities Corp. These
         affiliates are entitled to receive fees and compensation in connection
         with the offerings, and the acquisition, management and sale of the
         assets of the Company.

         During the quarters ended March 31, 2000 and 1999, the Company incurred
         $3,718,126 and $3,136,697 respectively, in selling commissions due to
         CNL Securities Corp. for services in connection with its offerings. A
         substantial portion of these amounts ($3,681,508 and $2,927,797,
         respectively) was or will be paid by CNL Securities Corp. as
         commissions to other broker-dealers.

         In addition, CNL Securities Corp. is entitled to receive a marketing
         support and due diligence expense reimbursement fee equal to 0.5% of
         the total amount raised from the sale of shares, a portion of which may
         be reallowed to other broker-dealers. During the quarters ended March
         31, 2000 and 1999, the Company incurred $247,875 and $209,113,
         respectively, of such fees, the majority of which were reallowed to
         other broker-dealers and from which all bona fide due diligence
         expenses were paid.

         CNL Securities Corp. will also receive, in connection with the Initial
         Offering, a soliciting dealer servicing fee payable annually by the
         Company beginning on December 31 of the year following the year in
         which the offering is completed in the amount of 0.20% of the
         stockholders' investment in the Company. CNL Securities Corp. in turn
         may reallow all or a portion of such fee to soliciting dealers whose
         clients hold shares on such date. As of March 31, 2000, no such fees
         had been incurred.

         In addition, in connection with its current offering of common stock,
         the Company has agreed to issue and sell soliciting dealer warrants
         ("Soliciting Dealer Warrants") to CNL Securities Corp. The price for
         each warrant will be $0.0008 and one warrant will be issued for every
         25 shares sold by the managing dealer. All or a portion of the
         Soliciting Dealer Warrants may be reallowed to soliciting dealers with
         prior written approval from, and in the sole discretion of, the
         managing dealer, except where prohibited by either federal or state
         securities laws. The holder of a Soliciting Dealer Warrant will be
         entitled to purchase one share of common stock from the Company at a
         price of $12.00 during the five year period commencing the date the
         current offering began. No Soliciting Dealer Warrants, however, will be
         exercisable until one year from the date of issuance. During the
         quarter ended March 31, 2000, the Company issued approximately 479,000
         Soliciting Dealer Warrants. As of March 31, 2000, in connection with
         the 1999 Offering, CNL Securities Corp. was entitled to approximately
         171,500 additional Soliciting Dealer Warrants for shares sold during
         the quarter then ended.

         The Advisor is entitled to receive acquisition fees for services in
         identifying Properties and structuring the terms of leases of the
         Properties and Mortgage Loans equal to 4.5% of the gross proceeds of
         the offerings, loan proceeds from permanent financing and amounts
         outstanding on the line of credit, if any, at the time of listing, but
         excluding that portion of the permanent financing used to finance
         Secured Equipment Leases. During the quarters ended March 31, 2000 and
         1999, the Company incurred $3,284,373 and $2,106,510, respectively, of
         such fees. Such fees are included in land, buildings and equipment on
         operating leases, investment in unconsolidated subsidiary and other
         assets.

                                      B-16
<PAGE>

                        CNL HOSPITALITY PROPERTIES, INC.
                                AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

                     Quarters Ended March 31, 2000 and 1999


9.       Related Party Transactions - Continued:
         --------------------------------------

         The Company incurs operating expenses which, in general, are those
         expenses relating to administration of the Company on an ongoing basis.
         Pursuant to the advisory agreement described below, the Advisor is
         required to reimburse the Company the amount by which the total
         operating expenses paid or incurred by the Company exceed in any four
         consecutive fiscal quarters, the greater of two percent of average
         invested assets or 25 percent of net income (the "Expense Cap"). For
         the quarter ended March 31, 2000, the Company's operating expenses did
         not exceed the Expense Cap.

         The Company and the Advisor have entered into an advisory agreement
         pursuant to which the Advisor will receive a monthly asset management
         fee of one-twelfth of 0.60% of the Company's real estate asset value
         and the outstanding principal balance of any Mortgage Loans as of the
         end of the preceding month. The management fee, which will not exceed
         fees which are competitive for similar services in the same geographic
         area, may or may not be taken, in whole or in part as to any year, in
         the sole discretion of the Advisor. All or any portion of the
         management fee not taken as to any fiscal year shall be deferred
         without interest and may be taken in such other fiscal year, as the
         Advisor shall determine. During the quarters ended March 31, 2000 and
         1999, the Company incurred $126,422 and $49,565, respectively, of such
         fees.

         The Advisor and its affiliates provide various administrative services
         to the Company, including services related to accounting; financial,
         tax and regulatory compliance reporting; stockholder distributions and
         reporting; due diligence and marketing; and investor relations
         (including administrative services in connection with the offerings),
         on a day-to-day basis. The expenses incurred for these services were
         classified as follow quarters ended March 31:

<TABLE>
<CAPTION>
                                                                    2000                 1999
                                                                -------------       ---------------
<S>                                                              <C>                     <C>
         Stock issuance costs                                    $ 1,167,684             $ 883,881
         General operating and
             administrative expenses                                 104,024                85,731
         Land, buildings and equipment on
             operating leases and other
             assets                                                      735                 3,806
                                                                -------------       ---------------
                                                                  $ 1,272,443            $ 973,418
                                                                =============       ===============

<CAPTION>
The amounts due to related parties consisted of the following at:

                                                               March 31, 2000        December 31,1999
                                                              -----------------     --------------------
<S>                                                              <C>                     <C>
         Due to the Advisor:
              Expenditures incurred on behalf
                 of the Company for accounting
                 and administrative services                       $ 193,167               $ 387,690
              Acquisition fees                                       108,546                 337,797
              Management fees                                             --                  19,642
                                                                -------------        ----------------
                                                                     301,713                 745,129
                                                                -------------        ----------------
         Due to CNL Securities Corp.:
              Commissions                                            191,863                 229,834
              Marketing support and due diligence
                 expense reimbursement fee                            12,791                  16,764
                                                                -------------        ----------------
                                                                     204,654                 246,598
                                                                -------------        ----------------

         Due to other related party                                      123                   3,773
                                                                -------------        ----------------
                                                                   $ 506,490              $ 995,500
                                                                =============        ================
</TABLE>

                                      B-17
<PAGE>

                        CNL HOSPITALITY PROPERTIES, INC.
                                AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

                     Quarters Ended March 31, 2000 and 1999


9.       Related Party Transactions - Continued:
         --------------------------------------

         During 1999, the Company opened three bank accounts in a bank in which
         certain officers and directors of the Company serve as directors, and
         in which an affiliate of the Advisor is a stockholder. The amount
         deposited with this affiliate was $15,534,326 and $15,275,629 at March
         31, 2000 and December 31, 1999, respectively.


10.      Concentration of Credit Risk:
         ----------------------------

         STC Leasing Associates, LLC, which was acquired by Crestline Capital
         Corp. on March 6, 2000, operates and leases two Properties, and City
         Center Annex Tenant Corporation contributed more than ten percent of
         the Company's total rental income for the quarter ended March 31, 2000.
         In addition, all of the Company's rental income was earned from
         Properties operating as Marriott(R) brand chains. Although the Company
         intends to acquire Properties located in various states and regions and
         to carefully screen its tenants in order to reduce risks of default,
         failure of this lessee or the Marriott brand chains could significantly
         impact the results of operations of the Company. However, management
         believes that the risk of such a default is reduced due to the
         essential or important nature of these Properties for the ongoing
         operations of the lessees.

         It is expected that the percentage of total rental income contributed
         by these lessees will decrease as additional Properties are acquired
         and leased during 2000 and subsequent years.

11.      Earnings Per Share:
         -------------------

         Basic EPS excludes dilution and is computed by dividing income
         available to common stockholders by the weighted average number of
         common shares outstanding for the period. Diluted EPS reflects the
         potential dilution that could occur if other contracts to issue common
         stock were exercised and shared in the earnings of the Company. For the
         quarters ended March 31, 2000 and 1999, approximately 7.4 and 1.4
         million shares, respectively, related to the conversion of Hotel
         Investors' Class A Preferred Stock into the Company's common stock,
         were considered dilutive after the application of the "if converted
         method" and were included in the denominator of the diluted EPS
         calculation. The numerator in the diluted EPS calculation includes an
         adjustment for the net earnings of Hotel Investors for the applicable
         period.

                                      B-18
<PAGE>

                        CNL HOSPITALITY PROPERTIES, INC.
                                AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

                     Quarters Ended March 31, 2000 and 1999


11.      Earnings Per Share - Continued:
         -------------------------------

         The following represents the calculation of earnings per share and the
         weighted average number of shares of potentially dilutive common stock
         for the quarters ended March 31:

<TABLE>
<CAPTION>
                                                                                    2000                 1999
                                                                                --------------      ---------------
<S>                                                                                <C>                   <C>
Basic Earnings Per Share:
   Net earnings                                                                    $3,945,084            $ 430,280
                                                                                ==============      ===============

   Weighted average number of shares outstanding                                   31,200,726            6,419,548
                                                                                ==============      ===============

   Basic earnings per share                                                       $      0.13            $    0.07
                                                                                ==============      ===============

Diluted Earnings Per Share:
   Net earnings                                                                   $ 3,945,084            $ 430,280

   Additional income attributable to investment in unconsolidated
      subsidiary assuming all Class A Preferred Shares were converted                 857,241               71,479
                                                                                --------------      ---------------

         Adjusted net earnings assuming dilution                                  $ 4,802,325            $ 501,759
                                                                                ==============      ===============

Weighted average number of shares outstanding                                      31,200,726            6,419,548

Assumed conversion of Class A Preferred Stock                                       7,422,148            1,392,900
                                                                                --------------      ---------------

         Adjusted weighted average number of
         shares outstanding                                                        38,622,874            7,812,448
                                                                                ==============      ===============

Diluted earnings per share                                                        $      0.12            $    0.06
                                                                                ==============      ===============
</TABLE>

12.      Commitments and Contingencies:
         -----------------------------

         The Company has commitments to acquire six hotel Properties for an
         anticipated aggregate purchase price of approximately $148 million. In
         connection with these commitments, the Company has deposits of
         approximately $6.6 million held in escrow. Additionally, the Company
         has refundable deposits on two hotel properties that are currently
         under negotiations in the amount of $500,000.

         In connection with the acquisition of two Properties in 1998, the
         Company may be required to make an additional payment (the "Earnout
         Amount") of up to $1 million if certain earnout provisions are achieved
         by July 31, 2001. After July 31, 2001, the Company will no longer be
         obligated to make any payments under the earnout provision. The Earnout
         Amount is equal to the difference between earnings before interest,
         taxes, depreciation and amortization expense adjusted by the earnout
         factor (7.44), and the initial purchase price. Rental income will be
         adjusted upward in accordance with the lease agreements for any amount
         paid. As of March 31, 2000, approximately $97,000 was payable under
         this agreement.

         In addition, in connection with the acquisition of the 89% interest in
         the LLC, the Company and the minority interest holder each have the
         right to obligate the other to sell or buy, respectively, the 11%
         interest in the LLC. These rights are effective five years after the
         hotel's opening which is November 2004. The price for the 11% interest
         is equal to 11% of the lesser of (a) an amount equal to the product of
         8.5 multiplied times net house profit (defined as total hotel revenues
         less property expenses) for the 13 period accounting year preceding the
         notice of the option exercise, or (b) the appraised fair market value.

                                      B-19
<PAGE>

                        CNL HOSPITALITY PROPERTIES, INC.
                                AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

                     Quarters Ended March 31, 2000 and 1999


13.      Subsequent Events:
         -----------------

         During the period April 1, 2000 through April 24, 2000, the Company
         received subscription proceeds for an additional 1,250,000 shares
         ($12,500,000) of common stock.

         On April 1, 2000, the Company declared distributions totaling
         $2,044,420, or $0.0604 per share of common stock, payable in June 2000,
         to stockholders of record on April 1, 2000.

         On April 18, 2000, the Company announced its intent to purchase two
         hotel properties for an aggregate purchase price of approximately $44
         million. In connection with these two properties, the Company may be
         required to make an additional payment (the "Earnout Provision") not to
         exceed $2,471,500 if certain earnout provisions are achieved by the
         thirty-sixth month following the closing date of the two properties
         ("Earnout Termination Date"). After the Earnout Termination Date, the
         Company will no longer be obligated to make any payments under the
         earnout provision. The Earnout Provision is equal to the difference
         between earnings before interest, taxes, depreciation and amortization
         expense adjusted by the earnout factor (7.33), and the initial purchase
         price. Rental income will be adjusted upward in accordance with the
         lease agreements for any amount paid.


                                      B-20
<PAGE>

                      INDEX TO OTHER FINANCIAL INFORMATION


The following summarized financial information is filed as part of this report
as a result of Marriott International, Inc. ("Marriott") guaranteeing lease
payments for two tenants relating to properties representing more than 20
percent of the Company's total assets as of March 31, 2000. The summarized
financial information presented for Marriott as of March 24, 2000 and for the
quarter ended March 24, 2000, was obtained from the Form 10-Q/A filed by
Marriott with the Securities and Exchange Commission for the quarter ended March
24, 2000.

                                                                         Page
                                                                         ----
Marriott International, Inc. and Subsidiaries:

    Selected Financial Data for the quarter ended March 24, 2000         B-22


                                      B-21
<PAGE>

                           OTHER FINANCIAL INFORMATION

                  Marriott International, Inc. and Subsidiaries
                             Selected Financial Data
                      (in Millions, except per share data)


Condensed Consolidated Balance
------------------------------
Sheet Data:
-----------

                                                              March 24, 2000
                                                           ------------------

Current assets                                                    $1,564
Noncurrent assets                                                  5,986
Current liabilities                                                1,669
Noncurrent liabilities                                             3,091


Condensed Consolidated Statement of
-----------------------------------
Income Data:
------------
                                                             March 24, 2000
                                                           ------------------

Gross revenues                                                    $2,172

Costs and expenses                                                 2,078

Net income                                                            94

Basic earnings per share                                             .39

Diluted earnings per share                                           .37


                                      B-22
<PAGE>
                                   APPENDIX E

                             STATEMENT OF ESTIMATED
                            TAXABLE OPERATING RESULTS
                         BEFORE DIVIDENDS PAID DEDUCTION

             ------------------------------------------------------

           THE STATEMENT OF ESTIMATED TAXABLE OPERATING RESULTS BEFORE
         DIVIDENDS PAID DEDUCTION IN THIS ADDENDUM UPDATES AND REPLACES
           APPENDIX E TO THE ATTACHED PROSPECTUS, DATED MARCH 30, 2000.

             ------------------------------------------------------
<PAGE>

                        CNL HOSPITALITY PROPERTIES, INC.
                STATEMENT OF ESTIMATED TAXABLE OPERATING RESULTS
                         BEFORE DIVIDENDS PAID DEDUCTION
                       PROPERTIES ACQUIRED FROM INCEPTION
                              THROUGH JUNE 1, 2000
                For the Year Ended December 31, 1999 (Unaudited)

         The following schedule presents unaudited estimated taxable operating
results before dividends paid deduction of each Property acquired, directly or
indirectly, by the Company from inception through June 1, 2000. The statement
presents unaudited estimated taxable operating results for each Property that
was operational as if the Property (i) had been acquired the earlier of (a) the
actual date acquired by the Company or (b) January 1, 1999, and (ii) had been
operational during the period January 1, 1999 through December 31, 1999. The
schedule should be read in light of the accompanying footnotes.

         These estimates do not purport to present actual or expected operations
of the Company for any period in the future. The estimates were prepared on the
basis described in the accompanying notes which should be read in conjunction
herewith.

<TABLE>
<CAPTION>
                                                         Residence Inn by Marriott                  Residence Inn by Marriott
                                                         Buckhead (Lenox Park) (1)                     Gwinnett Place (1)
                                                      ---------------------------------          --------------------------------
Estimated Taxable Operating
    Results Before Dividends
    Paid Deduction:

<S>                                                            <C>                                         <C>
Rental Income  (5)                                             $1,668,185                                  $1,220,977

FF&E Reserve Income (6)                                           166,584                                     127,865

Asset Management Fees  (7)                                        (94,388)                                    (69,085)

Interest Expense (8)                                                   --                                          --

General and Administrative
    Expenses  (9)                                                (132,144)                                    (96,719)
                                                             --------------                             ---------------

Estimated Cash Available from
    Operations                                                  1,608,237                                   1,183,038

Depreciation and Amortization
    Expense  (10) (11)                                           (569,033)                                   (425,414)
                                                             --------------                             ---------------

Estimated Taxable Operating
    Results Before Dividends
    Paid Deduction                                             $1,039,204                                   $ 757,624
                                                             ==============                             ===============

<CAPTION>
                                                  Residence Inn by Marriott
                                                         Mira Mesa
                                               --------------------------------
Estimated Taxable Operating
    Results Before Dividends
    Paid Deduction:

<S>                                                      <C>
Rental Income  (5)                                       $1,542,300

FF&E Reserve Income (6)                                      32,000

Asset Management Fees  (7)                                  (93,232)

Interest Expense (8)                                             --

General and Administrative
    Expenses  (9)                                          (123,384)
                                                     ----------------

Estimated Cash Available from
    Operations                                            1,357,684

Depreciation and Amortization
    Expense  (10) (11)                                     (409,488)
                                                     ----------------

Estimated Taxable Operating
    Results Before Dividends
    Paid Deduction                                        $ 948,196
                                                     ================
</TABLE>

                                  See Footnotes
<PAGE>
<TABLE>
<CAPTION>
                                                      Marriott Suites by Marriott                 Residence Inn by Marriott
                                                           Market Center (2)                          Hughes Center (2)
                                                    --------------------------------           ---------------------------------
Estimated Taxable Operating
    Results Before Dividends
    Paid Deduction:

<S>                                                            <C>                                         <C>
Rental Income  (5)                                             $1,665,666                                  $1,671,913

FF&E Reserve Income (6)                                            57,356                                      59,061

Asset Management Fees  (7)                                        (96,942)                                    (97,305)

Interest Expense (8)                                             (655,617)                                   (647,853)

General and Administrative
    Expenses  (9)                                                (133,254)                                   (133,753)
                                                             --------------                             ---------------

Estimated Cash Available from
    Operations                                                    837,209                                     852,063

Depreciation and Amortization
    Expense  (10) (11)                                           (525,525)                                   (472,372)
                                                             --------------                             ---------------

Estimated Taxable Operating
    Results Before Dividends
    Paid Deduction                                              $ 311,684                                   $ 379,691
                                                             ==============                             ===============


<CAPTION>
                                              Residence Inn by Marriott
                                                  Dallas Plano (2)
                                            -------------------------------
Estimated Taxable Operating
    Results Before Dividends
    Paid Deduction:

<S>                                                     <C>
Rental Income  (5)                                      $590,198

FF&E Reserve Income (6)                                   18,694

Asset Management Fees  (7)                               (34,349)

Interest Expense (8)                                    (215,294)

General and Administrative
    Expenses  (9)                                        (47,216)
                                                   ---------------

Estimated Cash Available from
    Operations                                           312,033

Depreciation and Amortization
    Expense  (10) (11)                                  (184,169)
                                                   ---------------

Estimated Taxable Operating
    Results Before Dividends
    Paid Deduction                                     $ 127,864
                                                   ===============
</TABLE>

                                  See Footnotes

                                      -2-
<PAGE>
<TABLE>
<CAPTION>
                                                            Courtyard by Marriott                         Courtyard by Marriott
                                                           Scottsdale Downtown (2)                           Lake Union (2)
                                                       --------------------------------                ----------------------------
Estimated Taxable Operating
    Results Before Dividends
    Paid Deduction:

<S>                                                               <C>                                           <C>
Rental Income  (5)                                                $990,821                                      $1,808,515

FF&E Reserve Income (6)                                             13,884                                          51,932

Asset Management Fees  (7)                                         (57,666)                                       (105,256)

Interest Expense  (8)                                             (403,572)                                       (707,322)

General and Administrative
    Expenses  (9)                                                  (79,266)                                       (144,681)
                                                             ---------------                                ----------------

Estimated Cash Available from
    Operations                                                     464,201                                         903,188

Depreciation and Amortization
    Expense  (10) (11)                                            (226,498)                                       (542,248)
                                                             ---------------                                ----------------

Estimated Taxable Operating
    Results Before Dividends
    Paid Deduction                                               $ 237,703                                       $ 360,940
                                                             ===============                                ================




<CAPTION>
                                                  Residence Inn by Marriott
                                                     Phoenix Airport (2)
                                                -------------------------------
Estimated Taxable Operating
    Results Before Dividends
    Paid Deduction:

Rental Income  (5)                                        $1,078,591

FF&E Reserve Income (6)                                       15,347

Asset Management Fees  (7)                                   (62,774)

Interest Expense  (8)                                       (396,454)

General and Administrative
    Expenses  (9)                                            (86,288)
                                                        --------------

Estimated Cash Available from
    Operations                                               548,422

Depreciation and Amortization
    Expense  (10) (11)                                      (338,234)
                                                        --------------

Estimated Taxable Operating
    Results Before Dividends
    Paid Deduction                                         $ 210,188
                                                        ==============
</TABLE>

                                  See Footnotes

                                      -3-
<PAGE>
<TABLE>
<CAPTION>
                                                        Courtyard by Marriott                         Courtyard by Marriott
                                                           Legacy Park (2)                          Philadelphia Downtown (3)
                                                   ---------------------------------            ----------------------------------
Estimated Taxable Operating
    Results Before Dividends
    Paid Deduction:

<S>                                                           <C>                                         <C>
Rental Income  (5)                                            $641,250                                    $ 5,785,000

FF&E Reserve Income (6)                                         18,073                                        161,674

Asset Management Fees  (7)                                     (37,321)                                      (309,060)

Interest Expense  (8)                                         (247,351)                                            --

General and Administrative
    Expenses  (9)                                              (51,300)                                      (462,800)
                                                          --------------                                ---------------

Estimated Cash Available from
    Operations                                                 323,351                                      5,174,814

Depreciation and Amortization
    Expense  (10) (11)                                        (201,256)                                    (1,804,256)
                                                          --------------                                ---------------

Estimated Taxable Operating
    Results Before Dividends
    Paid Deduction                                            $122,095                                    $ 3,370,558
                                                          ==============                                ===============


<CAPTION>

                                                              Wyndham
                                                           Billerica (4)
                                                    ----------------------------
Estimated Taxable Operating
    Results Before Dividends
    Paid Deduction:

<S>                                                         <C>
Rental Income  (5)                                          $2,509,200

FF&E Reserve Income (6)                                         64,190

Asset Management Fees  (7)                                    (150,552)

Interest Expense  (8)                                               --

General and Administrative
    Expenses  (9)                                             (513,520)
                                                      -----------------

Estimated Cash Available from
    Operations                                               1,909,318

Depreciation and Amortization
    Expense  (10) (11)                                        (787,694)
                                                      -----------------

Estimated Taxable Operating
    Results Before Dividends
    Paid Deduction                                          $1,121,624
                                                      =================
</TABLE>

                                  See Footnotes


                                      -4-
<PAGE>
<TABLE>
<CAPTION>
                                                               Wyndham
                                                        Denver Tech Center (4)                                Total
                                                   ---------------------------------                      ---------------
Estimated Taxable Operating
    Results Before Dividends
    Paid Deduction:

<S>                                                         <C>                                            <C>
Rental Income  (5)                                          $1,835,300                                     $23,007,916

FF&E Reserve Income (6)                                         41,540                                         828,200

Asset Management Fees  (7)                                    (110,118)                                     (1,318,048)

Interest Expense  (8)                                               --                                      (3,273,463)

General and Administrative
    Expenses  (9)                                             (332,320)                                     (2,336,645)
                                                          --------------                                ---------------

Estimated Cash Available from
    Operations                                               1,434,402                                      16,907,960

Depreciation and Amortization
    Expense  (10) (11)                                        (600,411)                                     (7,086,598)
                                                          --------------                                ---------------

Estimated Taxable Operating
    Results Before Dividends
    Paid Deduction                                            $833,991                                      $9,821,362
                                                          ==============                                ===============

</TABLE>

                                  See Footnotes


                                      -5-
<PAGE>

--------------------------------

FOOTNOTES:

(1)      The lessee of the Buckhead (Lenox Park) and Gwinett Place Properties is
         the same unaffiliated lessee.

(2)      In February 1999, the Company formed a jointly owned real estate
         investment trust, CNL Hotel Investors, Inc. ("CHI") with Five Arrows
         Realty Securities II, L.L.C. to acquire seven hotel Properties. The
         Company has a 49% ownership interest in CHI. The seven hotel Properties
         are the Legacy Park, Market Center, Hughes Center, Dallas Plano,
         Scottsdale Downtown, Lake Union and Phoenix Airport Properties. The
         lessee of these seven hotel Properties is the same unaffiliated lessee.
         For purposes of this table, the balances presented represent the 49%
         interest owned by the Company.

(3)      In November 1999, the Company acquired an 89% interest in CNL
         Philadelphia Annex, LLC (formerly known as Courtyard Annex, L.L.C.) to
         own and lease one hotel Property. The hotel Property is the
         Philadelphia Downtown Property. For purposes of this table, the
         balances presented represent the 89% interest owned by the Company.

(4)      The lessee of the Wyndham Billerica and the Wyndham Denver Tech Center
         Properties is the same unaffiliated lessee.

(5)      Rental income does not include percentage rents, which will become due
         if specified levels of gross receipts are achieved.

(6)      Reserve funds will be used for the replacement and renewal of
         furniture, fixtures and equipment related to the Properties ("FF&E
         Reserve"). The funds in the FF&E Reserve and all property purchased
         with the funds from the FF&E Reserve will be paid, granted and assigned
         to the Company as additional rent. FF&E Reserve income earned is
         estimated at three percent of projected hotel gross receipts. In
         connection therewith, FF&E Reserve income will be earned at 1% of gross
         revenues for the lease years one through four and has been estimated
         based on projected gross revenues.

(7)      The Properties will be managed pursuant to an advisory agreement
         between the Company and CNL Hospitality Corp. (the "Advisor"), pursuant
         to which the Advisor will receive monthly asset management fees in an
         amount equal to one-twelfth of .60% of the Company's Real Estate Asset
         Value as of the end of the preceding month as defined in such
         agreement. See "Management Compensation."

(8)      Estimated at 7.625% per annum based on the bank's base rate as of
         February 24, 1999 and June 21, 1999, assuming $88 million was borrowed
         to acquire the Legacy Park, Market Center, Hughes Center, Dallas Plano,
         Scottsdale Downtown, Lake Union and Phoenix Airport Properties. For
         purposes of this table, the amounts presented represent the 49%
         interest owned by the Company.

(9)      Estimated at 8% of gross rental income, based on the previous
         experience of AffiliateS of the Advisor with another public REIT.
         Amount does not include soliciting dealer servicing fee due to the fact
         that the Company did not incur such fee for the year ended December 31,
         1999.


                                      -6-
<PAGE>

(10)     The estimated federal tax basis of the depreciable portion of the
         Properties and the number of years the assets have been depreciated on
         the straight-line method is as follows (the balances are presented at
         the Company's 49% interest in CHI and the 89% interest in CNL
         Philadelphia Annex, LLC):

<TABLE>
<CAPTION>
                                                                                                    Furniture and
                                                                          Buildings                    Fixtures
                                                                          (39 years)                 (5-15 years)
                                                                        --------------             -----------------
<S>                                                                        <C>                          <C>
              Buckhead (Lenox Park) Property                               $13,459,000                  $1,235,000
              Gwinett Place Property                                        10,017,000                   1,114,000
              Legacy Park Property                                           5,005,000                     470,000
              Market Center Property                                        13,762,000                   1,177,000
              Hughes Center Property                                        13,719,000                     815,000
              Dallas Plano Property                                          4,703,000                     405,000
              Scottsdale Downtown Property                                   7,766,000                     539,000
              Lake Union Property                                           13,499,000                     846,000
              Phoenix Airport Property                                       8,826,000                     633,000
              Philadelphia Downtown Property                                47,237,000                   4,367,000
              Mira Mesa Property                                            12,924,000                   1,701,000
              Wyndham Billerica Property                                    19,336,000                   2,130,000
              Wyndham Denver Tech Center Property                           12,702,000                   1,980,000
</TABLE>

(11)     A loan origination fee of $758,000 from the issuance of promissory
         notes, to facilitate the acquisition of the seven CHI hotel Properties,
         is being amortized under the effective interest method over the term of
         the loans. For purposes of this table, the amounts presented represent
         the 49% interest owned by the Company.

                                      -7-
<PAGE>



                                                                     PROSPECTUS

                        CNL HOSPITALITY PROPERTIES, INC.
                        27,500,000 SHARES OF COMMON STOCK

                     MINIMUM PURCHASE -- 250 SHARES ($2,500)
            100 SHARES ($1,000) FOR IRAS AND KEOGH AND PENSION PLANS
       MINIMUM PURCHASE IS HIGHER IN NEBRASKA, NEW YORK AND NORTH CAROLINA

                             ---------------------

         Of the 27,500,000 shares of common stock that we have registered, we
are offering 25,000,000 shares to investors who meet our suitability standards
and 2,500,000 shares only to participants in our reinvestment plan.

                             ---------------------

         AN INVESTMENT IN OUR SHARES INVOLVES SIGNIFICANT RISKS. SEE "RISK
FACTORS" BEGINNING ON PAGE 11 FOR A DISCUSSION OF MATERIAL RISKS THAT YOU SHOULD
CONSIDER BEFORE YOU INVEST IN THE COMMON STOCK BEING SOLD WITH THIS PROSPECTUS,
INCLUDING:

o    We currently own 11 properties and have commitments to acquire six
     additional properties, so you will not have the opportunity to evaluate all
     the properties that will be in our portfolio.
o    There is currently no public trading market for the shares, and there is no
     assurance that one will develop. Therefore, you may not be able to sell
     your shares at a price equal to or greater than the offering price.
o    We rely on CNL Hospitality Corp. (formerly CNL Hospitality Advisors, Inc.)
     with respect to all investment decisions. Not all of the officers and
     Directors of the Advisor have extensive experience, and our affiliates have
     limited experience, with acquiring and leasing hotels, which could
     adversely affect the Company's business.
o    Some of the officers of the Advisor and its affiliates are or will be
     engaged in other activities that will result in potential conflicts of
     interest with the services that the Advisor and affiliates will provide to
     the Company.
o    If the shares are not listed on a national securities exchange or
     over-the-counter market by December 31, 2007, we will sell our assets and
     distribute the proceeds.


                             ---------------------
<TABLE>
<CAPTION>


                                                                                 PER SHARE         TOTAL
                                                                                 ---------         -----
<S>                                                                               <C>          <C>
Public Offering Price.....................................................        $ 10.00      $ 275,000,000
Selling Commissions.......................................................        $  0.75      $  20,625,000
Proceeds to the Company...................................................        $  9.25      $ 254,375,000
</TABLE>


o    The managing dealer, CNL Securities Corp., is our affiliate. The
     managing dealer is not required to sell any specific number or dollar
     amount of shares but will use its best efforts to sell the shares.
o    This offering will end no later than June 4, 2000 unless we elect to extend
     it to a date no later than June 4, 2001 in states that permit us to make
     this extension.

                             ---------------------

         NEITHER THE SECURITIES AND EXCHANGE COMMISSION NOR ANY STATE SECURITIES
COMMISSION HAS APPROVED OR DISAPPROVED OF THESE SECURITIES OR PASSED UPON THE
ADEQUACY OR ACCURACY OF THIS PROSPECTUS. IN ADDITION, THE ATTORNEY GENERAL OF
THE STATE OF NEW YORK HAS NOT PASSED ON OR ENDORSED THE MERITS OF THIS OFFERING.
ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.

         NO ONE IS AUTHORIZED TO MAKE ANY STATEMENTS ABOUT THE OFFERING
DIFFERENT FROM THOSE THAT APPEAR IN THIS PROSPECTUS. THIS PROSPECTUS IS NOT AN
OFFER TO SELL THESE SECURITIES AND IT IS NOT SOLICITING AN OFFER TO BUY THESE
SECURITIES IN ANY STATE WHERE THE OFFER OR SALE IS NOT PERMITTED. WE WILL ONLY
ACCEPT SUBSCRIPTIONS FROM PEOPLE WHO MEET THE SUITABILITY STANDARDS DESCRIBED IN
THIS PROSPECTUS. YOU SHOULD ALSO BE AWARE THAT THE DESCRIPTION OF THE COMPANY
CONTAINED IN THIS PROSPECTUS WAS ACCURATE ON FEBRUARY 23, 2000, BUT MAY NO
LONGER BE ACCURATE. WE WILL AMEND OR SUPPLEMENT THIS PROSPECTUS IF THERE IS A
MATERIAL CHANGE IN THE AFFAIRS OF THE COMPANY.

         IT IS PROHIBITED FOR ANYONE TO MAKE FORECASTS OR PREDICTIONS IN
CONNECTION WITH THIS OFFERING CONCERNING THE FUTURE PERFORMANCE OF AN INVESTMENT
IN THE COMMON STOCK.

                              CNL SECURITIES CORP.
                                  MARCH 30, 2000


<PAGE>

<TABLE>
<CAPTION>


                                TABLE OF CONTENTS

<S>                                                                                                      <C>
TABLE OF CONTENTS.........................................................................................ii
QUESTIONS AND ANSWERS ABOUT CNL HOSPITALITY
   PROPERTIES, INC.'S PUBLIC OFFERING.....................................................................1
PROSPECTUS SUMMARY........................................................................................5
CNL HOSPITALITY PROPERTIES, INC...........................................................................5
       Our Business.......................................................................................5
       Our REIT Status....................................................................................5
       Our Management and Conflicts of Interest...........................................................5
       Risk Factors.......................................................................................6
       Our Affiliates.....................................................................................7
       Our Investment Objectives..........................................................................7
       Management Compensation............................................................................8
       The Offering.......................................................................................10
RISK FACTORS..............................................................................................11
       Offering-Related Risks.............................................................................11
              An Unspecified Property Offering............................................................11
                    Potential Investors Cannot Evaluate Properties Not Yet
                      Acquired or Identified for Acquisition..............................................11
                    No Assurance of Obtaining Suitable Investments........................................11
                    No Independent Review of the Company or the
                      Prospectus by Managing Dealer.......................................................11
              Possible Delays in Investment...............................................................11
              No Current Public Market for Shares Which Could Make Sale of
                Shares Difficult..........................................................................12
       Company-Related Risks..............................................................................12
              Limited Operating History...................................................................12
              Limited Experience of Management............................................................12
              Company is Dependent on Advisor.............................................................12
              Conflicts of Interest.......................................................................12
                    Selection of Properties Acquired......................................................12
                    Competing Demands on Officers and Directors...........................................12
                    Timing of Sales and Acquisitions May Favor the Advisor................................13
                    Property Development by Affiliates....................................................13
                    We May Invest With Affiliates of the Advisor..........................................13
                    No Separate Counsel for the Company, Affiliates and Investors.........................13
         Real Estate and Other Investment Risks...........................................................13
              Possible Lack of Diversification Increases Risk of Investment...............................13
              Lack of Control Over Market and Business Conditions.........................................13
              Impact of Adverse Trends in the Hotel Industry..............................................14
              Company Will Not Control Property Management................................................14
              Company May Not Control Joint Ventures......................................................14
              Difficulty in Exiting a Joint Venture After an Impasse......................................14
              Lack of Control Over Properties Under Construction..........................................14
              Ground Lease Property Risks.................................................................15
              We Do Not Control Third Party Franchise Agreements..........................................15
              Multiple Property Leases or Mortgage Loans with Individual Tenants or
                Borrowers Increase Risks..................................................................15
              Re-leasing of Properties May Be Difficult...................................................15
              Inability to Control the Sale of Certain Properties.........................................15
              Limitations on the Ability of the Company to Liquidate......................................15
              Seasonality of Hotel Industry...............................................................16
</TABLE>

                                       ii
<PAGE>

<TABLE>
<CAPTION>

<S>                                                                                                      <C>
              Risks of  Mortgage Lending..................................................................16
                    Real Estate Market Conditions.........................................................16
                    Investment Subject to Interest Rate Fluctuations......................................16
                    Delays in Liquidating Defaulted  Mortgage Loans Could Reduce Our
                      Investment Returns..................................................................16
                    Returns May Be Limited By Regulations.................................................16
              Risks of Secured Equipment Leasing..........................................................16
                    Collateral May Be Inadequate to Secure Leases.........................................16
                    Returns May be Limited By Regulations.................................................16
              Possible Environmental Liabilities..........................................................17
       Financing Risks....................................................................................17
              Uncertainty of Long-Term Financing..........................................................17
              Anticipated Borrowing has Risks.............................................................17
              We Can Borrow Money to Make Distributions...................................................17
       Miscellaneous Risks................................................................................18
              Competition.................................................................................18
              Inflation Could Adversely Affect Investment Returns.........................................18
              Lack of Adequate Insurance..................................................................18
              Possible Effect of ERISA....................................................................18
              Effects of Governing Documents and Maryland Law on
                Potential Takeovers.......................................................................18
              Ownership Limitations Relating to REIT Status...............................................18
              Majority Stockholder Vote May Discourage Changes of Control.................................19
              Potential for Dilution......................................................................19
              Board of Directors Can Take Many Actions Without Stockholder
                Approval..................................................................................19
              Reliance on Advisor and Board of Directors; No Management
                Rights for Stockholders...................................................................19
              Limited Liability of Officers and Directors.................................................19
       Tax Risks..........................................................................................19
              Failure to Qualify as a REIT for Tax Purposes...............................................19
              Risks Relating to Leases of Properties......................................................20
              Risks Associated with Loans Secured by Personal Property....................................20
              Risks Associated with Distribution Requirements.............................................20
              Limitations on Share Ownership..............................................................20
              Other Tax Liabilities.......................................................................20
              Changes in Tax Laws.........................................................................21
SUITABILITY STANDARDS AND HOW TO SUBSCRIBE................................................................21
       Suitability Standards..............................................................................21
       How to Subscribe...................................................................................22
ESTIMATED USE OF PROCEEDS.................................................................................23
MANAGEMENT COMPENSATION...................................................................................24
CONFLICTS OF INTEREST.....................................................................................30
       Prior and Future Programs..........................................................................30
       Acquisition of Properties..........................................................................31
       Sales of Properties................................................................................32
       Joint Investment With An Affiliated Program........................................................32
       Competition for Management Time....................................................................32
       Compensation of the Advisor........................................................................32
       Relationship with Managing Dealer..................................................................32
       Legal Representation ..............................................................................33
       Certain Conflict Resolution Procedures.............................................................33
SUMMARY OF REINVESTMENT PLAN..............................................................................34
       General............................................................................................34
       Investment of Distributions........................................................................35
       Participant Accounts, Fees, and Allocation of Shares...............................................36

</TABLE>


                                      iii

<PAGE>

<TABLE>
<CAPTION>

<S>                                                                                                      <C>
       Reports to Participants............................................................................36
       Election to Participate or Terminate Participation.................................................36
       Federal Income Tax Considerations..................................................................37
       Amendments and Termination.........................................................................37
REDEMPTION OF SHARES......................................................................................37
BUSINESS..................................................................................................39
       General............................................................................................39
       Investment of Offering Proceeds....................................................................42
       Property Acquisitions..............................................................................42
       Pending Investments................................................................................48
       Site Selection and Acquisition of Properties.......................................................53
       Standards for Investment in Properties.............................................................56
       Description of Properties..........................................................................57
       Description of Property Leases.....................................................................57
       Joint Venture Arrangements.........................................................................60
       Mortgage Loans.....................................................................................62
       Management Services................................................................................63
       Borrowing..........................................................................................63
       Sale of Properties, Mortgage Loans and Secured
         Equipment Leases.................................................................................64
       Franchise Regulation...............................................................................65
       Competition........................................................................................65
       Regulation of Mortgage Loans and Secured Equipment
         Leases...........................................................................................65
SELECTED FINANCIAL DATA...................................................................................66
MANAGEMENT'S DISCUSSION AND ANALYSIS OF
   FINANCIAL CONDITION AND RESULTS OF OPERATIONS..........................................................67
       Liquidity and Capital Resources....................................................................67
       Results of Operations..............................................................................71
MANAGEMENT................................................................................................74
       General............................................................................................74
       Fiduciary Responsibility of the Board of Directors.................................................74
       Directors and Executive Officers...................................................................75
       Independent Directors..............................................................................79
       Committees of the Board of Directors...............................................................79
       Compensation of Directors and Executive Officers...................................................79
       Management Compensation............................................................................79
THE ADVISOR AND THE ADVISORY AGREEMENT....................................................................80
       The Advisor........................................................................................80
       The Advisory Agreement.............................................................................80
CERTAIN TRANSACTIONS......................................................................................82
PRIOR PERFORMANCE INFORMATION.............................................................................83
INVESTMENT OBJECTIVES AND POLICIES........................................................................89
       General............................................................................................89
       Certain Investment Limitations.....................................................................90
DISTRIBUTION POLICY.......................................................................................92
       General............................................................................................92
       Distributions......................................................................................92
SUMMARY OF THE ARTICLES OF INCORPORATION
   AND BYLAWS.............................................................................................93
       General............................................................................................93
       Description of Capital Stock.......................................................................94
       Board of Directors.................................................................................95
       Stockholder Meetings...............................................................................96
       Advance Notice for Stockholder Nominations for
         Directors and Proposals of New Business..........................................................96
</TABLE>

                                       iv

<PAGE>

<TABLE>
<CAPTION>


<S>                                                                                                      <C>
       Amendments to the Articles of Incorporation........................................................96
       Mergers, Combinations, and Sale of Assets..........................................................96
       Control Share Acquisitions ........................................................................97
       Termination of the Company and REIT Status.........................................................97
       Restriction of Ownership98
       Responsibility of Directors........................................................................99
       Limitation of Liability and Indemnification........................................................99
       Removal of Directors...............................................................................100
       Inspection of Books and Records....................................................................100
       Restrictions on  "Roll-Up" Transactions............................................................101
FEDERAL INCOME TAX CONSIDERATIONS.........................................................................102
       Introduction.......................................................................................102
       Taxation of the Company............................................................................102
       Taxation of Stockholders...........................................................................107
       State and Local Taxes..............................................................................110
       Characterization of Property Leases................................................................110
       Characterization of Secured Equipment Leases.......................................................111
       Investment in Joint Ventures.......................................................................111
REPORTS TO STOCKHOLDERS...................................................................................112
THE OFFERING..............................................................................................113
       General............................................................................................113
       Plan of Distribution...............................................................................113
       Subscription Procedures............................................................................116
       Escrow Arrangements................................................................................118
       ERISA Considerations...............................................................................119
       Determination of Offering Price....................................................................120
SUPPLEMENTAL SALES MATERIAL...............................................................................120
LEGAL OPINIONS............................................................................................120
EXPERTS...................................................................................................121
ADDITIONAL INFORMATION....................................................................................121
DEFINITIONS...............................................................................................121

Form of Reinvestment Plan.........................................................................Appendix A
Financial Information.............................................................................Appendix B
Prior Performance Tables..........................................................................Appendix C
Subscription Agreement............................................................................Appendix D
Statement of Estimated Taxable Operating Results
  Before Dividends Paid Deduction................................................................Appendix E

</TABLE>


                                       v

<PAGE>


                           QUESTIONS AND ANSWERS ABOUT
               CNL HOSPITALITY PROPERTIES, INC.'S PUBLIC OFFERING


Q:      WHAT IS CNL HOSPITALITY PROPERTIES, INC.?

A:      The Company is a real estate investment trust, or a REIT, that was
        formed in 1996 to acquire hotel properties and lease them on a
        long-term, triple-net basis to hotel operators. In addition, the Company
        may provide mortgage financing loans and secured equipment leases to
        operators of hotel chains.

        As of December 31, 1999, the Company had invested in 11 hotels, located
        in seven states, and had commitments to acquire an additional six
        hotels. As of December 31, 1999, the Company had total assets of
        $267,000,000.

Q:      WHAT IS A REIT?

A:      In general, a REIT is a company that:
        o combines the capital of many investors to
          acquire or provide financing for real
          estate,
        o offers benefits of a diversified portfolio
          under professional management,
        o typically is not subject to federal corporate income taxes on its net
          income, provided certain income tax requirements are satisfied. This
          treatment substantially eliminates the "double taxation" (at both the
          corporate and stockholder levels) that generally results from
          investments in a corporation, and

        o must pay distributions to investors of at least 95% of its taxable
          income (90% in 2001 and thereafter).

Q:      WHAT KIND OF OFFERING IS THIS?

A:      We are offering up to 25,000,000 shares of common stock on a "best
        efforts" basis. In addition, we are offering up to 2,500,000 shares of
        common stock to investors who want to participate in our reinvestment
        plan.


Q:      HOW DOES A "BEST EFFORTS" OFFERING WORK?

A:      When shares are offered to the public on a "best efforts" basis, we are
        not guaranteeing that any minimum number of shares will be sold. If you
        choose to purchase stock in this offering, you will fill out a
        Subscription Agreement, like the one attached to this Prospectus as
        Appendix D, for a certain number of shares and pay for the shares at



        the time you subscribe. The purchase price will be placed into escrow
        with SouthTrust Bank, N.A. SouthTrust will hold your funds, along with
        those of other subscribers, in an interest-bearing account until such
        time as you are admitted by the Company as a stockholder. Generally, we
        admit stockholders no later than the last day of the calendar month
        following acceptance of your subscription.


Q:      HOW LONG WILL THE OFFERING LAST?

A:      The offering will not last beyond June 4, 2000, unless we decide to
        extend the offering until not later than June 4, 2001, in any state that
        allows us to extend the offering.


Q:      WHO CAN BUY SHARES?


A:      Anyone who receives this Prospectus can buy shares provided that they
        have a net worth (not including home, furnishings and personal
        automobiles) of at least $45,000 and annual gross income of at least
        $45,000; or, a net worth (not including home, furnishings and personal
        automobiles) of at least $150,000. However, these minimum levels may
        vary from state to state, so you should carefully read the more detailed
        description in the "Suitability Standards" section of this Prospectus.


Q:      IS THERE ANY MINIMUM REQUIRED INVESTMENT?


A:      Yes. Generally, individuals must initially invest at least $2,500 and
        IRA, Keogh or other qualified plans must initially invest at least
        $1,000. Thereafter, you may purchase additional shares in $10
        increments. However, these minimum investment levels may vary from state
        to state, so you should carefully read the more detailed description of
        the minimum investment requirements appearing later in the "Suitability
        Standards" section of this Prospectus.





                                      -1-
<PAGE>






Q:      AFTER I SUBSCRIBE FOR SHARES, CAN I CHANGE MY MIND AND WITHDRAW MY
        MONEY?

A:      Once you have subscribed for shares and we have deposited the
        subscription price with SouthTrust, your subscription is irrevocable,
        unless the Company elects to permit you to revoke your subscription.

Q:      IF I BUY SHARES IN THE OFFERING, HOW CAN I SELL THEM?

A:      At the time you purchase shares, they will not be listed for trading on
        any national securities exchange or over-the-counter market. In fact, we
        expect that there will not be any public market for the shares when you
        purchase them, and we cannot be sure if one will ever develop. As a
        result, you may find that if you wish to sell your shares, you may not
        be able to do so promptly or at a price equal to or greater than the
        offering price.

        We plan to list the shares on a national securities exchange or
        over-the-counter market within three to eight years after commencement
        of this offering, if market conditions are favorable. Listing does not
        assure liquidity. If we have not listed the shares on a national
        securities exchange or over-the-counter market by December 31, 2007, we
        plan to sell the properties and other assets and return the proceeds
        from the liquidation to our stockholders through distributions.

        Beginning one year after you receive your shares, provided we have
        sufficient funds available, you may request the Company to redeem at
        least 25% of the shares you own. The redemption procedures are described
        in the "Redemption of Shares" section of this Prospectus.

        As a result, if a public market for the shares never develops, you may
        be able to redeem your shares through the redemption plan beginning one
        year from the date on which you received your shares. If we have not
        listed and we liquidate our assets, you will receive proceeds through
        the liquidation process.

        If we list the shares, we expect that you will be able to sell your
        shares in the same manner as other listed stocks.

Q:      WHAT WILL YOU DO WITH THE PROCEEDS FROM THIS OFFERING?

A:      We plan to use approximately 84% of the proceeds to purchase hotel
        properties and to make mortgage loans, approximately 9% to pay fees and
        expenses to affiliates for their services and as reimbursement of
        offering and acquisition-related expenses, and the remaining proceeds to
        pay other expenses of this offering. The payment of these fees will not
        reduce your invested capital. Your initial invested capital amount will
        be $10 per share.

        Until we invest the proceeds in real estate assets, we will invest them
        in short-term, highly liquid investments. These short-term investments
        will not earn as high a return as we expect to earn on our real estate
        investments, and we cannot know how long it will be before we will be
        able to fully invest the proceeds in real estate.

        We commenced our initial public offering of common stock in an offering
        very similar to this one on July 9, 1997. Upon completion of the initial
        offering on June 17, 1999, we had received gross proceeds of
        approximately $150,000,000. Following the completion of the initial
        offering, we commenced this offering of $250,000,000. As of February 23,
        2000, we had received subscription proceeds of $315,752,694 from the
        initial offering and this offering. Assuming 25,000,000 shares are sold
        in this offering, we expect to have invested or available for investment
        approximately $336,000,000 in hotel properties and mortgage loans.

Q:      WHAT TYPES OF HOTELS WILL YOU INVEST IN?

A:      We intend to purchase primarily limited service, extended stay and/or
        full service hotel properties.

Q:      WHAT ARE THE TERMS OF YOUR LEASES?

A:      The leases we have entered into to date, and the leases we expect to
        enter into in the future, are long-term (meaning generally 10 to 20
        years, plus renewal options for an additional 10 to 20 years),
        "triple-net" leases. "Triple-net" means that the tenant, not the
        Company, is generally responsible for repairs, maintenance, property
        taxes, utilities, and insurance. Under our leases, the tenant must pay
        us minimum base rent on a monthly basis. In addition, our leases
        generally require the tenant to pay us percentage rent or provide for
        increases in the base rent at specified times during the term of the
        lease.


                                      -2-
<PAGE>


Q:      HOW WELL HAVE YOUR INVESTMENTS DONE SO FAR?

A:      As of February 23, 2000, we have purchased, directly or indirectly, 11
        newly constructed hotel properties. Our properties were 100% leased as
        of such date.

Q:      WHAT IS THE EXPERIENCE OF THE COMPANY'S OFFICERS AND DIRECTORS?

A:      Our management team has extensive previous experience investing in real
        estate on a triple-net basis. Our Chief Executive Officer and President
        have over 25 and 20 years, respectively, of experience with other CNL
        affiliates. In addition, our Chief Operating Officer and our Vice
        President of Finance and Administration have extensive previous
        experience investing in hotel properties. The majority of our Directors
        have extensive experience investing in hotels and/or other types of real
        estate.

        Certain of our officers, Directors and affiliates have operated several
        other REITs and partnerships in the past, although our affiliates have
        limited experience investing in hotel properties. The investment results
        from certain of those funds are included in this Prospectus under the
        heading "Prior Performance Information." Because those funds had
        different goals and the managers had different amounts of experience
        investing in the types of assets purchased by those funds, you cannot
        assume that the Company's investment returns will be similar to those
        described in the "Prior Performance Information" section.


Q:      HOW WILL YOU CHOOSE WHICH INVESTMENTS TO MAKE?


A:      We have hired CNL Hospitality Corp. as our advisor. The Advisor has the
        authority, subject to the approval of our Directors, to make all of the
        Company's investment decisions.

Q:      IS THE ADVISOR INDEPENDENT OF THE COMPANY?


A:      No. Some of our officers and Directors are officers and directors of the
        Advisor. The conflicts of interest the Company and Advisor face are
        discussed under the heading "Conflicts of Interest" later in this
        Prospectus.


Q:      IF I BUY SHARES, WILL I RECEIVE DISTRIBUTIONS AND HOW OFTEN?


A:      Historically, we have paid cash distributions every quarter since our
        operations commenced.

        We intend to continue to make quarterly cash distributions to our
        stockholders. The amount of distributions is determined by the Board of
        Directors and typically depends on the amount of distributable funds,
        current and projected cash requirements, tax considerations and other
        factors. However, in order to remain qualified as a REIT, we must make
        distributions equal to at least 95% of our REIT taxable income each year
        (90% in 2001 and thereafter).

Q:      ARE DISTRIBUTIONS I RECEIVE TAXABLE?

A:      Yes. Generally, distributions that you receive will be considered
        ordinary income to the extent they are from current and accumulated
        earnings and profits. In addition, because depreciation expense reduces
        taxable income but does not reduce cash available for distribution, we
        expect a portion of your distributions will be considered return of
        capital for tax purposes. These amounts will not be subject to tax
        immediately but will instead reduce the tax basis of your investment.
        This in effect defers a portion of your tax until your investment is
        sold or the Company is liquidated. However, because each investor's tax
        implications are different, we suggest you consult with your tax
        advisor.


                                      -3-
<PAGE>



Q:      DO YOU HAVE A REINVESTMENT PLAN WHERE I CAN REINVEST MY DISTRIBUTIONS IN
        ADDITIONAL SHARES?


A:      Yes. We have adopted a reinvestment plan in which some investors can
        reinvest their distributions in additional shares. For information on
        how to participate in our reinvestment plan, see the section of the
        Prospectus entitled "Summary of Reinvestment Plan."


                       Who Can Help Answer Your Questions?
 If you have more questions about the offering or if you would like additional
          copies of this Prospectus, you should contact your registered
                               representative or:

                        CNL Marketing Services Department
                           CNL Center at City Commons
                             450 South Orange Avenue
                             Orlando, Florida 32801
                                 (800) 522-3863
                                 (407) 650-1000
                                www.cnlgroup.com


                                      -4-
<PAGE>


                               PROSPECTUS SUMMARY

         THIS SUMMARY HIGHLIGHTS SELECTED INFORMATION FROM THIS PROSPECTUS. IT
IS NOT COMPLETE AND MAY NOT CONTAIN ALL OF THE INFORMATION THAT YOU SHOULD
CONSIDER BEFORE INVESTING IN THE COMMON STOCK. TO UNDERSTAND THE OFFERING FULLY,
YOU SHOULD READ THIS ENTIRE PROSPECTUS CAREFULLY, INCLUDING THE DOCUMENTS
ATTACHED AS APPENDICES.

                        CNL HOSPITALITY PROPERTIES, INC.

         CNL Hospitality Properties, Inc., which we sometimes refer to as the
"Company," is a Maryland corporation which is qualified and operated for federal
income tax purposes as a REIT. Our address is CNL Center at City Commons, 450
South Orange Avenue, Orlando, Florida 32801, and our telephone number is (407)
650-1000 or toll free (800) 522-3863.

OUR BUSINESS

         Our Company acquires hotel properties to be leased on a long-term
"triple-net" basis, which means that the tenant generally will be responsible
for repairs, maintenance, property taxes, utilities and insurance. We intend to
invest the proceeds of this offering in hotel properties, which may include
furniture, fixtures and equipment, to be leased to operators of national and
regional limited service, extended stay and full service hotel chains, located
across the United States. We may also offer mortgage financing, and, to a lesser
extent, furniture, fixtures and equipment financing to operators of hotel chains
through secured equipment leases as loans or direct financing leases. See the
"Business" section for a description of the hotel properties we currently own,
our pending investments, the types of properties that may be selected by CNL
Hospitality Corp., the property selection and acquisition processes and the
nature of the mortgage loans and secured equipment leases.

         As  described in "The  Offering"  section,  the Board of Directors  may
determine  to  engage  in  future  offerings  of  common  stock.  In  connection
therewith,  the Board of Directors has approved a third  offering by the Company
of up to 45,000,000 shares which is expected to commence  immediately  following
the completion of this offering.  Of the up to 45,000,000  shares expected to be
offered, up to 5,000,000 are expected to be available to stockholders purchasing
through the  reinvestment  plan.  Until such time,  if any, as the  stockholders
approve an increase in the number of  authorized  shares of common  stock of the
Company, the third offering will be limited to approximately  20,000,000 shares.
The Board of Directors expects to submit,  for a vote of the stockholders at its
annual  meeting in May 2000,  a proposal  to increase  the number of  authorized
shares of common stock of the Company from 60,000,000 to 150,000,000.  The price
per share and the other terms of the third offering, including the percentage of
gross  proceeds  payable to the  managing  dealer for  selling  commissions  and
expenses in connection with the offering, payable to the Advisor for acquisition
fees and  acquisition  expenses  and  reimbursable  to the Advisor for  offering
expenses,  are expected to be the same as those for this offering.  Net proceeds
from the third offering are expected to be invested in additional properties and
mortgage  loans.  The Company  believes that the net proceeds  received from the
third offering and any additional  offerings will enable the Company to continue
to grow and take advantage of acquisition opportunities until such time, if any,
that the  Company's  shares  are  listed on a national  securities  exchange  or
over-the-counter market.

         Under our Articles of Incorporation, the Company will automatically
terminate and dissolve on December 31, 2007, unless the shares of common stock
of the Company, including the shares offered by this Prospectus, are listed on a
national securities exchange or over-the-counter market before that date. If the
shares are listed, the Company automatically will become a perpetual life
entity. If we are not listed by December 31, 2007, we will sell our assets,
distribute the net sales proceeds to stockholders and limit our activities to
those related to the Company's orderly liquidation, unless the stockholders
owning a majority of the shares elect to amend the Articles of Incorporation to
extend the duration of the Company.

OUR REIT STATUS

                                      -5-
<PAGE>

         As a REIT, we generally are not subject to federal income tax on income
that we distribute to our stockholders. Under the Internal Revenue Code of 1986,
as amended, REITs are subject to numerous organizational and operational
requirements, including a requirement that they distribute at least 95% of their
taxable income, as figured on an annual basis (90% in 2001 and thereafter). If
we fail to qualify for taxation as a REIT in any year, our income will be taxed
at regular corporate rates, and we may not be able to qualify for treatment as a
REIT for that year and the next four years. Even if we qualify as a REIT for
federal income tax purposes, we may be subject to federal, state and local taxes
on our income and property and to federal income and excise taxes on our
undistributed income.

OUR MANAGEMENT AND CONFLICTS OF INTEREST

         We have retained the Advisor to provide us with management,
acquisition, advisory and administrative services. The members of our Board of
Directors oversee the management of the Company. The majority of the Directors
are independent of the Advisor and have responsibility for reviewing its
performance. The Directors are elected annually to the Board of Directors by the
stockholders.

         All of the executive officers and directors of the Advisor also are
officers or Directors of the Company. The Advisor has responsibility for (i)
selecting the properties that we will acquire, formulating and evaluating the
terms of each proposed acquisition, and arranging for the acquisition of the
property by the Company; (ii) identifying potential tenants for the properties
and potential borrowers for the mortgage loans, and formulating, evaluating and
negotiating the terms of each lease of a property and each mortgage loan; (iii)
locating and identifying potential lessees and formulating, evaluating and
negotiating the terms of each secured equipment lease; and (iv) negotiating the
terms of any borrowing by the Company, including lines of credit and any
long-term, permanent financing. All of the Advisor's actions are subject to
approval by the Board of Directors. The Advisor also has the authority, subject
to approval by a majority of the Board of Directors, including a majority of the
independent Directors, to select assets for sale by the Company in keeping with
the Company's investment objectives and based on an analysis of economic
conditions both nationally and in the vicinity of the assets being considered
for sale.

         See the "Management" and "The Advisor and The Advisory Agreement"
sections for a description of the business background of the individuals
responsible for the management of the Company and the Advisor, as well as for a
description of the services the Advisor will provide.

         Certain of our officers and Directors, who are also officers or
directors of the Advisor, may experience conflicts of interest in their
management of the Company. These arise principally from their involvement in
other activities that may conflict with our business and interests, including
matters related to (i) allocation of new investments and management time and
services between us and various other entities, (ii) the timing and terms of the
investment in or sale of an asset, (iii) development of our properties by
affiliates, (iv) investments with affiliates of the Advisor, (v) compensation to
the Advisor, (vi) our relationship with the managing dealer, CNL Securities
Corp., which is an affiliate of the Company and the Advisor, and (vii) the fact
that our securities and tax counsel also serves as securities and tax counsel
for some of our affiliates, which means neither the Company nor the stockholders
will have separate counsel. The "Conflicts of Interest" section discusses in
more detail the more significant of these potential conflicts of interest, as
well as the procedures that have been established to resolve a number of these
potential conflicts.

RISK FACTORS

         An investment in our Company is subject to significant risks. We
summarize some of the more important risks below. A more detailed list of the
risk factors is found in the "Risk Factors" section, which begins on page 11.
You should read and understand all of the risk factors before making your
decision to invest.

o        As of February 23, 2000, we currently own, directly or indirectly, 11
         hotels and have commitments to acquire, directly or indirectly, six
         additional hotel properties. The acquisition of the six properties is
         subject to the fulfillment of certain conditions and there can be no
         assurance that any or all of the conditions will be satisfied or, if
         satisfied, that one or more of these properties will be acquired by the


                                      -6-
<PAGE>


         Company. In addition, the Board of Directors may approve future
         offerings, the proceeds of which may be invested in additional
         properties; therefore, you will not have the opportunity to evaluate
         all the properties that will be in our portfolio.

o        There is currently no public trading market for the shares, and there
         is no assurance that one will develop. Prior to listing, if at all, if
         you wish to sell your shares, you may not be able to do so promptly or
         at a price equal to or greater than the offering price.

o        We rely on the Advisor, subject to approval by the Board of Directors,
         with respect to all investment decisions. Not all of the officers and
         Directors of the Advisor have extensive experience, and our affiliates
         have limited experience, with acquiring and leasing hotels, which could
         adversely affect the Company's business.

o        The Advisor and its affiliates are or will be engaged in other
         activities that will result in potential conflicts of interest with the
         services that the Advisor and affiliates will provide to the Company.

o        Market and economic conditions that we cannot control will affect the
         value of our investments.

o        We may make investments that will not appreciate in value over time,
         such as mortgage loans and building only properties, with the land
         owned by a third-party.

o        We cannot predict the amount of revenues we will receive from tenants
         and borrowers.

o        If our tenants or borrowers default, we will have less income with
         which to make distributions.

o        If the shares are not listed on a national securities exchange or
         over-the-counter market by December 31, 2007, we will sell our assets
         and distribute the proceeds.

o        We do not yet have a commitment for long-term financing for the
         Company. If we do not obtain long-term financing, we will not be able
         to acquire as many properties or make as many mortgage loans and
         secured equipment leases as we anticipated, which could limit the
         diversification of our investments and our ability to achieve our
         investment objectives.

o        The secured equipment lease program is dependent upon obtaining
         financing, which has not yet been secured.

o        In connection with any borrowing, we may mortgage or pledge our assets,
         which would put us at risk of losing the assets if we are unable to pay
         our debts.

o        We may incur debt, including debt to make distributions to
         stockholders, in order to maintain our status as a REIT.

o        The vote of stockholders owning at least a majority but less than all
         of the shares of common stock will bind all of the stockholders as to
         matters such as the election of Directors and amendment of the
         Company's governing documents.

o        Restrictions on ownership of more than 9.8% of the shares of common
         stock by any single stockholder or certain related stockholders may
         have the effect of inhibiting a change in control of the Company, even
         if such a change is in the interest of a majority of the stockholders.

o        We may not remain qualified as a REIT for federal income tax purposes,
         which would subject us to federal income tax on our taxable income at
         regular corporate rates, thereby reducing the amount of funds available
         for paying distributions to you as a stockholder.

OUR AFFILIATES

                                      -7-
<PAGE>

         The "Prior Performance Information" section of this Prospectus contains
a narrative discussion of the public and private real estate programs sponsored
by our affiliates and affiliates of the Advisor in the past, including 18 public
limited partnerships and one unlisted public REIT. As of December 31, 1999,
these entities, which invest in restaurant properties that are leased on a
"triple-net" basis to operators of restaurant chains, but do not invest in hotel
properties, had purchased approximately 1,400 fast-food, family-style, and
casual-dining restaurants. In addition, an affiliate sponsors an unlisted public
REIT that invests in health care and seniors' housing properties that are leased
on a long-term, triple-net basis to operators of health care facilities. Based
on an analysis of the operating results of the 90 real estate limited
partnerships and two unlisted public REITs in which our principals have served,
individually or with others, as general partners or officers and directors, we
believe that each of these companies has met, or is in the process of meeting,
its principal investment objectives. Statistical data relating to the public
limited partnerships and the unlisted REITs are contained in Appendix C -- Prior
Performance Tables.

OUR INVESTMENT OBJECTIVES

         Our Company's primary investment objectives are to preserve, protect,
and enhance our assets, while:

         o    making distributions.

         o    obtaining fixed income through the receipt of base rent, and
              increasing our income (and distributions) and providing protection
              against inflation through receipt of percentage rent and/or
              automatic increases in base rent, and obtaining fixed income
              through the receipt of payments on mortgage loans and secured
              equipment leases.

         o    remaining qualified as a REIT for federal income tax purposes.

         o    providing you with liquidity for your investment within three to
              eight years after commencement of this offering, either through
              (i) listing our shares on a national securities exchange or
              over-the-counter market or (ii) if listing does not occur within
              eight years after commencement of the offering, selling our assets
              and distributing the proceeds.

         See the "Business -- General," "Business -- Site Selection and
Acquisition of Properties," "Business -- Description of Property Leases" and
"Investment Objectives and Policies" sections of this Prospectus for a more
complete description of the manner in which the structure of our business
facilitates our ability to meet our investment objectives.

MANAGEMENT COMPENSATION

         We will pay the Advisor, CNL Securities Corp. (which is the managing
dealer for this offering), and other affiliates of the Advisor compensation for
services they will perform. The Company will also reimburse them for expenses
they pay on behalf of the Company. The following paragraphs summarize the more
significant items of compensation and reimbursement. See "Management
Compensation" for a complete description.

         OFFERING STAGE.

                  SELLING COMMISSIONS AND MARKETING SUPPORT AND DUE DILIGENCE
EXPENSE REIMBURSEMENT FEE. The Company will pay the managing dealer selling
commissions of 7.5% (a maximum of $18,750,000 if 25,000,000 shares are sold) and
a marketing support and due diligence expense reimbursement fee of 0.5% (a
maximum of $1,250,000 if 25,000,000 shares are sold). The managing dealer in
turn may pass along selling commissions of up to 7% on shares sold, and all or a
portion of the 0.5% marketing support and due diligence expense reimbursement
fee, to soliciting dealers who are not affiliates of the Company.

                  SOLICITING DEALER WARRANTS. The Company will issue and sell to
the managing dealer one soliciting dealer warrant for every 25 shares sold
through this offering, up to a maximum of 1,000,000 soliciting dealer warrants,
to purchase an equivalent number of shares of common stock of the Company. The
managing dealer, in its sole discretion, may pass along all or any number of the
soliciting dealer warrants to soliciting dealers

                                      -8-
<PAGE>

who are members of the selling group, unless prohibited by federal or state
securities laws. Each soliciting dealer warrant will entitle the holder to
purchase one share of common stock from the Company for $12.00 during a period
beginning one year from the date the Soliciting Dealer Warrant is issued and
ending on the fifth anniversary of the commencement of this offering. Holders of
soliciting dealer warrants may not exercise the soliciting dealer warrants to
the extent such exercise would jeopardize the Company's status as a REIT. See
"Summary of the Articles of Incorporation and Bylaws -- Description of Capital
Stock -- Soliciting Dealer Warrants."

         ACQUISITION STAGE.

                  ACQUISITION FEES. The Company will pay the Advisor a fee equal
to 4.5% of the proceeds of this offering, loan proceeds from permanent financing
and amounts outstanding on the line of credit, if any, at the time of listing,
but excluding amounts used to finance secured equipment leases ($11,250,000 if
25,000,000 shares are sold and up to an additional $4,500,000 if permanent
financing equals $100,000,000) for identifying the properties, structuring the
terms of the acquisition and leases of the properties and structuring the terms
of the mortgage loans.

         OPERATIONAL STAGE.

                  ASSET MANAGEMENT FEE. The Company will pay the Advisor a
monthly asset management fee of one-twelfth of 0.60% of an amount equal to the
total amount invested in the properties (exclusive of acquisition fees and
acquisition expenses) plus the total outstanding principal amounts of the
mortgage loans, as of the end of the preceding month, for managing the
properties and mortgage loans.

                  SECURED EQUIPMENT LEASE SERVICING FEE. The Company will pay
the Advisor a one-time secured equipment lease servicing fee of 2% of the
purchase price of the equipment that is the subject of a secured equipment lease
for negotiating secured equipment leases and supervising the secured equipment
lease program.

         OPERATIONAL OR LIQUIDATION STAGE.

         The Company will not pay the following fees until it has paid
distributions to stockholders equal to the sum of an aggregate, annual,
cumulative, noncompounded 8% return on their invested capital plus 100% of the
stockholders' aggregate invested capital, which is what we mean when we call a
fee "subordinated." In general, the Company calculates the stockholders'
invested capital by multiplying the number of shares owned by stockholders by
the offering price per share and reducing the product by the portion of all
prior distributions received by stockholders from the sale of assets of the
Company and by any amounts paid by the Company to repurchase shares pursuant to
the redemption plan.

                  DEFERRED, SUBORDINATED REAL ESTATE DISPOSITION FEE. The
Company may pay the Advisor a real estate disposition fee equal to the lesser of
one-half of a competitive real estate commission or 3% of the gross sales price
of the property for providing substantial services in connection with the sale
of any of its properties. See "The Advisor and the Advisory Agreement -- The
Advisory Agreement."

                  DEFERRED, SUBORDINATED SHARE OF NET SALES PROCEEDS FROM THE
SALE OF ASSETS. The Company will pay to the Advisor a deferred, subordinated
share of net sales proceeds from the sale of assets of the Company in an amount
equal to 10% of net sales proceeds.

         The Company's obligation to pay certain fees may be subject to
conditions and restrictions or to change. The Company may reimburse the Advisor
and its affiliates for out-of-pocket expenses that they incur on behalf of the
Company, subject to certain expense limitations, and pay a subordinated
incentive fee if listing of the Company's common stock on a national securities
exchange or over-the-counter market occurs.




THE OFFERING

                                      -9-
<PAGE>

<TABLE>
<CAPTION>


<S>                                                        <C>
OFFERING SIZE..........................     o    Maximum-- $275,000,000
                                            o    $250,000,000 worth of common stock to be offered to
                                                 investors meeting certain suitability standards and
                                                 $25,000,000 worth of common stock available only to
                                                 investors who purchased their shares in this offering or our
                                                 initial public offering and who choose to participate in our
                                                 reinvestment plan.

MINIMUM INVESTMENTS.....................    o    Individuals-- $2,500-- Additional shares may be purchased in ten
                                                 dollar increments.
                                            o    IRA, Keogh and other qualified plans -- $1,000 -- Additional
                                                 shares may be purchased in ten dollar increments.

                                                 (NOTE:  THE AMOUNTS APPLY TO MOST POTENTIAL INVESTORS, BUT MINIMUM
                                                 INVESTMENTS MAY VARY FROM STATE TO STATE.  PLEASE SEE "THE
                                                 OFFERING" SECTION, WHICH BEGINS ON PAGE 120).

SUITABILITY STANDARDS...................    o    Net worth (not including home, furnishings and personal
                                                 automobiles) of at least $45,000 and annual gross income of at
                                                 least $45,000; or

                                            o    Net worth (not including home, furnishings and personal
                                                 automobiles) of at least $150,000.

                                                 (NOTE:  SUITABILITY STANDARDS MAY VARY FROM STATE TO STATE.
                                                 PLEASE SEE THE "SUITABILITY STANDARDS AND HOW TO SUBSCRIBE"
                                                 SECTION, WHICH BEGINS ON PAGE 21).

DURATION AND LISTING....................    Anticipated to be three to eight years from the commencement of this
                                            offering.  If the shares are listed on a national securities exchange
                                            or over-the-counter market, our Company will become a perpetual life
                                            entity, and we will then reinvest proceeds from the sale of assets.

DISTRIBUTION POLICY.....................    Consistent with our objective of qualifying as a REIT, we expect to
                                            continue to pay quarterly distributions and distribute at least 95% of
                                            our REIT taxable income (90% in 2001 and thereafter).

OUR ADVISOR.............................    CNL Hospitality Corp. will administer the day-to-day operations of our
                                            Company and select our Company's real estate investments, mortgage
                                            loans and secured equipment leases.

ESTIMATED USE OF PROCEEDS...............    o    84%-- To acquire hotel properties and make mortgage loans
                                            o    9%-- To pay fees and expenses to affiliates for their services and
                                                 as reimbursement of offering and acquisition-related expenses
                                            o    7%-- To pay for other expenses of the offering

OUR REINVESTMENT PLAN...................    We have adopted a reinvestment plan which will allow some stockholders
                                            to have the full amount of their distributions reinvested in additional
                                            shares that may be available.  We have registered 2,500,000 shares of
                                            our common stock for this purpose.  See the "Summary of Reinvestment
                                            Plan" and the "Federal Income Tax Considerations-- Taxation of
                                            Stockholders" sections and the Form of Reinvestment Plan accompanying
                                            this Prospectus as Appendix A for more specific information about the
                                            reinvestment plan.
</TABLE>


                                      -10-
<PAGE>



                                  RISK FACTORS

         AN INVESTMENT IN OUR SHARES INVOLVES SIGNIFICANT RISKS AND THEREFORE IS
SUITABLE ONLY FOR PERSONS WHO UNDERSTAND THOSE RISKS AND THEIR CONSEQUENCES AND
WHO ARE ABLE TO BEAR THE RISK OF LOSS OF THEIR INVESTMENT. YOU SHOULD CONSIDER
THE FOLLOWING RISKS IN ADDITION TO OTHER INFORMATION SET FORTH ELSEWHERE IN THIS
PROSPECTUS BEFORE MAKING YOUR INVESTMENT DECISION.

         WE ALSO CAUTION YOU THAT THIS PROSPECTUS CONTAINS FORWARD-LOOKING
STATEMENTS. SUCH STATEMENTS CAN BE IDENTIFIED BY THE USE OF FORWARD-LOOKING
TERMINOLOGY SUCH AS "MAY," "WILL," "EXPECT," "ANTICIPATE," "ESTIMATE,"
"CONTINUE" OR OTHER SIMILAR WORDS. ALTHOUGH WE BELIEVE THAT OUR EXPECTATIONS
REFLECTED IN THE FORWARD-LOOKING STATEMENTS ARE BASED ON REASONABLE ASSUMPTIONS,
THESE EXPECTATIONS MAY NOT PROVE TO BE CORRECT. IMPORTANT FACTORS THAT COULD
CAUSE OUR ACTUAL RESULTS TO DIFFER MATERIALLY FROM THE EXPECTATIONS REFLECTED IN
THESE FORWARD-LOOKING STATEMENTS INCLUDE THOSE SET FORTH BELOW, AS WELL AS
GENERAL ECONOMIC, BUSINESS AND MARKET CONDITIONS, CHANGES IN FEDERAL AND LOCAL
LAWS AND REGULATIONS AND INCREASED COMPETITIVE PRESSURES.

OFFERING-RELATED RISKS

         AN UNSPECIFIED PROPERTY OFFERING.

                  POTENTIAL INVESTORS CANNOT EVALUATE PROPERTIES NOT YET
ACQUIRED OR IDENTIFIED FOR ACQUISITION. We have established certain criteria for
evaluating hotel chains, particular properties and the operators of the
properties in which we may invest. See the "Business -- Standards for Investment
in Properties" and "Business -- General" sections for a description of these
criteria and the types of properties in which we intend to invest. We have not
set fixed minimum standards relating to creditworthiness of tenants and
therefore the Board of Directors has flexibility in assessing potential tenants.
In addition, as of the date of this Prospectus, we have purchased, directly or
indirectly, 11 hotels and have entered into commitments for the direct or
indirect acquisition of six additional hotel properties. The acquisition of the
six properties is subject to the fulfillment of certain conditions and there can
be no assurance that any or all of the conditions will be satisfied or, if
satisfied, that one or more of these properties will be acquired by the Company.
In addition, the Board of Directors has approved an additional offering of
shares of common stock, and in the future may approve additional future
offerings, the proceeds of which may be invested in additional properties;
therefore, you will not have the opportunity to evaluate all the properties that
will be in our portfolio.

                  NO ASSURANCE OF OBTAINING SUITABLE INVESTMENTS. We cannot be
sure that we will be successful in obtaining suitable investments on financially
attractive terms or that, if we make investments, our objectives will be
achieved. If we are unable to find suitable investments, our financial condition
and ability to pay distributions could be adversely affected.

                  NO INDEPENDENT REVIEW OF THE COMPANY OR THE PROSPECTUS BY
MANAGING DEALER. The managing dealer, CNL Securities Corp., is an affiliate of
the Company and will not make an independent review of the Company or the
offering. Accordingly, you do not have the benefit of an independent review of
the terms of this offering.

         POSSIBLE DELAYS IN INVESTMENT. The offering proceeds may remain
uninvested for up to the later of two years from the initial date of this
Prospectus or one year after termination of the offering; although, we expect to
invest substantially all net offering proceeds by the end of that period. The
"Prior Performance Information" section provides a summary description of the
investment experience of affiliates of the Advisor in prior CNL programs, but
you should be aware that previous experience is not necessarily indicative of
the rate at which the proceeds of this offering will be invested.

         We may delay investing the proceeds from this offering, and therefore
delay the receipt of any returns from such investments, due to the inability of
the Advisor to find suitable properties or mortgage loans for investment. Until
we invest in properties or make mortgage loans, our investment returns will be
limited to the rates of return available on short-term, highly liquid
investments that provide appropriate safety of principal. We expect these rates
of return, which affect the amount of cash available to make distributions to
stockholders, to be lower than we would receive for property investments or
mortgage loans. Further, if we are required to invest any funds in properties
and


<PAGE>

mortgage loans and we have not done so or reserved those funds for Company
purposes within the later of two years from the initial date of this Prospectus,
or one year after the termination of this offering, we will distribute the
remaining funds pro rata to the persons who are stockholders of the Company at
that time.

      NO CURRENT PUBLIC MARKET FOR SHARES WHICH COULD MAKE SALE OF SHARES
DIFFICULT. Currently there is no public market for the shares, so stockholders
may not be able to sell their shares promptly at a desired price. Therefore, you
should consider purchasing the shares as a long-term investment only. We do not
know if we will ever apply to list the Company's shares on a national securities
exchange or over-the-counter market, or, if we do apply for listing, when such
application would be made or whether it would be accepted. If our shares are
listed, we cannot assure you a public trading market will develop. In any event,
the Articles of Incorporation provide that the Company will not apply for
listing before the completion or termination of this offering. There can be no
assurance that the price you would receive in a sale on a national securities
exchange or over-the-counter market would be representative of the value of the
assets owned by the Company or that it would equal or exceed the amount you paid
for the shares.

COMPANY-RELATED RISKS

         LIMITED OPERATING HISTORY. As of the date of this Prospectus, the
Company has purchased, directly or indirectly, 11 properties, and prior to
October 15, 1997, the date our operations commenced, had no previous performance
history. As a result, you cannot be sure how the Company will be operated,
whether it will pursue the objectives described in this Prospectus or how it
will perform financially.

         LIMITED EXPERIENCE OF MANAGEMENT. None of the prior public programs
organized by our affiliates has invested in hotels. The limited experience of
certain of our management in investing in hotel properties may adversely affect
the Company's results of operations and therefore its ability to pay
distributions.

         COMPANY IS DEPENDENT ON ADVISOR. The Advisor, with approval from the
Board of Directors, will be responsible for the daily management of the Company,
including all acquisitions, dispositions and financings. The Board of Directors
may fire the Advisor, with or without cause, but only subject to payment and
release of the Advisor from all guarantees and other obligations incurred as
Advisor, which are referenced in the "Management Compensation" section of this
Prospectus. We cannot be sure that the Advisor will achieve the Company's
objectives or that the Board of Directors will be able to act quickly to remove
the Advisor if it deems removal necessary. As a result, it is possible that the
Company would be managed for some period by a company that was not acting in our
best interests or not capable of helping us achieve our objectives.

         CONFLICTS OF INTEREST.

         We will be subject to conflicts of interest arising out of our
relationships with the Advisor and its affiliates, including the material
conflicts discussed below. The "Conflicts of Interest" section provides a
further discussion of the conflicts of interest between the Company and the
Advisor and its affiliates and our policies to reduce or eliminate certain
potential conflicts.

                  SELECTION OF PROPERTIES ACQUIRED. The Advisor or its
affiliates from time to time may acquire properties on a temporary basis with
the intention of subsequently transferring the properties to the Company. The
selection of properties to be transferred by the Advisor to the Company may be
subject to conflicts of interest. We cannot be sure that the Advisor will act in
the Company's best interests when deciding whether to allocate any particular
property to the Company. You will not have the opportunity to evaluate the
manner in which these conflicts of interest are resolved before making your
investment.

                  COMPETING DEMANDS ON OFFICERS AND DIRECTORS. The Directors and
certain of the officers of the Company and the directors and certain of the
officers of the Advisor have management responsibilities for other companies,
including companies that may in the future invest in some of the same types of
assets in which we may invest. For this reason, these officers and Directors
will share their management time and services among those companies and the
Company, will not devote all of their attention to the Company and could take
actions that are more favorable to the other companies than to the Company.

                  TIMING OF SALES AND ACQUISITIONS MAY FAVOR THE ADVISOR. The
Advisor may immediately realize substantial commissions, fees and other
compensation as a result of any investment in or sale of an asset by the
Company. Our Board of Directors must approve any investments and sales, but the
Advisor's recommendation to


                                      -2-
<PAGE>


the Board may be influenced by the impact of the transaction on the Advisor's
compensation. The agreements between the Company and the Advisor were not the
result of arm's-length negotiations. As a result, the Advisor may not always act
in the Company's best interests, which could adversely affect our results of
operations.

                  PROPERTY DEVELOPMENT BY AFFILIATES. Properties acquired by the
Company may require development prior to use by a tenant. Our affiliates may
serve as developer and if so, the affiliates would receive the development fee
that would otherwise be paid to an unaffiliated developer. The Board of
Directors, including the independent Directors, must approve employing an
affiliate of the Company to serve as a developer. There is a risk, however, that
the Company would acquire properties that require development so that an
affiliate would receive the development fee.

                  WE MAY INVEST WITH AFFILIATES OF THE ADVISOR. We may invest in
joint ventures with another program sponsored by the Advisor or its affiliates.
The Board of Directors, including the independent Directors, must approve the
transaction, but the Advisor's recommendation may be affected by its
relationship with one or more of the co-venturers.

                  NO SEPARATE COUNSEL FOR THE COMPANY, AFFILIATES AND INVESTORS.
The Company, its affiliates and investors may have interests which conflict with
one another, but none of them currently has the benefit of separate counsel.

REAL ESTATE AND OTHER INVESTMENT RISKS

         POSSIBLE LACK OF DIVERSIFICATION INCREASES RISK OF INVESTMENT. There is
no limit on the number of properties of a particular hotel chain which we may
acquire. However, under investment guidelines established by the Board of
Directors, no single hotel chain may represent more than 50% of the total
portfolio unless approved by the Board of Directors, including a majority of the
independent Directors. The Board of Directors, including a majority of the
independent Directors, will review the Company's properties and potential
investments in terms of geographic and hotel chain diversification. As of
February 23, 2000, all of the properties owned by the Company were
Marriott(R)-branded hotels. If we continue to concentrate our acquisitions with
Marriott chains or in the future concentrate our acquisitions on another chain,
it will increase the risk that our financial condition will be adversely
affected by a downturn in a particular market sub-segment or by the poor
judgment of a particular management group.

         Our profitability and our ability to diversify our investments, both
geographically and by type of properties purchased, will be limited by the
amount of funds at our disposal. If our assets become geographically
concentrated, an economic downturn in one or more of the markets in which we
have invested could have an adverse effect on our financial condition and our
ability to make distributions. We do not know whether we will sell all of the
shares being offered by this Prospectus. If we do not, it is possible that we
will not have the money necessary to diversify our investments or achieve the
highest possible return on our investments.

         LACK OF CONTROL OVER MARKET AND BUSINESS CONDITIONS. Changes in general
or local economic or market conditions, increased costs of energy, increased
costs of products, increased costs and shortages of labor, competitive factors,
fuel shortages, quality of management, the ability of a hotel chain to fulfill
any obligations to operators of its hotel business, limited alternative uses for
the building, changing consumer habits, condemnation or uninsured losses,
changing demographics, changing traffic patterns, inability to remodel outmoded
buildings as required by the franchise or lease agreement, voluntary termination
by a tenant of its obligations under a lease, bankruptcy of a tenant or
borrower, and other factors beyond the control of the Company and the Board of
Directors may reduce the value of properties to be acquired by the Company, the
ability of tenants to pay rent on a timely basis, the amount of the rent and the
ability of borrowers to make mortgage loan payments on time. If tenants are
unable to make lease payments or borrowers are unable to make mortgage loan
payments as a result of any of these factors, we might not have cash available
to make distributions to our stockholders.

         IMPACT OF ADVERSE TRENDS IN THE HOTEL INDUSTRY. The success of our
properties will depend largely on the property operators' ability to adapt to
dominant trends in the hotel industry, including greater competitive pressures,
increased consolidation, industry overbuilding, dependence on consumer spending
patterns and changing demographics, the introduction of new concepts and
products, availability of labor, price levels and general economic conditions.
The "Business - General" section includes a description of the size and nature
of the hotel industry and current trends in this industry. The success of a
particular hotel chain, the ability of a hotel chain to


                                      -3-
<PAGE>


fulfill any obligations to operators of its business, and trends in the hotel
industry may affect the income of the Company and the funds we have available to
distribute to stockholders.

         COMPANY WILL NOT CONTROL PROPERTY MANAGEMENT. Our tenants will be
responsible for maintenance and other day-to-day management of the properties.
Because our revenues will largely be derived from rents, our financial condition
will be dependent on the ability of third-party tenants that we do not control
to operate the properties successfully. We intend to enter into leasing
agreements only with tenants having substantial prior hotel experience. Although
we believe the tenants of the 11 properties directly or indirectly owned, and
the six properties identified as probable acquisitions, as of February 23, 2000,
have significant prior hotel experience, there is no assurance we will be able
to make such arrangements in the future. If our tenants are unable to operate
the properties successfully, they may not be able to pay their rent and they may
not generate significant percentage rent, which could adversely affect our
financial condition.

         COMPANY MAY NOT CONTROL JOINT VENTURES. Our independent Directors must
approve all joint venture or general partnership arrangements to which the
Company is a party. Subject to such approval, we may enter into a joint venture
with an unaffiliated party to purchase a property, and the joint venture or
general partnership agreement relating to that joint venture or partnership may
provide that we will share management control of the joint venture with the
unaffiliated party. In the event the joint venture or general partnership
agreement provides that we will have sole management control of the joint
venture, the agreement may be ineffective as to a third party who has no notice
of the agreement, and we therefore may be unable to control fully the activities
of the joint venture. If we enter into a joint venture with another program
sponsored by an affiliate, we do not anticipate that we will have sole
management control of the joint venture.

         Investments in joint ventures involve the risk that the Company's
co-venturer may have economic or business interests or goals which, at a
particular time, are inconsistent with our interests or goals, that such
co-venturer may be in a position to take action contrary to our instructions,
requests, policies or objectives, or that such co-venturer may experience
financial difficulties. Among other things, actions by a co-venturer might
subject property owned by the joint venture to liabilities in excess of those
contemplated by the terms of the joint venture agreement or to other adverse
consequences. If we do not have full control over a joint venture, the value of
our investment will be affected to some extent by a third party that may have
different goals and capabilities than the Company. As a result, joint ownership
of investments may adversely affect our returns on the investments and,
therefore, our ability to pay distributions to our stockholders.

         DIFFICULTY IN EXITING A JOINT VENTURE AFTER AN IMPASSE. If we enter
into a joint venture, there will be a potential risk of impasse in certain joint
venture decisions since our approval and the approval of each co-venturer will
be required for certain decisions. In any joint venture with an affiliated
program, however, we will have the right to buy the other co-venturer's interest
or to sell our own interest on specified terms and conditions in the event of an
impasse regarding a sale. In the event of an impasse, it is possible that
neither party will have the funds necessary to consummate the buy-out. See
"Business - Joint Venture Arrangements." In addition, we may experience
difficulty in locating a third-party purchaser for our joint venture interest
and in obtaining a favorable sale price for the interest. As a result, it is
possible that we may not be able to exit the relationship if an impasse
develops.

         LACK OF CONTROL OVER PROPERTIES UNDER CONSTRUCTION. We intend to
acquire sites on which a property to be owned by the Company will be built, as
well as sites which have existing properties (including properties which require
renovation). If we acquire a property for development or renovation, we may be
subject to certain risks in connection with a developer's ability to control
construction costs and the timing of completion of construction or a developer's
ability to build in conformity with plans, specifications and timetables. Our
agreements with a developer will provide certain safeguards designed to minimize
these risks. In the event of a default by a developer, we generally will have
the right to require the tenant to purchase the property that is under
development at a pre- established price designed to reimburse us for all
acquisition and development costs. We cannot be sure, however, that the tenants
will have sufficient funds to fulfill their obligations under these agreements.
See "Business - Site Selection and Acquisition of Properties."

         GROUND LEASE PROPERTY RISKS. If we invest in ground lease properties,
we will not own, or have a leasehold interest in, the underlying land, unless we
enter into an assignment or other agreement. Thus, with respect to ground lease
properties, the Company will have no economic interest in the land or building
at the expiration of the lease on the underlying land; although, we generally
will retain partial ownership of, and will have the right to


                                      -4-
<PAGE>


remove any equipment that we may own in the building. As a result, though we
will share in the income stream derived from the lease, we will not share in any
increase in value of the land associated with any ground lease property.

         WE DO NOT CONTROL THIRD PARTY FRANCHISE AGREEMENTS. We will not be a
party to any franchise agreement between a hotel chain and a tenant; so, those
agreements could be modified or canceled without notice to us, or our prior
consent. In that event, we could require the tenant to cease its operations at
the property, although the tenant's obligation to pay rent to the Company would
continue. However, if we removed a tenant due to the cancellation of the
tenant's franchise agreement, we would be required to locate a new tenant
acceptable to the hotel chain. As a result, if a tenant's franchise agreement is
canceled or amended, we may have difficulty removing the tenant and difficulty
realizing our expected return on the property.

         MULTIPLE PROPERTY LEASES OR MORTGAGE LOANS WITH INDIVIDUAL TENANTS OR
BORROWERS INCREASE RISKS. The value of the Company's properties will depend
principally upon the value of the leases of the properties. Minor defaults by a
tenant or borrower may continue for some time before the Advisor or Board of
Directors determines that it is in the interest of the Company to evict the
tenant or foreclose on the property of the borrower. Tenants may lease more than
one property, and borrowers may enter into more than one mortgage loan. As a
result, a default by or the financial failure of a tenant or borrower could
cause more than one property to become vacant or more than one loan to become
non-performing under certain circumstances. Vacancies would reduce our cash
receipts and could decrease the properties' resale value until we are able to
re-lease the affected properties.

         RE-LEASING OF PROPERTIES MAY BE DIFFICULT. If a tenant vacates a
property, we may be unable either to re-lease the property for the rent due
under the prior lease or to re-lease the property without incurring additional
expenditures relating to the property. In addition, we could experience delays
in enforcing our rights against, and collecting rents (and, under certain
circumstances, real estate taxes and insurance costs) due from, a defaulting
tenant. Any delay we experience in re-leasing a property or difficulty in
re-leasing at acceptable rates could affect our ability to pay distributions.

         INABILITY TO CONTROL THE SALE OF CERTAIN PROPERTIES. We expect to give
certain tenants the right, but not the obligation, to purchase their property
from the Company commencing a specified number of years after the date of the
lease. The leases also generally provide the tenant with a right of first
refusal on any proposed sale provisions. These policies may lessen the ability
of the Advisor and the Board of Directors to freely control the sale of the
property. See "Business - Description of Property Leases - Right of Tenant to
Purchase."

         LIMITATIONS ON THE ABILITY OF THE COMPANY TO LIQUIDATE. For the first
three to eight years after commencement of this offering, we intend to use any
proceeds from the sale of properties or mortgage loans that are not required to
be distributed to stockholders in order to preserve the Company's status as a
REIT to acquire additional properties, make additional mortgage loans and repay
outstanding indebtedness. The proceeds from the sale of secured equipment leases
will be used to fund additional secured equipment leases, or to reduce our
outstanding indebtedness. If the shares are listed on a national securities
exchange or over-the-counter market, we may reinvest the proceeds from sales in
other properties, mortgage loans or secured equipment leases for an indefinite
period of time. If the shares are not listed by December 31, 2007, we will
undertake to sell our assets and distribute the net sales proceeds to
stockholders, and we will engage only in activities related to the orderly
liquidation of the Company, unless the stockholders elect otherwise.

         Neither the Advisor nor the Board of Directors may be able to control
the timing of sales due to market conditions, and there can be no assurance that
we will be able to sell our assets so as to return our stockholders' aggregate
invested capital, to generate a profit for the stockholders or to fully satisfy
our debt obligations. We will only return all of our stockholders' invested
capital if we sell the properties for more than their original purchase price,
although return of capital, for federal income tax purposes, is not necessarily
limited to stockholder distributions following sales of properties. If we take a
purchase money obligation in partial payment of the sales price of a property,
we will realize the proceeds of the sale over a period of years. Further, any
intended liquidation of the Company may be delayed beyond the time of the sale
of all of the properties until all mortgage loans and secured equipment leases
expire or are sold, because we plan to enter into mortgage loans with terms of
10 to 20 years and secured equipment leases with terms of seven years, and those
obligations may not expire before all of the properties are sold.

                                      -5-
<PAGE>

         SEASONALITY OF HOTEL INDUSTRY. The hotel industry is seasonal. As a
result, there may be quarterly fluctuations in the amount of percentage rent, if
any, we will receive from our hotel properties. Any reduction in percentage rent
would reduce the amount of cash we could distribute to our stockholders.

         RISKS OF MORTGAGE LENDING.

                  REAL ESTATE MARKET CONDITIONS. If we make mortgage loans, we
will be at risk of defaults on those loans caused by many conditions beyond our
control, including local and other economic conditions affecting real estate
values and interest rate levels. We do not know whether the values of the
properties securing the mortgage loans will remain at the levels existing on the
dates of origination of the mortgage loans. If the values of the underlying
properties drop, the risk of the loans to the Company will increase and the
values of our interests may decrease.

                  INVESTMENT SUBJECT TO INTEREST RATE FLUCTUATIONS. If we invest
in fixed-rate, long-term mortgage loans and interest rates rise, the mortgage
loans will yield a return lower than then-current market rates. If interest
rates decrease, we will be adversely affected to the extent that mortgage loans
are prepaid, because we will not be able to make new loans at the previously
higher interest rate.

                  DELAYS IN LIQUIDATING DEFAULTED MORTGAGE LOANS COULD REDUCE
OUR INVESTMENT RETURNS. If there are defaults under our mortgage loans, we may
not be able to repossess and sell the underlying properties quickly. The
resulting time delay could reduce the value of our investment in the defaulted
loans. An action to foreclose on a mortgaged property securing a loan is
regulated by state statutes and rules and is subject to many of the delays and
expenses of other lawsuits if the defendant raises defenses or counterclaims. In
the event of default by a mortgagor, these restrictions, among other things, may
impede our ability to foreclose on or sell the mortgaged property or to obtain
proceeds sufficient to repay all amounts due to us on the loan.

                  RETURNS MAY BE LIMITED BY REGULATIONS. The mortgage loans may
also be subject to regulation by federal, state and local authorities and
subject to various laws and judicial and administrative decisions. We may
determine not to make mortgage loans in any jurisdiction in which we believe we
have not complied in all material respects with applicable requirements. If we
decide not to make mortgage loans in several jurisdictions, it could reduce the
amount of income we would receive.

         RISKS OF SECURED EQUIPMENT LEASING.

                  COLLATERAL MAY BE INADEQUATE TO SECURE LEASES. In the event
that a lessee defaults on a secured equipment lease, we may not be able to sell
the subject equipment at a price that would enable us to recover our costs
associated with the equipment. If we cannot recover our costs, it could affect
our results of operations.

                  RETURNS MAY BE LIMITED BY REGULATIONS. The secured equipment
lease program may also be subject to regulation by federal, state and local
authorities and subject to various laws and judicial and administrative
decisions. We may determine not to operate the secured equipment lease program
in any jurisdiction in which we believe we have not complied in all material
respects with applicable requirements. If we decide not to operate the secured
equipment lease program in several jurisdictions, it could reduce the amount of
income we would receive.

                  "Tax Risks" discusses certain federal income tax risks
associated with the secured equipment lease program.

         POSSIBLE ENVIRONMENTAL LIABILITIES. Under various federal and state
environmental laws and regulations, as an owner or operator of real estate, we
may be required to investigate and clean up certain hazardous or toxic
substances, asbestos-containing materials, or petroleum product releases at our
properties. We may also be held liable to a governmental entity or to third
parties for property damage and for investigation and cleanup costs incurred by
those parties in connection with the contamination. In addition, some
environmental laws create a lien on the contaminated site in favor of the
government for damages and costs it incurs in connection with the contamination.
The presence of contamination or the failure to remediate contaminations at any
of our properties may adversely affect our ability to sell or lease the
properties or to borrow using the properties as collateral. We could also be
liable under common law to third parties for damages and injuries resulting from
environmental contamination emanating from our properties.

                                      -6-
<PAGE>

         All of our properties will be acquired subject to satisfactory Phase I
environmental assessments, which generally involve the inspection of site
conditions without invasive testing such as sampling or analysis of soil,
groundwater or other media or conditions; or satisfactory Phase II environmental
assessments, which generally involve the testing of soil, groundwater or other
media and conditions. The Board of Directors and the Advisor may determine that
we will acquire a property in which a Phase I or Phase II environmental
assessment indicates that a problem exists and has not been resolved at the time
the property is acquired, provided that the seller has (i) agreed in writing to
indemnify the Company and/or (ii) established in escrow cash funds equal to a
predetermined amount greater than the estimated costs to remediate the problem.
We cannot be sure, however, that any seller will be able to pay under an
indemnity we obtain or that the amount in escrow will be sufficient to pay all
remediation costs. Further, we cannot be sure that all environmental liabilities
have been identified or that no prior owner, operator or current occupant has
created an environmental condition not known to us. Moreover, we cannot be sure
(i) future laws, ordinances or regulations will not impose any material
environmental liability or (ii) the current environmental condition of our
properties will not be affected by tenants and occupants of the properties, by
the condition of land or operations in the vicinity of the properties (such as
the presence of underground storage tanks), or by third parties unrelated to the
Company. The imposition on the Company of environmental liabilities could have
an adverse effect on our financial condition or results of operations.

FINANCING RISKS

         UNCERTAINTY OF LONG-TERM FINANCING. The Company intends to obtain
long-term financing; however, we have not yet obtained a commitment for any
long-term financing, and we cannot be sure that we will be able to obtain any
long-term financing on satisfactory terms. If we do not obtain long-term
financing, we may not be able to acquire as many properties or make as many
loans and leases as we anticipated, which could limit the diversification of our
investments and our ability to achieve our investment objectives.

         ANTICIPATED BORROWING HAS RISKS. The Company may borrow money to
acquire assets, to preserve its status as a REIT or for other corporate
purposes. We may mortgage or put a lien on one or more of our assets in
connection with any borrowing. The Board of Directors anticipates that we will
obtain one or more revolving lines of credit in an aggregate amount of up to
$100,000,000 to provide financing for the acquisition of assets. On July 31,
1998, we entered into an initial $30,000,000 line of credit to be used to
acquire hotel properties. We may also obtain long-term, permanent financing. We
do not think that our permanent financing will exceed 30% of the Company's total
assets. The Company may repay the lines of credit with proceeds from this
offering, working capital or permanent financing. We may not borrow more than
300% of the Company's net assets, without showing our independent Directors that
a higher level of borrowing is appropriate. The use of borrowing may be risky if
the cash flow from the Company's real estate and other investments is
insufficient to meet its debt obligations. In addition, lenders to the Company
may seek to impose restrictions on future borrowings, distributions and Company
operating policies. If we mortgage or pledge assets as collateral and we cannot
meet our debt obligations, the lender could take the collateral, and we would
lose both the asset and the income we were deriving from it.

         WE CAN BORROW MONEY TO MAKE DISTRIBUTIONS. We may borrow money as
necessary or advisable to assure that we maintain our qualification as a REIT
for federal income tax purposes. In such an event, it is possible that we could
make distributions in excess of our earnings and profits and, accordingly, that
the distributions could constitute a return of capital for federal income tax
purposes, although such distributions would not reduce stockholders' aggregate
invested capital.

MISCELLANEOUS RISKS

         COMPETITION. We compete with other companies for the acquisition of
properties. In addition, the hotel industry in which we invest is highly
competitive, and we anticipate that any property we acquire will compete with
other businesses in the vicinity. Our ability to receive rent, in the form of
percentage rent in excess of the base rent (including automatic increases in the
base rent), for our properties will depend in part on the ability of the tenants
to compete successfully with other businesses in the vicinity. In addition, we
will compete with other financing sources for suitable tenants and properties.
If we and our tenants are unable to compete successfully, our results of
operations will be adversely affected.

         INFLATION COULD ADVERSELY AFFECT INVESTMENT RETURNS. Inflation may
decrease the value of some of our investments. For example, a substantial rise
in inflation over the term of an investment in mortgage loans and


                                      -7-
<PAGE>


secured equipment leases may reduce the actual return on those investments, if
they do not otherwise provide for adjustments based upon inflation. Inflation
could also reduce the value of our investments in properties if the inflation
rate is high enough that percentage rent and automatic increases in base rent do
not keep up with inflation.

         LACK OF ADEQUATE INSURANCE. If we, as landlord, incur any liability
which is not fully covered by insurance, we would be liable for the uninsured
amounts, and returns to the stockholders could be reduced. "Business -
Description of Property Leases - Insurance, Taxes Maintenance and Repairs"
describes the types of insurance that the leases of the properties will require
the tenant to obtain.

         POSSIBLE EFFECT OF ERISA. We believe that our assets will not be
deemed, under the Employee Retirement Income Security Act of 1974, as amended,
to be "plan assets" of any plan that invests in the shares, although we have not
requested an opinion of counsel to that effect. If our assets were deemed to be
"plan assets" under ERISA (i) it is not clear that the exemptions from the
"prohibited transaction" rules under ERISA would be available for our
transactions and (ii) the prudence standards of ERISA would apply to our
investments (and might not be met). ERISA makes plan fiduciaries personally
responsible for any losses resulting to the plan from any breach of fiduciary
duty and the Internal Revenue Code imposes nondeductible excise taxes on
prohibited transactions. If such excise taxes were imposed on the Company, the
amount of funds available for us to make distributions to stockholders would be
reduced.

         EFFECTS OF GOVERNING DOCUMENTS AND MARYLAND LAW ON POTENTIAL TAKEOVERS.
Certain provisions of the Company's Articles of Incorporation, including the
ownership limitations, transfer restrictions and ability to issue preferential
preferred stock, may have the effect of preventing, delaying or discouraging
takeovers of the Company by third parties. Certain other provisions of the
Articles of Incorporation which exempt the Company from the application of
Maryland's Business Combinations Statute and Control Share Acquisition Statute,
may have the effect of facilitating (i) business combinations between the
Company and beneficial owners of 10% or more of the voting power of the
outstanding voting stock of the Company and (ii) the acquisition by any person
of shares entitled to exercise or direct the exercise of 20% or more of the
total voting power of the Company. Because we will not be subject to the
provisions of the Business Combinations Statute and the Control Share
Acquisition Statute, it may be more difficult for our stockholders to prevent or
delay business combinations with large stockholders or acquisitions of
substantial blocks of voting power by such stockholders or other persons, should
the ownership restrictions be waived, modified or completely removed. Such
business combinations or acquisitions of voting power could cause the Company to
fail to qualify as a REIT. See "-- Tax Risks -- Failure to Qualify as a REIT for
Tax Purposes," "-- Tax Risks -- Limitations on Share Ownership," "Summary of the
Articles of Incorporation and Bylaws -- General," "Summary of the Articles of
Incorporation and Bylaws -- Mergers, Combinations, and Sale of Assets," "Summary
of the Articles of Incorporation and Bylaws -- Control Share Acquisitions" and
"Summary of the Articles of Incorporation and Bylaws -- Restriction of
Ownership" sections of this Prospectus.

         OWNERSHIP LIMITATIONS RELATING TO REIT STATUS. The Articles of
Incorporation generally restrict direct or indirect ownership (applying certain
attribution rules) of the outstanding common stock to no more than 9.8% of the
outstanding common stock or 9.8% of any series of outstanding preferred stock by
one person (as defined in the Articles of Incorporation). If the ownership,
transfer, acquisition or change in our corporate structure would jeopardize our
REIT status, that ownership, transfer, acquisition or change in our corporate
structure would be void as to the intended transferee or owner and the intended
transferee or owner would not have or acquire any rights to the common stock.

         MAJORITY STOCKHOLDER VOTE MAY DISCOURAGE CHANGES OF CONTROL.
Stockholders may take certain actions, including approving amendments to the
Articles of Incorporation and Bylaws, by a vote of a majority of the shares
outstanding and entitled to vote. All actions taken, if approved by the holders
of the requisite number of shares, would be binding on all stockholders. Certain
of these provisions may discourage or make it more difficult for another party
to acquire control of the Company or to effect a change in the operation of the
Company.

         POTENTIAL FOR DILUTION. Stockholders have no preemptive rights. If we
(i) commence a subsequent public offering of shares or securities convertible
into shares or (ii) otherwise issue additional shares, including shares issuable
upon exercise of the soliciting dealer warrants, investors purchasing shares in
this offering who do not participate in future stock issuances will experience
dilution in the percentage of their equity investment in the Company. On October
26, 1999, the Company filed a registration statement on Form S-11 with the
Securities and Exchange Commission in connection with the proposed sale by the
Company of up to 45,000,000 additional shares ($450,000,000) relating to a third
offering which is expect to commence immediately following the completion of

                                      -8-
<PAGE>

this offering. The Board of Directors has not yet determined whether it will
engage in additional future offerings or other issuances of shares, although it
may do so if it is determined to be in the best interests of the Company. See
"Summary of the Articles of Incorporation and Bylaws -- Description of Capital
Stock -- Soliciting Dealer Warrants" and "The Offering -- Plan of Distribution."

        BOARD OF DIRECTORS CAN TAKE MANY ACTIONS WITHOUT STOCKHOLDER APPROVAL.
The Board of Directors has overall authority to conduct the Company's
operations. This authority includes significant flexibility. For example, the
Board of Directors can (i) prevent the ownership, transfer and/or accumulation
of shares in order to protect our status as a REIT or for any other reason
deemed to be in the best interests of the stockholders (see "Summary of the
Articles of Incorporation and Bylaws - Restriction of Ownership"); (ii) issue
additional shares without obtaining stockholder approval, which could dilute
your ownership; (iii) change the compensation of the Advisor, and employ and
compensate affiliates; (iv) direct our investments toward investments that will
not appreciate over time, such as building only properties, with the land owned
by a third party, and mortgage loans; and (v) change minimum creditworthiness
standards with respect to tenants. Any of these actions could reduce the value
of our assets without giving you, as a stockholder, the right to vote.

         RELIANCE ON ADVISOR AND BOARD OF DIRECTORS; NO MANAGEMENT RIGHTS FOR
STOCKHOLDERS. If you invest in the Company, you will be relying entirely on the
management ability of the Advisor and on the oversight of our Board of
Directors. You will have no right or power to take part in the management of the
Company, except through the exercise of your voting rights. Thus, you should not
purchase any of the shares offered by this Prospectus unless you are willing to
entrust all aspects of the management of the Company to the Advisor and the
Board of Directors.

         LIMITED LIABILITY OF OFFICERS AND DIRECTORS. The Articles of
Incorporation and Bylaws provide that an officer or Director's liability for
monetary damages to the Company, its stockholders or third parties may be
limited. Generally, we are obligated under the Articles of Incorporation and the
Bylaws to indemnify our officers and Directors against certain liabilities
incurred in connection with their services. We have executed indemnification
agreements with each officer and Director and agreed to indemnify the officer or
Director for any such liabilities that he or she incurs. These indemnification
agreements could limit the ability of the Company and the stockholders to
effectively take action against the Directors and officers of the Company
arising from their service to the Company. See "Summary of the Articles of
Incorporation and Bylaws - Limitation of Liability and Indemnification."

TAX RISKS

         FAILURE TO QUALIFY AS A REIT FOR TAX PURPOSES. Our management believes
that we operate in a manner that enables us to meet the requirements for
qualification and to remain qualified as a REIT for federal income tax purposes.
A REIT generally is not taxed at the federal corporate level on income it
distributes to its stockholders, as long as it distributes annually at least 95%
of its income to its stockholders (90% in 2001 and thereafter). We have not
requested, and do not plan to request a ruling from the Internal Revenue Service
that we qualify as a REIT. We have, however, received an opinion from our tax
counsel, Shaw Pittman, that we meet the requirements for qualification as a REIT
for the taxable years ending through December 31, 1998 and that we are in a
position to continue such qualification.

         You should be aware that opinions of counsel are not binding on the
Internal Revenue Service or on any court. Furthermore, the conclusions stated in
the opinion are conditioned on, and our continued qualification as a REIT will
depend on, our management meeting various requirements, which are discussed in
more detail under the heading "Federal Income Tax Considerations -- Taxation of
the Company -- Requirements for Qualification as a REIT."

         If we fail to qualify as a REIT, we would be subject to federal income
tax at regular corporate rates. In addition to these taxes, we may be subject to
the federal alternative minimum tax. Unless we are entitled to relief under
specific statutory provisions, we could not elect to be taxed as a REIT for four
taxable years following the year during which we were disqualified. Therefore,
if we lose our REIT status, the funds available for distribution to you, as a
stockholder, would be reduced substantially for each of the years involved.

         RISKS RELATING TO LEASES OF PROPERTIES. Our tax counsel, Shaw Pittman,
is of the opinion, based upon certain assumptions, that the leases of hotels
where we own the underlying land constitute leases for federal income tax
purposes. However, with respect to the hotels where we do not own the underlying
land, Shaw Pittman is unable

                                      -9-
<PAGE>


to render this opinion. If the lease of a hotel does not constitute a lease for
federal income tax purposes, it will be treated as a financing arrangement. In
the opinion of Shaw Pittman, the income derived from such a financing
arrangement would satisfy the 75% and the 95% gross income tests for REIT
qualification because it would be considered to be interest on a loan secured by
real property. Nevertheless, the recharacterization of a lease in this fashion
may have adverse tax consequences for us, in particular that we would not be
entitled to claim depreciation deductions with respect to the hotel (although we
would be entitled to treat part of the payments we would receive under the
arrangement as the repayment of principal). In such event, in certain taxable
years our taxable income, and the corresponding obligation to distribute 95% of
such income (90% in 2001 and thereafter), would be increased. Any increase in
our distribution requirements may limit our ability to invest in additional
hotels and to make additional mortgage loans.

         RISKS ASSOCIATED WITH LOANS SECURED BY PERSONAL PROPERTY. In order to
qualify as a REIT, at least 75% of the value of our assets must consist of
investments in real estate, investments in other REITs, cash and cash
equivalents, and government securities. Our secured equipment leases would not
be considered real estate assets for federal income tax purposes. Therefore, the
value of the secured equipment leases, together with any other property that is
not considered a real estate asset for federal income tax purposes, must
represent in the aggregate less than 25% of our total assets.

         In addition, we may not own securities in, or make loans to, any one
company (other than a REIT) which have, in the aggregate, a value in excess of
5% of our total assets. For federal income tax purposes, the secured equipment
leases would be considered loans. The value of the secured equipment leases
entered into with any particular tenant under a lease or entered into with any
particular borrower under a loan must not represent in excess of 5% of our total
assets.

         The 25% and 5% tests are determined at the end of each calendar
quarter. If we fail to meet either test at the end of any calendar quarter, we
will cease to qualify as a REIT.

         RISKS ASSOCIATED WITH DISTRIBUTION REQUIREMENTS. Subject to certain
adjustments that are unique to REITs, a REIT generally must distribute 95% of
its taxable income (90% in 2001 and thereafter). For the purpose of determining
taxable income, we may be required to accrue interest, rent and other items
treated as earned for tax purposes but that we have not yet received. In
addition, we may be required not to accrue as expenses for tax purposes certain
items which actually have been paid or certain of the Company's deductions might
be disallowed by the Internal Revenue Service. As a result, we could have
taxable income in excess of cash available for distribution. If this occurs, we
may have to borrow funds or liquidate some of our assets in order to meet the
distribution requirement applicable to a REIT.

         LIMITATIONS ON SHARE OWNERSHIP. For the purpose of protecting our REIT
status, our Articles of Incorporation generally limit the ownership by any
single stockholder of any class of our capital stock, including common stock, to
9.8% of the outstanding shares of such class. The Articles also prohibit anyone
from buying shares if the purchase would result in our losing our REIT status.
For example, we would lose our REIT status if we had fewer than 100 different
stockholders or if five or fewer stockholders, applying certain broad
attribution rules of the Internal Revenue Code, owned 50% or more of the common
stock. These restrictions may discourage a change in control, deter any
attractive tender offers for our common stock or limit the opportunity for you
or other stockholders to receive a premium for your common stock in the event a
stockholder is making purchases of shares of common stock in order to acquire a
block of shares.

         OTHER TAX LIABILITIES. Even if we qualify as a REIT, we may be subject
to certain federal, state and local taxes on our income and property that could
reduce operating cash flow.

         CHANGES IN TAX LAWS. As we have previously described, we are treated as
a REIT for federal income tax purposes. However, this treatment is based on the
tax laws that are currently in effect. We are unable to predict any future
changes in the tax laws that would adversely affect our status as a REIT. If
there is a change in the tax laws that prevents us from qualifying as a REIT or
that requires REITs generally to pay corporate level income taxes, we may not be
able to make the same level of distributions to our stockholders.





                                      -10-
<PAGE>
                   SUITABILITY STANDARDS AND HOW TO SUBSCRIBE

SUITABILITY STANDARDS

         The shares of common stock offered hereby (the "Shares") are suitable
only as a long-term investment for persons of adequate financial means who have
no need for liquidity in this investment. Initially, there is not expected to be
any public market for the Shares, which means that it may be difficult to sell
Shares. See the "Summary of the Articles of Incorporation and Bylaws --
Restriction of Ownership" for a description of the transfer requirements. As a
result, the Company has established suitability standards which require
investors to have either (i) a net worth (not including home, furnishings, and
personal automobiles) of at least $45,000 and an annual gross income of at least
$45,000, or (ii) a net worth (not including home, furnishings, and personal
automobiles) of at least $150,000. The Company's suitability standards also
require that a potential investor (i) can reasonably benefit from an investment
in the Company based on such investor's overall investment objectives and
portfolio structuring; (ii) is able to bear the economic risk of the investment
based on the prospective stockholder's overall financial situation; and (iii)
has apparent understanding of (a) the fundamental risks of the investment, (b)
the risk that such investor may lose the entire investment, (c) the lack of
liquidity of the Company's Shares, (d) the background and qualifications of the
Advisor, and (e) the tax consequences of the investment.

         Iowa, Maine, Massachusetts, Missouri, New Hampshire, North Carolina,
Ohio, Pennsylvania and Tennessee have established suitability standards
different from those established by the Company, and Shares will be sold only to
investors in those states who meet the special suitability standards set forth
below.

         IOWA, MASSACHUSETTS, MISSOURI, NORTH CAROLINA AND TENNESSEE -- The
investor has either (i) a net worth (not including home, furnishings, and
personal automobiles) of at least $60,000 and an annual gross income of at least
$60,000, or (ii) a net worth (not including home, furnishings, and personal
automobiles) of at least $225,000.

         MAINE -- The investor has either (i) a net worth (not including home,
furnishings, and personal automobiles) of at least $50,000 and an annual gross
income of at least $50,000, or (ii) a net worth (not including home,
furnishings, and personal automobiles) of at least $200,000.

         NEW HAMPSHIRE -- The investor has either (i) a net worth (not including
home, furnishings, and personal automobiles) of at least $125,000 and an annual
gross income of at least $50,000, or (ii) a net worth (not including home,
furnishings, and personal automobiles) of at least $250,000.

         OHIO AND PENNSYLVANIA -- The investor has (i) a net worth (not
including home, furnishings, and personal automobiles) of at least ten times the
investor's investment in the Company; and (ii) either (a) a net worth (not
including home, furnishings, and personal automobiles) of at least $45,000 and
an annual gross income of at least $45,000, or (b) a net worth (not including
home, furnishings, and personal automobiles) of at least $150,000.

         The foregoing suitability standards must be met by the investor who
purchases the Shares. If the investment is being made for a fiduciary account
(such as an IRA, Keogh Plan, or corporate pension or profit-sharing plan), the
beneficiary, the fiduciary account, or any donor or grantor that is the
fiduciary of the account who directly or indirectly supplies the investment
funds must meet such suitability standards.

         In addition, under the laws of certain states, investors may transfer
their Shares only to persons who meet similar standards, and the Company may
require certain assurances that such standards are met. Investors should read
carefully the requirements in connection with resales of Shares as set forth in
the Articles of Incorporation and as summarized under "Summary of the Articles
of Incorporation and Bylaws -- Restriction of Ownership."

         In purchasing Shares, custodians or trustees of employee pension
benefit plans or IRAs may be subject to the fiduciary duties imposed by the
Employee Retirement Income Security Act of 1974 ("ERISA") or other applicable
laws and to the prohibited transaction rules prescribed by ERISA and related
provisions of the Internal Revenue Code (the "Code"). See "The Offering -- ERISA
Considerations." In addition, prior to purchasing Shares, the trustee or
custodian of an employee pension benefit plan or an IRA should determine that
such an investment would be permissible under the governing instruments of such
plan or account and applicable law. For information regarding "unrelated
business taxable income," see "Federal Income Tax Considerations -- Taxation of
Stockholders -- Tax-Exempt Stockholders."


                                      -11-
<PAGE>


         In order to ensure adherence to the suitability standards described
above, requisite suitability standards must be met, as set forth in the
Subscription Agreement in one of the forms attached hereto as Appendix D. In
addition, soliciting dealers, broker-dealers that are members of the National
Association of Securities Dealers, Inc. or other entities exempt from
broker-dealer registration (collectively, the "Soliciting Dealers"), who are
engaged by CNL Securities Corp. (the "Managing Dealer") to sell Shares, have the
responsibility to make every reasonable effort to determine that the purchase of
Shares is a suitable and appropriate investment for an investor. In making this
determination, the Soliciting Dealers will rely on relevant information provided
by the investor, including information as to the investor's age, investment
objectives, investment experience, income, net worth, financial situation, other
investments, and any other pertinent information. See "The Offering --
Subscription Procedures." Executed Subscription Agreements will be maintained in
the Company's records for six years.

HOW TO SUBSCRIBE

         An investor who meets the suitability standards described above may
subscribe for Shares by completing and executing the Subscription Agreement and
delivering it to a Soliciting Dealer, together with a check for the full
purchase price of the Shares subscribed for, payable to "SouthTrust Bank, N.A.,
Escrow Agent." See "The Offering -- Subscription Procedures." Certain Soliciting
Dealers who have "net capital," as defined in the applicable federal securities
regulations, of $250,000 or more may instruct their customers to make their
checks for Shares subscribed for payable directly to the Soliciting Dealer. Care
should be taken to ensure that the Subscription Agreement is filled out
correctly and completely. Partnerships, individual fiduciaries signing on behalf
of trusts, estates, and in other capacities, and persons signing on behalf of
corporations and corporate trustees may be required to obtain additional
documents from Soliciting Dealers. Any subscription may be rejected by the
Company in whole or in part, regardless of whether the subscriber meets the
minimum suitability standards.

         Certain Soliciting Dealers may permit investors who meet the
suitability standards described above to subscribe for Shares by telephonic
order to the Soliciting Dealer. This procedure may not be available in certain
states. See "The Offering -- Subscription Procedures" and "The Offering -- Plan
of Distribution."

         A minimum investment of 250 Shares ($2,500) is required, except for
Nebraska, New York, and North Carolina investors who must make a minimum
investment of 500 Shares ($5,000). IRAs, Keogh plans, and pension plans must
make a minimum investment of at least 100 Shares ($1,000), except for Iowa
tax-exempt investors who must make a minimum investment of 250 Shares ($2,500).
For Minnesota investors only, IRAs and qualified plans must make a minimum
investment of 200 Shares ($2,000). Following an initial subscription for at
least the required minimum investment, any investor may make additional
purchases in increments of one Share. Maine investors, however, may not make
additional purchases in amounts less than the applicable minimum investment
except with respect to Shares purchased pursuant to the Company's reinvestment
plan (the "Reinvestment Plan"). See "The Offering -- General," "The Offering --
Subscription Procedures," and "Summary of Reinvestment Plan."


                                      -12-
<PAGE>


                            ESTIMATED USE OF PROCEEDS

         The table set forth below summarizes certain information relating to
the anticipated use of offering proceeds by the Company, assuming that
25,000,000 Shares are sold. The Company estimates that 84% of gross offering
proceeds computed at $10 per share sold ("Gross Proceeds") will be available for
the purchase of properties (the "Properties") and the making of mortgage loans
(the "Mortgage Loans"), and approximately 9% of Gross Proceeds will be paid in
fees and expenses to affiliates of the Company (the "Affiliates") for their
services and as reimbursement for offering expenses ("Offering Expenses") and
acquisition expenses incurred on behalf of the Company. While the estimated use
of proceeds set forth in the table below is believed to be reasonable, this
table should be viewed only as an estimate of the use of proceeds that may be
achieved.

<TABLE>
<CAPTION>
                                                                                      MAXIMUM OFFERING(1)
                                                                                      -------------------
                                                                                     AMOUNT        PERCENT
                                                                                     ------        -------

<S>                                                                                  <C>               <C>
GROSS PROCEEDS TO THE COMPANY (2)..........................................       $250,000,000      100.0%
Less:
   Selling Commissions to CNL
      Securities Corp. (2).................................................         18,750,000        7.5%
   Marketing Support and Due Diligence
      Expense Reimbursement Fee to
      CNL Securities Corp. (2).............................................          1,250,000        0.5%
   Offering Expenses (3)...................................................          7,500,000        3.0%
                                                                                  ------------      ------

NET PROCEEDS TO THE COMPANY................................................        222,500,000       89.0%
Less:
   Acquisition Fees to the Advisor (4).....................................         11,250,000        4.5%
   Acquisition Expenses (5)................................................          1,250,000        0.5%
   Initial Working Capital Reserve.........................................           (6)
                                                                                 -------------      ------

CASH PAYMENT FOR PURCHASE OF PROPERTIES
   AND THE MAKING OF MORTGAGE LOANS
   BY THE COMPANY (7)......................................................       $210,000,000       84.0%
                                                                                  ============      ======
</TABLE>

---------------------
FOOTNOTES:

(1)  Excludes 2,500,000 Shares that may be sold pursuant to the Reinvestment
     Plan and 1,000,000 shares that may be sold upon the exercise of the
     warrants (the "Soliciting Dealer Warrants"). See the "Summary of the
     Articles of Incorporation and Bylaws -- Description of Capital Stock --
     Soliciting Dealer Warrants" and "The Offering -- Plan of Distribution"
     sections for a description of the Soliciting Dealer Warrants.
(2)  Gross Proceeds of the offering are calculated as if all Shares are sold at
     $10.00 per Share and do not take into account any reduction in selling
     commissions. ("Selling Commissions") See "The Offering -- Plan of
     Distribution" for a description of the circumstances under which Selling
     Commissions may be reduced, including commission discounts available for
     purchases by registered representatives or principals of the Managing
     Dealer or Soliciting Dealers, certain Directors and officers, and certain
     investment advisers. Selling Commissions are calculated assuming that
     reduced commissions are not paid in connection with the purchase of any
     Shares. The Shares are being offered to the public through CNL Securities
     Corp., which will receive Selling Commissions of 7.5% on all sales of
     Shares and will act as Managing Dealer. The Managing Dealer is an Affiliate
     of the Advisor. Other broker-dealers may be engaged as Soliciting Dealers
     to sell Shares and be reallowed Selling Commissions of up to 7%, with
     respect to Shares which they sell. In addition, all or a portion of the
     marketing support and due diligence expense reimbursement fee may be
     reallowed to certain Soliciting Dealers for expenses incurred by them in
     selling the Shares, including reimbursement for bona fide expenses incurred
     in connection with due diligence activities, with prior written approval
     from, and in the sole discretion of, the Managing Dealer. See "The Offering
     -- Plan of Distribution" for a more complete description of this fee. The
     Company also will issue to the Managing Dealer a Soliciting Dealer Warrant
     to purchase one share of common stock for every 25 Shares sold, to be
     exercised, if at all, during the five-year period commencing with the date
     the offering begins (the "Exercise Period"), at a price of $12.00 per
     share. All or any part of such Soliciting Dealer Warrants may be reallowed
     to certain Soliciting Dealers with prior written approval of, and in the
     sole discretion of, the Managing Dealer, unless prohibited by federal or
     state securities laws. See "Summary of the Articles of Incorporation and
     Bylaws -- Description of Capital Stock -- Soliciting Dealer Warrants" and
     "The Offering -- Plan of Distribution."
(3)  Offering Expenses include legal, accounting, printing, escrow, filing,
     registration, qualification, and other expenses of the Company and the
     offering of the Shares, but exclude Selling Commissions and the marketing
     support and due diligence expense reimbursement fee. The Advisor will pay
     all Offering Expenses which exceed 3% of Gross Proceeds. The Offering
     Expenses paid by the Company, together with the 7.5% Selling Commissions
     and the 0.5% marketing support and due diligence expense reimbursement fee
     incurred by the Company will not exceed 13% of the proceeds raised in
     connection with this offering.
(4)  Acquisition fees ("Acquisition Fees") include all fees and commissions paid
     by the Company to any person or entity in connection with the selection or
     acquisition of any Property or the making of any Mortgage Loan, including
     to Affiliates or nonaffiliates. Acquisition Fees do not include acquisition
     expenses ("Acquisition Expenses").
(5)  Represents Acquisition Expenses that are neither reimbursed to the Company
     nor included in the purchase price of the Properties, and on which rent is
     not received, but does not include certain expenses associated with
     Property acquisitions that are part of the purchase price of the
     Properties, that are included in the basis of the Properties, and on which
     rent is received. Acquisition Expenses include any and all expenses
     incurred by the Company, the Advisor, or any Affiliate of the Advisor in
     connection with the selection or acquisition of any Property or the making
     of any Mortgage Loan, whether or not acquired or made, including, without
     limitation, legal fees and expenses, travel and communication expenses,
     costs of appraisals, nonrefundable option payments on property not
     acquired, accounting fees and expenses, taxes, and title insurance, but
     exclude Acquisition Fees. The expenses that are attributable to the seller
     of the Properties and part of the purchase price of the Properties are
     anticipated to range between 1% and 2% of Gross Proceeds.
(6)  Because leases generally will be on a "triple-net" basis, it is not
     anticipated that a permanent reserve for maintenance and repairs will be
     established. However, to the extent that the Company has insufficient funds
     for such purposes, the Advisor may, but is not required to contribute to
     the Company an aggregate amount of up to 1% of the net offering proceeds
     available to the Company for maintenance and repairs. The Advisor also may,
     but is not required to establish reserves from offering proceeds, operating
     funds, and the available proceeds of any sales of Company assets ("Sale").
(7)  Offering proceeds designated for investment in Properties or the making of
     Mortgage Loans temporarily may be invested in short-term, highly liquid
     investments with appropriate safety of principal. The Company may, at its
     discretion, use up to $100,000 per calendar quarter of offering proceeds
     for redemptions of Shares. See "Redemption of Shares."


                                      -13-
<PAGE>



                             MANAGEMENT COMPENSATION

         The table below summarizes the types, recipients, methods of
computation, and estimated amounts of all compensation, fees, reimbursements and
distributions to be paid directly or indirectly by the Company to the Advisor
and its Affiliates, exclusive of any distributions to which the Advisor or its
Affiliates may be entitled by reason of their purchase and ownership of Shares.
The table excludes estimated amounts of compensation relating to any Shares
issued pursuant to the Company's Reinvestment Plan and Soliciting Dealer
Warrants. See "The Advisor and the Advisory Agreement." For information
concerning compensation and fees paid to the Advisor and its Affiliates since
the date of inception of the Company, see "Certain Transactions." For
information concerning compensation to the Directors, see "Management."

         A maximum of 25,000,000 Shares ($250,000,000) may be sold. An
additional 2,500,000 Shares may be sold to stockholders who receive a copy of
this Prospectus and who purchase Shares through the Reinvestment Plan. An
additional 1,000,000 Shares ($12,000,000) of common stock also may be sold to
the Managing Dealer and reallowed to certain Soliciting Dealers who may exercise
Soliciting Dealer Warrants at an exercise price of $12.00 per share during the
Exercise Period for such shares.

         The following arrangements for compensation and fees to the Advisor and
its Affiliates were not determined by arm's-length negotiations. See "Conflicts
of Interest." There is no item of compensation and no fee that can be paid to
the Advisor or its Affiliates under more than one category.



                                      -14-
<PAGE>

<TABLE>
<CAPTION>


------------------------------------------------------------------------------------------------------------------------------------
         TYPE OF
      COMPENSATION                                                                                              ESTIMATED
      AND RECIPIENT                                  METHOD OF COMPUTATION                                   MAXIMUM AMOUNT
------------------------------------------------------------------------------------------------------------------------------------
                                                        OFFERING STAGE
------------------------------------------------------------------------------------------------------------------------------------
<S>                                                  <C>                                            <C>
Selling   Commissions  to    Selling  Commissions of 7.5% per Share on all Shares sold,  subject    $18,750,000 if 25,000,000 Shares
Managing    Dealer    and    to  reduction  under  certain  circumstances  as  described in "The    are sold.
Soliciting Dealers           Offering --  Plan  of  Distribution."  Soliciting  Dealers  may  be
                             reallowed  Selling  Commissions of up to 7% with  respect to Shares
                             they  sell.  In addition,  the  Managing  Dealer  will  receive one
                             Soliciting Dealer Warrant for every 25 Shares sold, all or a portion
                             of which may be reallowed to Soliciting Dealers, with prior written
                             approval  from, and in the sole discretion of, the Managing Dealer.
                             See "The  Offering -- Plan of Distribution."
------------------------------------------------------------------------------------------------------------------------------------
Marketing support and        Expense  allowance  of  0.5%  of  Gross  Proceeds  to the  Managing    $1,250,000 if 25,000,000 Shares
due diligence expense        Dealer,  all  or  a portion of which may be reallowed to Soliciting    are sold.
reimbursement fee  to        Dealers  with  prior  written  approval  from,  and  in  the   sole
Managing  Dealer  and        discretion  of,  the  Managing Dealer. The Managing Dealer will pay
Soliciting Dealers           all  sums  attributable  to  bona  fide due diligence expenses from
                             this fee, in the Managing Dealer's sole discretion.
------------------------------------------------------------------------------------------------------------------------------------
Reimbursement to the         Actual  expenses  incurred,  except  that  the Advisor will pay all    Amount is not determinable at
Advisor   and    its         such  expenses  in  excess  of  3%  of Gross Proceeds. The Offering    this time, but will not exceed
Affiliates for Offering      Expenses  paid  by  the  Company,  together  with  the 7.5% Selling    3% of Gross Proceeds: $7,500,000
Expenses                     Commissions  and  the  0.5%  marketing  support  and  due diligence    if 25,000,000 Shares are sold.
                             expense  reimbursement  fee incurred by the Company will not exceed
                             13%  of  the  proceeds  raised  in  connection  with this offering.
------------------------------------------------------------------------------------------------------------------------------------
                                                       ACQUISITION STAGE
------------------------------------------------------------------------------------------------------------------------------------
Acquisition Fee to the       4.5% of Gross Proceeds, loan proceeds from permanent financing and     $11,250,000 if 25,000,000 Shares
Advisor                      amounts  outstanding on the line of credit, if any, at the time of     are sold plus $4,500,000 if
                             listing  the  Company's  common  stock  on  a  national securities     Permanent Financing equals
                             exchange  or  over-the-counter  market  ("Listing"), but excluding     $100,000,000.
                             loan   proceeds   used   to  finance   secured   equipment  leases
                             (collectively,   "Total  Proceeds")  payable  to  the  Advisor  as
                             Acquisition Fees.
------------------------------------------------------------------------------------------------------------------------------------
Other   Acquisition  Fees    Any fees paid to Affiliates  of the Advisor in connection  with the    Amount  is  not determinable  at
to   Affiliates   of  the    financing,  development,  construction or renovation of a Property.    this time.
Advisor                      Such fees are in addition to 4.5% of Total Proceeds  payable to the
                             Advisor  as  Acquisition  Fees,  and  payment  of such fees will be
                             subject to approval by the Board of Directors, including a majority
                             of  the  Directors  who  are   independent   of  the  Advisor  (the
                             "Independent    Directors"),   not   otherwise  interested  in  the
                              transaction.
------------------------------------------------------------------------------------------------------------------------------------
</TABLE>



                                      -15-
<PAGE>

<TABLE>
<CAPTION>

------------------------------------------------------------------------------------------------------------------------------------
         TYPE OF
      COMPENSATION                                                                                              ESTIMATED
      AND RECIPIENT                                  METHOD OF COMPUTATION                                   MAXIMUM AMOUNT
------------------------------------------------------------------------------------------------------------------------------------
<S>                                 <C>                                                                <C>
Reimbursement          of    Reimbursement  to the  Advisor  and  its  Affiliates  for  expenses    Acquisition  Expenses, which are
Acquisition  Expenses  to    actually incurred.                                                     based  on a  number  of factors,
the   Advisor   and   its                                                                           including  the purchase price of
Affiliates                   The  total of all  Acquisition  Fees and any  Acquisition  Expenses    the    Properties,    are    not
                             payable to the Advisor and its  Affiliates  shall be reasonable and    determinable at this time.
                             shall not  exceed an amount  equal to 6% of the Real  Estate  Asset
                             Value of a Property,  or in the case of a Mortgage  Loan, 6% of the
                             funds  advanced,  unless a  majority  of the  Board  of  Directors,
                             including a majority of the  Independent  Directors  not  otherwise
                             interested  in the  transaction,  approves  fees in  excess of this
                             limit  subject  to  a   determination   that  the   transaction  is
                             commercially  competitive,  fair  and  reasonable  to the  Company.
                             Acquisition  Fees  shall be  reduced  to the  extent  that,  and if
                             necessary  to limit,  the total  compensation  paid to all  persons
                             involved  in  the   acquisition  of  any  Property  to  the  amount
                             customarily  charged in arm's-length  transactions by other persons
                             or  entities  rendering  similar  services  as  an  ongoing  public
                             activity  in the  same  geographical  location  and for  comparable
                             types of  Properties,  and to the  extent  that  other  acquisition
                             fees,  finder's  fees,  real estate  commissions,  or other similar
                             fees or commissions  are paid by any person in connection  with the
                             transaction.  "Real Estate  Asset Value" means the amount  actually
                             paid or allocated to the  purchase,  development,  construction  or
                             improvement  of a  Property,  exclusive  of  Acquisition  Fees  and
                             Acquisition Expenses.
------------------------------------------------------------------------------------------------------------------------------------
                                                       OPERATIONAL STAGE
------------------------------------------------------------------------------------------------------------------------------------
Asset Management Fee to      A  monthly  Asset  Management Fee in an amount equal to one-twelfth    Amount  is  not  determinable at
the Advisor                  of   0.6%  of  the  Company's  Real  Estate  Asset  Value  and  the    this  time.  The  amount of  the
                             outstanding  principal  amount of any Mortgage Loans, as of the end    Asset Management Fee will depend
                             of the  preceding  month.  Specifically,  Real  Estate  Asset Value    upon, among  other  things,  the
                             equals the amount  invested in the  Properties  wholly owned by the    cost of the  Properties  and the
                             Company,  determined  on the  basis of cost,  plus,  in the case of    amount  invested   in   Mortgage
                             Properties  owned by any joint venture or  partnership in which the    Loans.
                             Company is a co-venturer or partner ("Joint Venture"),  the portion
                             of the cost of such  Properties  paid by the Company,  exclusive of
                             Acquisition  Fees and Acquisition  Expenses.  The Asset  Management
                             Fee, which will not exceed fees which are  competitive  for similar
                             services in the same  geographic  area, may or may not be taken, in
                             whole  or in part as to any  year,  in the sole  discretion  of the
                             Advisor.  All or any portion of the Asset  Management Fee not taken
                             as to any fiscal year shall be deferred  without  interest  and may
                             be taken in such other fiscal year as the Advisor shall determine.
------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

                                      -16-
<PAGE>

<TABLE>
<CAPTION>

------------------------------------------------------------------------------------------------------------------------------------
         TYPE OF
      COMPENSATION                                                                                              ESTIMATED
      AND RECIPIENT                                  METHOD OF COMPUTATION                                   MAXIMUM AMOUNT
------------------------------------------------------------------------------------------------------------------------------------
<S>                                  <C>                                                             <C>
Reimbursement    to   the    Operating Expenses (which, in general,  are those expenses relating    Amount is  not  determinable  at
Advisor  and   Affiliates    to  administration  of the  Company  on an ongoing  basis)  will be    this time.
for operating expenses       reimbursed by the Company.  To the extent that  Operating  Expenses
                             payable  or  reimbursable  by  the Company, in any four consecutive
                             fiscal  quarters  (the "Expense Year"), exceed the greater of 2% of
                             Average  Invested  Assets  or  25%  of  Net  Income   (the  "2%/25%
                             Guidelines"),  the  Advisor  shall  reimburse the Company within 60
                             days  after  the  end  of  the Expense Year the amount by which the
                             total Operating Expenses paid or incurred by the Company exceed the
                             2%/25% Guidelines. "Average Invested Assets" means, for a specified
                             period,  the  average  of the aggregate book value of the assets of
                             the Company invested, directly or  indirectly,  in equity interests
                             in   and   loans   secured  by  real  estate  before  reserves  for
                             depreciation  or  bad  debts  or  other  similar non-cash reserves,
                             computed  by  taking  the average of such values at the end of each
                             month  during  such  period. "Net Income" means for any period, the
                             total  revenues  applicable to such period, less the total expenses
                             applicable  to  such  period  excluding  additions  to reserves for
                             depreciation,  bad  debts,  or  other  similar  non-cash  reserves;
                             provided,  however,  Net  Income  for purposes of calculating total
                             allowable  Operating  Expenses shall exclude the gain from the sale
                             of the Company's assets.
------------------------------------------------------------------------------------------------------------------------------------
Deferred, subordinated       A  deferred, subordinated real estate disposition fee, payable upon    Amount  is  not  determinable at
real estate disposition      the  Sale  of one  or  more  Properties,  in an amount equal to the    this  time.  The  amount of this
fee payable to the           lesser of (i) one-half of a Competitive Real Estate Commission, or     fee, if it becomes payable, will
Advisor from a Sale or       (ii) 3%  of  the  sales  price  of  such  Property  or  Properties.    depend upon the price  at  which
Sales of a Property not      Payment  of  such  fee shall be made only if the Advisor provides a    Properties are sold.
in liquidation of the        substantial amount of services in  connection with the  Sale  of  a
Company                      Property or Properties and shall be subordinated to receipt by  the
                             stockholders of  Distributions  equal  to  the  sum  of  (i)  their
                             aggregate Stockholders' 8% Return (as defined below) and (ii) their
                             aggregate  investment  in  the  Company  ("Invested
                             Capital").  In  general,  Invested  Capital  is the
                             amount  of  cash  paid by the  stockholders  to the
                             Company for their Shares,  reduced by certain prior
                             Distributions to the stockholders from the sales of
                             assets.  If, at the time of a Sale,  payment of the
                             disposition    fee   is   deferred    because   the
                             subordination  conditions  have not been satisfied,
                             then  the  disposition  fee  shall  be paid at such
                             later  time  as the  subordination  conditions  are
                             satisfied. Upon Listing, if the Advisor has accrued
                             but not been paid such real estate disposition fee,
                             then  for  purposes  of  determining   whether  the
                             subordination   conditions   have  been  satisfied,
                             stockholders  will be  deemed  to have  received  a
                             Distribution  in the amount equal to the product of
                             the  total   number  of  Shares  of  Common   Stock
                             outstanding  and the average  closing  price of the
                             Shares  over a  period,  beginning  180 days  after
                             Listing,  of 30 days  during  which the  Shares are
                             traded. "Stockholders' 8% Return," as of each date,
                             means   an   aggregate   amount   equal  to  an  8%
                             cumulative,   noncompounded,   annual   return   on
                             Invested                                   Capital.
------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

                                      -17-
<PAGE>

<TABLE>
<CAPTION>



------------------------------------------------------------------------------------------------------------------------------------
         TYPE OF
      COMPENSATION                                                                                              ESTIMATED
      AND RECIPIENT                                  METHOD OF COMPUTATION                                   MAXIMUM AMOUNT
------------------------------------------------------------------------------------------------------------------------------------
<S>                                                     <C>                                                   <C>
Subordinated   incentive     At such time, if any, as Listing occurs, the Advisor shall be paid      Amount is not determinable at
fee   payable   to   the     the  subordinated  incentive fee ("Subordinated Incentive Fee") in      this time.
Advisor at such time, if     an amount equal to 10% of the amount by which (i) the market value
any, as Listing occurs       of  the  Company  (as  defined below) plus the total Distributions
                             made  to stockholders  from the Company's inception until the date
                             of  Listing  exceeds  (ii) the sum of (A) 100% of Invested Capital
                             and  (B)  the  total  Distributions  required  to  be  made to the
                             stockholders  in  order  to  pay  the Stockholders' 8% Return from
                             inception  through  the  date  the market value is determined. For
                             purposes of calculating the Subordinated Incentive Fee, the market
                             value of the Company shall be the average closing price or average
                             of  bid  and  asked price, as the case may be, over a period of 30
                             days during which the Shares are traded with such period beginning
                             180  days  after  Listing.  The Subordinated Incentive Fee will be
                             reduced  by  the  amount  of any prior payment to the Advisor of a
                             deferred, subordinated  share of  Net Sales Proceeds from Sales of
                             assets of the Company.
------------------------------------------------------------------------------------------------------------------------------------
Deferred, subordinated       A deferred, subordinated share equal to 10% of Net Sales Proceeds        Amount is not determinable at
share  of  Net   Sales       from Sales of assets of the Company payable after receipt by  the        this time.
Proceeds from Sales of       stockholders of Distributions equal to the sum of (i) the  assets
of     the     Company       Stockholders'  8%  Return  and  (ii)  100%  of  Invested Capital.
not in liquidation  of       Following Listing, no share of Net Sales Proceeds will be paid to
the Company payable to       the Advisor.
the Advisor
------------------------------------------------------------------------------------------------------------------------------------
Performance Fee payable      Upon  termination  of  the  Advisory Agreement, if Listing has not       Amount is not determinable at
to the Advisor               occurred and the Advisor has met applicable performance standards,       this time.
                             the Advisor shall be paid  the Performance Fee in the amount equal
                             to  10%  of  the  amount  by  which (i) the appraised value of the
                             Company's  assets  on  the  date  of  termination  of the Advisory
                             Agreement (the "Termination Date"),  less any indebtedness secured
                             by such assets, plus total Distributions paid to stockholders from
                             the Company's inception through the Termination Date, exceeds (ii)
                             the  sum  of  100% of Invested Capital plus an amount equal to the
                             Stockholders' 8%  Return  from  inception  through the Termination
                             Date.  The  Performance  Fee, to the extent payable at the time of
                             Listing,  will  not  be  payable  in  the  event  the Subordinated
                             Incentive Fee is paid.
------------------------------------------------------------------------------------------------------------------------------------
Secured Equipment Lease      A  fee  paid to the Advisor out of the proceeds of the one or more       Amount is not determinable at
Servicing Fee to the         revolving lines of credit (collectively, the "Line of Credit")  or       this time.
Advisor                      Permanent  Financing   for  negotiating   furniture,  fixture  and
                             equipment  ("Equipment")  loans   or  direct financing leases (the
                             "Secured  Equipment Leases") and supervising the Secured Equipment
                             Lease program equal to 2%  of  the purchase price of the Equipment
                             subject  to  each  Secured  Equipment Lease and paid upon entering
                             into such lease.
------------------------------------------------------------------------------------------------------------------------------------
Reimbursement    to   the    Repayment by the Company of actual expenses incurred.                  Amount not  determinable at this
Advisor  and   Affiliates                                                                           time.
for   Secured   Equipment
Lease servicing expenses
------------------------------------------------------------------------------------------------------------------------------------

</TABLE>


                                      -18-
<PAGE>

<TABLE>
<CAPTION>


------------------------------------------------------------------------------------------------------------------------------------
         TYPE OF
      COMPENSATION                                                                                              ESTIMATED
      AND RECIPIENT                                  METHOD OF COMPUTATION                                   MAXIMUM AMOUNT
------------------------------------------------------------------------------------------------------------------------------------
                                                       LIQUIDATION STAGE
------------------------------------------------------------------------------------------------------------------------------------
<S>                                                    <C>                                                        <C>
Deferred,  subordinated      A deferred, subordinated real estate disposition fee, payable upon    Amount  is  not  determinable at
real estate disposition      Sale  of  one or more Properties, in an amount equal to the lesser    this  time.  The  amount of this
fee   payable   to  the      of (i) one-half of a Competitive Real Estate Commission,  or  (ii)    fee, if it becomes payable, will
Advisor  from a Sale or      3% of the sales price of such Property or Properties.  Payment  of    depend  upon  the price at which
Sales in liquidation of      such fee shall be made only if the Advisor provides a  substantial    Properties are sold.
the Company                  amount  of  services  in connection with the Sale of a Property or
                             Properties   and   shall   be   subordinated  to  receipt  by  the
                             stockholders  of  Distributions  equal  to  the  sum  of (i) their
                             aggregate  Stockholders'  8%  Return  and   (ii)  their  aggregate
                             Invested  Capital.  If,  at  the  time  of  a Sale, payment of the
                             disposition  fee  is deferred because the subordination conditions
                             have not been satisfied, then the disposition fee shall be paid at
                             such  later  time  as  the subordination conditions are satisfied.
------------------------------------------------------------------------------------------------------------------------------------
Deferred,   subordinated     A deferred, subordinated share equal to 10% of Net Sales  Proceeds    Amount  is  not  determinable  at
share   of   Net   Sales     from  Sales  of assets of the Company payable after receipt by the    this time.
Proceeds from  Sales  of     stockholders  of  Distributions  equal  to  the  sum  of  (i)  the
assets of the Company in     Stockholders'  8%  Return  and  (ii)  100%  of  Invested  Capital.
liquidation     of   the     Following  Listing, no share of Net Sales Proceeds will be paid to
Company  payable  to the     the Advisor.
Advisor
------------------------------------------------------------------------------------------------------------------------------------
</TABLE>


                                      -19-
<PAGE>


                              CONFLICTS OF INTEREST

         The Company will be subject to various conflicts of interest arising
out of its relationship to the Advisor and its Affiliates, as described below.

         The following indicates the relationship between the Company, the
Advisor and CNL Financial Group, Inc., including its Affiliates that will
provide services to the Company.

                          CNL FINANCIAL GROUP, INC. (1)
<TABLE>
<CAPTION>
              Subsidiaries, Affiliates and Strategic Business Units
<S>                                                               <C>
         Capital Markets:                                        Retail:
         ---------------                                         ------
             CNL Capital Markets, Inc. (2)                           Commercial Net Lease Realty, Inc. (6)
                CNL Investment Company
                   CNL Securities Corp. (3)                      Restaurant:
                                                                 ----------
             CNL Institutional Advisors, Inc.                        CNL American Properties Fund, Inc. (7)

         Administrative Services:                                HOSPITALITY:
         -----------------------                                 -----------
             CNL Shared Services, Inc. (4)                           CNL HOSPITALITY PROPERTIES, INC. (8)

         Real Estate Services:                                   Health Care:
         --------------------                                    -----------
             CNL Real Estate Services, Inc. (5)                      CNL Health Care Properties, Inc. (9)
                CNL HOSPITALITY CORP.
                (FORMERLY CNL HOSPITALITY ADVISORS, INC.)        Financial Services:
                                                                 ------------------
                   CNL HOTEL DEVELOPMENT COMPANY                     CNL Finance, Inc.
                CNL Health Care Corp.                                  CNL Capital Corp.
                   CNL Health Care Development, Inc.                   CNL Advisory Services, Inc.
                CNL Corporate Properties, Inc.
                CNL Community Development Corp.
                CNL Properties, Inc.
</TABLE>


(1)      CNL Financial Group, Inc. (formerly CNL Group, Inc.) is a wholly owned
         subsidiary of CNL Holdings, Inc. James M. Seneff, Jr., Chairman of the
         Board and Chief Executive Officer of the Company, shares ownership and
         voting control of CNL Holdings, Inc. with Dayle L. Seneff, his wife.

(2)      CNL Capital Markets, Inc. is a wholly owned subsidiary of CNL Financial
         Group, Inc. and is the parent company of CNL Investment Company.

(3)      CNL Securities Corp. is a wholly owned subsidiary of CNL Investment
         Company and has served as managing dealer in the offerings for various
         CNL public and private real estate programs, including the Company.

(4)      CNL Shared Services, Inc. (formerly CNL Corporate Services, Inc.) is a
         wholly owned subsidiary of CNL Holdings, Inc., and together with other
         Affiliates provides administrative services for various CNL entities,
         including the Company.

(5)      CNL Real Estate Services, Inc., a wholly owned subsidiary of CNL
         Financial Group, Inc., is the parent company of CNL Hospitality Corp.;
         CNL Health Care Corp.; CNL Corporate Properties, Inc.; CNL Properties,
         Inc.; and CNL Community Development Corp.

(6)      Commercial Net Lease Realty, Inc. is a REIT listed on the New York
         Stock Exchange. Effective January 1, 1998, CNL Realty Advisors, Inc.
         and Commercial Net Lease Realty, Inc. merged, at which time Commercial
         Net Lease Realty, Inc. became self advised. James M. Seneff, Jr.
         continues to hold the positions of Chief Executive Officer and Chairman
         of the Board, and Robert A. Bourne continues to hold the position of
         Vice Chairman of the Board of Commercial Net Lease Realty, Inc.

                                      -20-
<PAGE>

(7)      CNL American Properties Fund, Inc. is a public, unlisted REIT.
         Effective September 1, 1999, CNL Fund Advisors, Inc., CNL Financial
         Services, Inc., CNL Financial Corp. and CNL American Properties Fund,
         Inc. merged, at which time CNL American Properties Fund, Inc. became
         self advised. James M. Seneff, Jr. continues to hold the position of
         Chairman of the Board and Robert A. Bourne continues to hold the
         position of Vice Chairman of the Board of CNL American Properties Fund,
         Inc.

(8)      CNL Hospitality Properties, Inc. is a public, unlisted REIT. James M.
         Seneff, Jr. holds the positions of Chief Executive Officer and Chairman
         of the Board, and Robert A. Bourne holds the positions of President and
         Vice Chairman of the Board of CNL Hospitality Properties, Inc. CNL
         Hospitality Corp., a majority owned subsidiary of CNL Real Estate
         Services, Inc., provides management and advisory services to the
         Company pursuant to the Advisory Agreement.

(9)      CNL Health Care Properties, Inc. is a public, unlisted REIT. James M.
         Seneff, Jr. holds the positions of Chief Executive Officer and Chairman
         of the Board, and Robert A. Bourne holds the positions of President and
         director of CNL Health Care Properties, Inc. CNL Health Care Corp., a
         wholly owned subsidiary of CNL Real Estate Services, Inc., provides
         management and advisory services to CNL Health Care Properties, Inc.
         pursuant to an advisory agreement.

PRIOR AND FUTURE PROGRAMS

         In the past, affiliates of the Advisor have organized over 100 other
real estate investments, currently have other real estate holdings, and in the
future expect to form, offer interests in, and manage other real estate programs
in addition to the Company, and make additional real estate investments.
Although no Affiliate of the Advisor currently owns, operates, leases or manages
properties that would be suitable for the Company, future real estate programs
may involve Affiliates of the Advisor in the ownership, financing, operation,
leasing, and management of properties that may be suitable for the Company.

         Certain of these affiliated public or private real estate programs may
in the future invest in hotel properties, may purchase properties concurrently
with the Company and may lease properties to operators who also lease or operate
certain of the Company's Properties. These properties, if located in the
vicinity of, or adjacent to, Properties acquired by the Company may affect the
Properties' gross revenues. Additionally, such other programs may offer mortgage
or equipment financing to the same or similar entities as those targeted by the
Company, thereby affecting the Company's Mortgage Loan activities or Secured
Equipment Lease program. Such conflicts between the Company and affiliated
programs may affect the value of the Company's investments as well as its Net
Income. The Company believes that the Advisor has established guidelines to
minimize such conflicts. See "Certain Conflict Resolution Procedures" below.

ACQUISITION OF PROPERTIES

         Affiliates of the Advisor may compete with the Company to acquire hotel
properties or invest in mortgage loans of a type suitable for acquisition by the
Company and may be better positioned to make such acquisitions or investments as
a result of relationships that may develop with various operators of national
and regional limited service, extended stay and full service hotel chains (the
"Hotel Chains") and their franchisees. See "Business -- General." A purchaser
who wishes to acquire one or more of these properties or invest in one or more
mortgage loans may have to do so within a relatively short period of time,
occasionally at a time when the Company (due to insufficient funds, for example)
may be unable to make the acquisition or investment.

         In an effort to address these situations and preserve the acquisition
and investment opportunities for the Company (and other entities with which the
Advisor or its Affiliates are affiliated), Affiliates of the Advisor may
maintain lines of credit which enable them to acquire properties or make
mortgage loans on an interim basis. In the event Affiliates acquire such
properties, these properties and/or mortgage loans generally will be purchased
from Affiliates of the Advisor, at their cost or carrying value, by one or more
existing or future public or private programs formed by Affiliates of the
Advisor.

         The Advisor could experience potential conflicts of interest in
connection with the negotiation of the purchase price and other terms of the
acquisition of a property, as well as the terms of the lease of a property or
investment in a mortgage loan, due to its relationship with its Affiliates and
any business relationship of its Affiliates that may develop with operators of
Hotel Chains.

                                      -21-
<PAGE>


         The Advisor or its Affiliates also may be subject to potential
conflicts of interest at such time as the Company wishes to acquire a property,
make a mortgage loan or enter into a secured equipment lease that also would be
a suitable investment for an Affiliate of CNL. Affiliates of the Advisor serve
as Directors of the Company and, in this capacity, have a fiduciary obligation
to act in the best interest of the stockholders of the Company and, as general
partners or directors of CNL Affiliates, to act in the best interests of the
investors in other programs with investments that may be similar to those of the
Company and will use their best efforts to assure that the Company will be
treated as favorably as any such other program. See "Management -- Fiduciary
Responsibility of the Board of Directors." The Company has also developed
procedures to resolve potential conflicts of interest in the allocation of
properties and mortgage loans between the Company and certain of its Affiliates.
See "Certain Conflict Resolution Procedures" below.

         The Company will supplement this Prospectus during the offering period
to disclose the acquisition of a Property at such time as the Advisor believes
that a reasonable probability exists that the Company will acquire the Property,
including an acquisition from the Advisor or its Affiliates. Based upon the
experience of management of the Company and the Advisor and the proposed
acquisition methods, a reasonable probability that the Company will acquire a
Property normally will occur as of the date on which (i) a commitment letter is
executed by a proposed tenant, (ii) a satisfactory credit underwriting for the
proposed tenant has been completed, (iii) a satisfactory site inspection has
been completed, and (iv) a nonrefundable deposit has been paid on the property.

SALES OF PROPERTIES

         A conflict also could arise in connection with the Advisor's
determination as to whether or not to sell a Property, since the interests of
the Advisor and the stockholders may differ as a result of their distinct
financial and tax positions and the compensation to which the Advisor or its
Affiliates may be entitled upon the Sale of a Property. See "Compensation of the
Advisor," below for a description of these compensation arrangements. In order
to resolve this potential conflict, the Board of Directors will be required to
approve each Sale of a Property.

JOINT INVESTMENT WITH AN AFFILIATED PROGRAM

         The Company may invest in Joint Ventures with another program sponsored
by the Advisor or its Affiliates if a majority of the Directors, including a
majority of the Independent Directors, not otherwise interested in the
transaction, determine that the investment in the Joint Venture is fair and
reasonable to the Company and on substantially the same terms and conditions as
those to be received by the co-venturer or co-venturers. Potential situations
may arise in which the interests of the co-venturer or co-venturers may conflict
with those of the Company. In addition, the Company and the co-venturer or
co-venturers may reach an impasse with regard to business decisions, such as the
purchase or sale of Property, in which the approval of the Company and each
co-venturer is required. In this event, none of the parties may have the funds
necessary to purchase the interests of the other co-venturers. The Company may
experience difficulty in locating a third party purchaser for its Joint Venture
interest and in obtaining a favorable sales price for such Joint Venture
interest. See "Risk Factors -- Real Estate and Other Investment Risks -- Company
May Not Control Joint Ventures."

COMPETITION FOR MANAGEMENT TIME

         The directors and certain of the officers of the Advisor and the
Directors and certain of the officers of the Company currently are engaged, and
in the future will engage, in the management of other business entities and
properties and in other business activities. They will devote only as much of
their time to the business of the Company as they, in their judgment, determine
is reasonably required, which will be substantially less than their full time.
These officers and directors of the Advisor and officers and Directors of the
Company may experience conflicts of interest in allocating management time,
services, and functions among the Company and the various entities, investor
programs (public or private), and any other business ventures in which any of
them are or may become involved.

COMPENSATION OF THE ADVISOR

         The Advisor has been engaged to perform various services for the
Company and will receive fees and compensation for such services. None of the
agreements for such services were the result of arm's-length negotiations. All
such agreements, including the Advisory Agreement, require approval by a
majority of the Board of Directors, including a majority of the Independent
Directors, not otherwise interested in such transactions, as being fair and
reasonable to the Company and on terms and conditions no less favorable than
those which could be obtained from


                                      -22-
<PAGE>


unaffiliated entities. The timing and nature of fees and compensation to the
Advisor could create a conflict between the interests of the Advisor and those
of the stockholders. A transaction involving the purchase, lease, or Sale of any
Property, or the entering into or Sale of a Mortgage Loan or a Secured Equipment
Lease by the Company may result in the immediate realization by the Advisor and
its Affiliates of substantial commissions, fees, compensation, and other income.
Although the Advisory Agreement authorizes the Advisor to take primary
responsibility for all decisions relating to any such transaction, the Board of
Directors must approve all of the Company's acquisitions and Sales of Properties
and the entering into and Sales of Mortgage Loans or Secured Equipment Leases.
Potential conflicts may arise in connection with the determination by the
Advisor on behalf of the Company of whether to hold or sell a Property, Mortgage
Loan, or Secured Equipment Lease as such determination could impact the timing
and amount of fees payable to the Advisor. See "The Advisor and the Advisory
Agreement."

RELATIONSHIP WITH MANAGING DEALER

         The Managing Dealer is CNL Securities Corp., an Affiliate of the
Company. Certain of the officers and Directors of the Company are also officers,
directors, and registered principals of the Managing Dealer. This relationship
may create conflicts in connection with the fulfillment by the Managing Dealer
of its due diligence obligations under the federal securities laws. Although the
Managing Dealer will examine the information in the Prospectus for accuracy and
completeness, the Managing Dealer is an Affiliate of the Company and will not
make an independent review of the Company or the offering. Accordingly, the
investors do not have the benefit of such independent review. Certain of the
Soliciting Dealers have made, or are expected to make, their own independent due
diligence investigations. The Managing Dealer is not prohibited from acting in
any capacity in connection with the offer and sale of securities offered by
entities that may have some or all investment objectives similar to those of the
Company and is expected to participate in other offerings sponsored by one or
more of the officers or Directors of the Company.

LEGAL REPRESENTATION

         Shaw Pittman, which serves as securities and tax counsel to the Company
in this offering, also serves as securities and tax counsel for certain of its
Affiliates, including other real estate programs, in connection with other
matters. In addition, certain members of the firm of Shaw Pittman have invested
as limited partners or stockholders in prior programs sponsored by Affiliates of
the Advisor in aggregate amounts which do not exceed one percent of the amounts
sold by any of these programs, and members of the firm also may invest in the
Company. Neither the Company nor the stockholders will have separate counsel. In
the event any controversy arises following the termination of this offering in
which the interests of the Company appear to be in conflict with those of the
Advisor or its Affiliates, other counsel may be retained for one or both
parties.

CERTAIN CONFLICT RESOLUTION PROCEDURES

         In order to reduce or eliminate certain potential conflicts of
interest, the Articles of Incorporation contain a number of restrictions
relating to (i) transactions between the Company and the Advisor or its
Affiliates, (ii) certain future offerings, and (iii) allocation of properties,
mortgage loans and secured equipment leases among certain affiliated entities.
These restrictions include the following:

         1. No goods or services will be provided by the Advisor or its
Affiliates to the Company except for transactions in which the Advisor or its
Affiliates provide goods or services to the Company in accordance with the
Articles of Incorporation, or if a majority of the Directors (including a
majority of the Independent Directors) not otherwise interested in such
transactions approve such transactions as fair and reasonable to the Company and
on terms and conditions not less favorable to the Company than those available
from unaffiliated third parties and not less favorable than those available from
the Advisor or its Affiliates in transactions with unaffiliated third parties.

         2. The Company will not purchase or lease Properties in which the
Advisor or its Affiliates has an interest without the determination, by a
majority of the Directors (including a majority of the Independent Directors)
not otherwise interested in such transaction, that such transaction is
competitive and commercially reasonable to the Company and at a price to the
Company no greater than the cost of the asset to the Advisor or its Affiliate
unless there is substantial justification for any amount that exceeds such cost
and such excess amount is determined to be reasonable. In no event shall the
Company acquire any such asset at an amount in excess of its appraised value.
The Company will not sell or lease Properties to the Advisor or its Affiliates
unless a majority of the Directors (including a


                                      -23-
<PAGE>


majority of the Independent Directors) not interested in the transaction
determine the transaction is fair and reasonable to the Company.

         3. The Company will not make any loans to Affiliates. Any loans to the
Company by the Advisor or its Affiliates must be approved by a majority of the
Directors (including a majority of the Independent Directors) not otherwise
interested in such transaction as fair, competitive, and commercially
reasonable, and no less favorable to the Company than comparable loans between
unaffiliated parties. It is anticipated that the Advisor or its Affiliates shall
be entitled to reimbursement, at cost, for actual expenses incurred by the
Advisor or its Affiliates on behalf of the Company or Joint Ventures in which
the Company is a co-venturer, subject to the 2%/25% Guidelines (2% of Average
Invested Assets or 25% of Net Income) described under "The Advisor and the
Advisory Agreement -- The Advisory Agreement."

         4. Until completion of this offering, the Advisor and its Affiliates
will not offer or sell interests in any subsequently formed public program that
has investment objectives and structure similar to those of the Company and that
intends to (i) invest, on a cash and/or leveraged basis, in a diversified
portfolio of hotel properties to be leased on a "triple-net" basis to operators
of Hotel Chains, (ii) offer mortgage loans and (iii) offer secured equipment
leases. The Advisor and its Affiliates also will not purchase a property or
offer or invest in a mortgage loan or secured equipment lease for any such
subsequently formed public program that has investment objectives and structure
similar to the Company and that intends to invest on a cash and/or leveraged
basis primarily in a diversified portfolio of hotel properties to be leased on a
"triple-net" basis to operators of Hotel Chains until substantially all
(generally, 80%) of the funds available for investment (Net Offering Proceeds)
by the Company have been invested or committed to investment. (For purposes of
the preceding sentence only, funds are deemed to have been committed to
investment to the extent written agreements in principle or letters of
understanding are executed and in effect at any time, whether or not any such
investment is consummated, and also to the extent any funds have been reserved
to make contingent payments in connection with any Property, whether or not any
such payments are made.) The Advisor or its Affiliates in the future may offer
interests in one or more public or private programs organized to purchase
properties of the type to be acquired by the Company, to offer Mortgage Loans
and/or to offer Secured Equipment Leases.

         5. The Board of Directors and the Advisor have agreed that, in the
event that an investment opportunity becomes available which is suitable for
both the Company and a public or private entity with which the Advisor or its
Affiliates are affiliated, for which both entities have sufficient uninvested
funds, then the entity which has had the longest period of time elapse since it
was offered an investment opportunity will first be offered the investment
opportunity. An investment opportunity will not be considered suitable for a
program if the requirements of Item 4 above could not be satisfied if the
program were to make the investment. In determining whether or not an investment
opportunity is suitable for more than one program, the Advisor and its
Affiliates will examine such factors, among others, as the cash requirements of
each program, the effect of the acquisition both on diversification of each
program's investments by types of hotels and geographic area, and on
diversification of the tenants of its properties (which also may affect the need
for one of the programs to prepare or produce audited financial statements for a
property or a tenant), the anticipated cash flow of each program, the size of
the investment, the amount of funds available to each program, and the length of
time such funds have been available for investment. If a subsequent development,
such as a delay in the closing of a property or a delay in the construction of a
property, causes any such investment, in the opinion of the Advisor and its
Affiliates, to be more appropriate for an entity other than the entity which
committed to make the investment, however, the Advisor has the right to agree
that the other entity affiliated with the Advisor or its Affiliates may make the
investment.

         6. With respect to Shares owned by the Advisor, the Directors, or any
Affiliate, neither the Advisor, nor the Directors, nor any of their Affiliates
may vote or consent on matters submitted to the stockholders regarding the
removal of the Advisor, Directors, or any Affiliate or any transaction between
the Company and any of them. In determining the requisite percentage in interest
of Shares necessary to approve a matter on which the Advisor, Directors, and any
Affiliate may not vote or consent, any Shares owned by any of them shall not be
included.

         Additional conflict resolution procedures are identified under
"Conflicts of Interest -- Sales of Properties," "-- Joint Investment With An
Affiliated Program," and "-- Legal Representation."




                                      -24-
<PAGE>
                          SUMMARY OF REINVESTMENT PLAN

         The Company has adopted the Reinvestment Plan pursuant to which some
stockholders may elect to have the full amount of their cash Distributions from
the Company reinvested in additional Shares of the Company. Each prospective
investor who wishes to participate in the Reinvestment Plan should consult with
such investor's Soliciting Dealer as to the Soliciting Dealer's position
regarding participation in the Reinvestment Plan. The following discussion
summarizes the principal terms of the Reinvestment Plan. The Reinvestment Plan
is attached hereto as Appendix A.

GENERAL

         An independent agent (the "Reinvestment Agent"), which currently is MMS
Securities, Inc., will act on behalf of the participants in the Reinvestment
Plan (the "Participants"). The Reinvestment Agent at all times will be
registered as a broker-dealer with the Securities and Exchange Commission (the
"Commission") and each state securities commission. At any time that the Company
is engaged in an offering, including the offering described herein, the
Reinvestment Agent will invest all Distributions attributable to Shares owned by
Participants in Shares of the Company at the public offering price per Share,
which is currently $10.00 per Share. At any time that the Company is not engaged
in an offering and until Listing, the price per Share will be determined by (i)
quarterly appraisal updates performed by the Company based on a review of the
existing appraisal and lease of each Property, focusing on a re-examination of
the capitalization rate applied to the rental stream to be derived from that
Property; and (ii) a review of the outstanding Mortgage Loans and Secured
Equipment Leases focusing on a determination of present value by a
re-examination of the capitalization rate applied to the stream of payments due
under the terms of each Mortgage Loan and Secured Equipment Lease. The
capitalization rate used by the Company and, as a result, the price per Share
paid by the Participants in the Reinvestment Plan prior to Listing will be
determined by the Advisor in its sole discretion. The factors that the Advisor
will use to determine the capitalization rate include (i) its experience in
selecting, acquiring and managing properties similar to the Properties; (ii) an
examination of the conditions in the market; and (iii) capitalization rates in
use by private appraisers, to the extent that the Advisor deems such factors
appropriate, as well as any other factors that the Advisor deems relevant or
appropriate in making its determination. The Company's internal accountants will
then convert the most recent quarterly balance sheet of the Company from a
"GAAP" balance sheet to a "fair market value" balance sheet. Based on the "fair
market value" balance sheet, the internal accountants will then assume a Sale of
the Company's Assets and the liquidation of the Company in accordance with its
constitutive documents and applicable law and compute the appropriate method of
distributing the cash available after payment of reasonable liquidation
expenses, including closing costs typically associated with the sale of assets
and shared by the buyer and seller, and the creation of reasonable reserves to
provide for the payment of any contingent liabilities. All Shares available for
purchase under the Reinvestment Plan either are registered pursuant to this
Prospectus or will be registered under the Securities Act of 1933 through a
separate prospectus relating solely to the Reinvestment Plan. Until this
offering has terminated, Shares will be available for purchase out of the
additional 2,500,000 Shares registered with the Commission in connection with
this offering. See "The Offering -- Plan of Distribution." After the offering
has terminated, Shares will be available from any additional Shares (not
expected to exceed 2,500,000 Shares at any one time) which the Company elects to
register with the Commission for the Reinvestment Plan. The Reinvestment Plan
may be amended or supplemented by an agreement between the Reinvestment Agent
and the Company at any time, including but not limited to an amendment to the
Reinvestment Plan to add a voluntary cash contribution feature or to substitute
a new Reinvestment Agent to act as agent for the Participants or to increase the
administrative charge payable to the Reinvestment Agent, by mailing an
appropriate notice at least 30 days prior to the effective date thereof to each
Participant at his or her last address of record; provided, that any such
amendment must be approved by a majority of the Independent Directors of the
Company. Such amendment or supplement shall be deemed conclusively accepted by
each Participant except those Participants from whom the Company receives
written notice of termination prior to the effective date thereof.

         Stockholders who have received a copy of this Prospectus and
participate in this offering can elect to participate in and purchase Shares
through the Reinvestment Plan at any time and would not need to receive a
separate prospectus relating solely to the Reinvestment Plan. A person who
becomes a stockholder otherwise than by participating in this offering, or the
initial public offering (the "Initial Offering"), may purchase Shares through
the Reinvestment Plan only after receipt of a separate prospectus relating
solely to the Reinvestment Plan.

         At any time that the Company is not engaged in an offering, the price
per Share purchased pursuant to the Reinvestment Plan shall be the fair market
value of the Shares based on quarterly appraisal updates of the Company's assets
until such time, if any, as Listing occurs. Upon Listing, the Shares to be
acquired for the Reinvestment Plan may be acquired either through such market or
directly from the Company pursuant to a


                                      -25-
<PAGE>


registration statement relating to the Reinvestment Plan, in either case at a
per-Share price equal to the then-prevailing market price on the national
securities exchange or over-the-counter market on which the Shares are listed at
the date of purchase. In the event that, after Listing occurs, the Reinvestment
Agent purchases Shares on a national securities exchange or over-the-counter
market through a registered broker-dealer, the amount to be reinvested shall be
reduced by any brokerage commissions charged by such registered broker-dealer.
In the event that such registered broker-dealer charges reduced brokerage
commissions, additional funds in the amount of any such reduction shall be left
available for the purchase of Shares. The Company is unable to predict the
effect which such a proposed Listing would have on the price of the Shares
acquired through the Reinvestment Plan.

INVESTMENT OF DISTRIBUTIONS

         Distributions will be used by the Reinvestment Agent, promptly
following the payment date with respect to such Distributions, to purchase
Shares on behalf of the Participants from the Company. All such Distributions
shall be invested in Shares within 30 days after such payment date. Any
Distributions not so invested will be returned to Participants.

         At this time, Participants will not have the option to make voluntary
contributions to the Reinvestment Plan to purchase Shares in excess of the
amount of Shares that can be purchased with their Distributions. The Board of
Directors reserves the right, however, to amend the Reinvestment Plan in the
future to permit voluntary contributions to the Reinvestment Plan by
Participants, to the extent consistent with the Company's objective of
qualifying as a REIT.

PARTICIPANT ACCOUNTS, FEES, AND ALLOCATION OF SHARES

         For each Participant, the Reinvestment Agent will maintain a record
which shall reflect for each fiscal quarter the Distributions received by the
Reinvestment Agent on behalf of such Participant. The Company shall be
responsible for all administrative charges and expenses charged by the
Reinvestment Agent. Any interest earned on such Distributions will be paid to
the Company to defray certain costs relating to the Reinvestment Plan. The
administrative charge for each fiscal quarter will be the lesser of 5% of the
amount reinvested for the Participant or $2.50, with a minimum charge of $0.50.
The maximum annual charge is $10.00.

         The Reinvestment Agent will use the aggregate amount of Distributions
to all Participants for each fiscal quarter to purchase Shares for the
Participants. If the aggregate amount of Distributions to Participants exceeds
the amount required to purchase all Shares then available for purchase, the
Reinvestment Agent will purchase all available Shares and will return all
remaining Distributions to the Participants within 30 days after the date such
Distributions are made. The purchased Shares will be allocated among the
Participants based on the portion of the aggregate Distributions received by the
Reinvestment Agent on behalf of each Participant, as reflected in the records
maintained by the Reinvestment Agent. The ownership of the Shares purchased
pursuant to the Reinvestment Plan shall be reflected on the books of the
Company.

         Subject to the provisions of the Articles of Incorporation relating to
certain restrictions on and the effective dates of transfer, Shares acquired
pursuant to the Reinvestment Plan will entitle the Participant to the same
rights and to be treated in the same manner as those purchased by the
Participants in the offering. Accordingly, the Company will pay the Managing
Dealer Selling Commissions of 7.5% (subject to reduction under the circumstances
provided under "The Offering -- Plan of Distribution") and a marketing support
and due diligence fee of 0.5%. The Company will also pay the Advisor Acquisition
Fees of 4.5% of the purchase price of the Shares sold pursuant to the
Reinvestment Plan until the termination of the offering. Thereafter, Acquisition
Fees will be paid by the Company only in the event that proceeds of the sale of
Shares are used to acquire Properties or to invest in Mortgage Loans. As a
result, aggregate fees payable to Affiliates of the Company will total between
8.0% and 12.5% of the proceeds of reinvested Distributions, up to 7.5% of which
may be reallowed to Soliciting Dealers.

         The allocation of Shares among Participants may result in the ownership
of fractional Shares, computed to four decimal places.

REPORTS TO PARTICIPANTS

         Within 60 days after the end of each fiscal quarter, the Reinvestment
Agent will mail to each Participant a statement of account describing, as to
such Participant, the Distributions reinvested during the quarter, the number of


                                      -26-
<PAGE>


Shares purchased during the quarter, the per Share purchase price for such
Shares, the total administrative charge paid by the Company on behalf of each
Participant (see "Participant Accounts, Fees, and Allocation of Shares" above),
and the total number of Shares purchased on behalf of the Participant pursuant
to the Reinvestment Plan. Until such time, if any, as Listing occurs, the
statement of account also will report the most recent fair market value of the
Shares, determined as described above. See "General" above.

         Tax information for income earned on Shares under the Reinvestment Plan
will be sent to each participant by the Company or the Reinvestment Agent at
least annually.

ELECTION TO PARTICIPATE OR TERMINATE PARTICIPATION

         Stockholders of the Company who purchase Shares in this offering may
become Participants in the Reinvestment Plan by making a written election to
participate on their Subscription Agreements at the time they subscribe for
Shares. Any other stockholder who receives a copy of this Prospectus or a
separate prospectus relating solely to the Reinvestment Plan and who has not
previously elected to participate in the Reinvestment Plan may so elect at any
time by written notice to the Board of Directors of such stockholder's desire to
participate in the Reinvestment Plan. Participation in the Reinvestment Plan
will commence with the next Distribution made after receipt of the Participant's
notice, provided it is received at least ten days prior to the record date for
such Distribution. Subject to the preceding sentence, the election to
participate in the Reinvestment Plan will apply to all Distributions
attributable to the fiscal quarter in which the stockholder made such written
election to participate in the Reinvestment Plan and to all fiscal quarters
thereafter, whether made (i) upon subscription or subsequently for stockholders
who participate in this offering, or (ii) upon receipt of a separate prospectus
relating solely to the Reinvestment Plan for stockholders who do not participate
in this offering. Participants will be able to terminate their participation in
the Reinvestment Plan at any time without penalty by delivering written notice
to the Board of Directors ten business days before the end of a fiscal quarter.

         A Participant who chooses to terminate participation in the
Reinvestment Plan must terminate his or her entire participation in the
Reinvestment Plan and will not be allowed to terminate in part. If a Participant
terminates his or her Participation, the Reinvestment Agent will send him or her
a check in payment for any fractional Shares in his or her account based on the
then market price of the Shares, and the Company's record books will be revised
to reflect the ownership records of his or her whole Shares. There are no fees
associated with a Participant's terminating his or her interest in the
Reinvestment Plan. A Participant in the Reinvestment Plan who terminates his or
her interest in the Reinvestment Plan will be allowed to participate in the
Reinvestment Plan again upon receipt of the then current version of this
Prospectus or a separate current prospectus relating solely to the Reinvestment
Plan, by notifying the Reinvestment Agent and completing any required forms.

         The Board of Directors reserves the right to prohibit Qualified Plans
from participating in the Reinvestment Plan if such participation would cause
the underlying assets of the Company to constitute "plan assets" of Qualified
Plans. See "The Offering -- ERISA Considerations."

FEDERAL INCOME TAX CONSIDERATIONS

         Stockholders subject to federal taxation who elect to participate in
the Reinvestment Plan will incur a tax liability for Distributions allocated to
them even though they have elected not to receive their Distributions in cash
but rather to have their Distributions held pursuant to the Reinvestment Plan.
Specifically, stockholders will be treated as if they have received the
Distribution from the Company and then applied such Distribution to purchase
Shares in the Reinvestment Plan. A stockholder designating a Distribution for
reinvestment will be taxed on the amount of such Distribution as ordinary income
to the extent such Distribution is from current or accumulated earnings and
profits, unless the Company has designated all or a portion of the Distribution
as a capital gain dividend. In such case, such designated portion of the
Distribution will be taxed as long-term capital gain.

AMENDMENTS AND TERMINATION

         The Company reserves the right to renew, extend, or amend any aspect of
the Reinvestment Plan without the consent of stockholders, provided that notice
of the amendment is sent to Participants at least 30 days prior to the effective
date thereof. The Company also reserves the right to terminate the Reinvestment
Plan for any reason, at any time, by ten days prior written notice of
termination to all Participants.

                                      -27-
<PAGE>

                              REDEMPTION OF SHARES

         Prior to such time, if any, as Listing occurs, any stockholder who has
held Shares for not less than one year (other than the Advisor) may present all
or any portion equal to at least 25% of such Shares to the Company for
redemption at any time, in accordance with the procedures outlined herein. At
such time, the Company may, at its sole option, redeem such Shares presented for
redemption for cash to the extent it has sufficient funds available. There is no
assurance that there will be sufficient funds available for redemption and,
accordingly, a stockholder's Shares may not be redeemed. If the Company elects
to redeem Shares, the following conditions and limitations would apply. The full
amount of proceeds from the sale of Shares under the Reinvestment Plan (the
"Reinvestment Proceeds") attributable to any calendar quarter will be used to
redeem Shares presented for redemption during such quarter. In addition, the
Company may, at its discretion, use up to $100,000 per calendar quarter of the
proceeds of any public offering of its common stock for redemptions. Any amount
of offering proceeds which is available for redemptions, but which is unused,
may be carried over to the next succeeding calendar quarter for use in addition
to the amount of offering proceeds and Reinvestment Proceeds that would
otherwise be available for redemptions. At no time during a 12-month period,
however, may the number of shares redeemed by the Company exceed 5% of the
number of shares of the Company's outstanding common stock at the beginning of
such 12-month period.

         In the event there are insufficient funds to redeem all of the Shares
for which redemption requests have been submitted, the Company plans to redeem
the Shares in the order in which such redemption requests have been received. A
stockholder whose Shares are not redeemed due to insufficient funds can ask that
the request to redeem the Shares be honored at such time, if any, as there are
sufficient funds available for redemption. In such case, the redemption request
will be retained and such Shares will be redeemed before any subsequently
received redemption requests are honored. Alternatively, a stockholder whose
Shares are not redeemed may withdraw his or her redemption request. Stockholders
will not relinquish their Shares until such time as the Company commits to
redeeming such Shares.

         If the full amount of funds available for any given quarter exceeds the
amount necessary for such redemptions, the remaining amount shall be held for
subsequent redemptions unless such amount is sufficient to acquire an additional
Property (directly or through a Joint Venture) or to invest in additional
Mortgage Loans, or is used to repay outstanding indebtedness. In that event, the
Company may use all or a portion of such amount to acquire one or more
additional Properties, to invest in one or more additional Mortgage Loans or to
repay such outstanding indebtedness, provided that the Company (or, if
applicable, the Joint Venture) enters into a binding contract to purchase such
Property or Properties or invests in such Mortgage Loan or Mortgage Loans, or
uses such amount to repay outstanding indebtedness, prior to payment of the next
Distribution and the Company's receipt of requests for redemption of Shares.

         A stockholder who wishes to have his or her Shares redeemed must mail
or deliver a written request on a form provided by the Company and executed by
the stockholder, its trustee or authorized agent, to the redemption agent (the
"Redemption Agent"), which is currently MMS Securities, Inc. The Redemption
Agent at all times will be registered as a broker-dealer with the Commission and
each state securities commission. Within 30 days following the Redemption
Agent's receipt of the stockholder's request, the Redemption Agent will forward
to such stockholder the documents necessary to effect the redemption, including
any signature guarantee the Company or the Redemption Agent may require. The
Redemption Agent will effect such redemption for the calendar quarter provided
that it receives the properly completed redemption documents relating to the
Shares to be redeemed from the stockholder at least one calendar month prior to
the last day of the current calendar quarter and has sufficient funds available
to redeem such Shares. The effective date of any redemption will be the last
date during a quarter during which the Redemption Agent receives the properly
completed redemption documents. As a result, the Company anticipates that,
assuming sufficient funds for redemption, the effective date of redemptions will
be no later than thirty days after the quarterly determination of the
availability of funds for redemption.

         Upon the Redemption Agent's receipt of notice for redemption of Shares,
the redemption price will be on such terms as the Company shall determine. The
redemption price for Shares redeemed during an offering would equal the then
current offering price, which the Company anticipates will continue to be $10.00
per Share, until such time, if any, as Listing occurs, less a discount of 8%,
for a net redemption price of $9.20 per Share. The aforementioned redemption
price approximates the per Share net proceeds received by the Company in the
offering, after deducting Selling Commissions of 7.5% and a 0.5% marketing
support and due diligence fee payable to the Managing Dealer and certain
Soliciting Dealers in such offering.

                                      -28-
<PAGE>

         It is not anticipated that there will be a market for the Shares before
Listing occurs (although liquidity is not assured thereby). Accordingly, during
periods when the Company is not engaged in an offering, it is expected that the
purchase price for Shares purchased from stockholders will be determined by
reference to the following factors, as well as any others deemed relevant or
appropriate by the Company: (i) the price at which Shares have been purchased by
stockholders, either pursuant to the Reinvestment Plan or outside of the
Reinvestment Plan (to the extent the Company has information regarding the
prices paid for Shares purchased outside the Reinvestment Plan), (ii) the annual
statement of Share valuation provided to certain stockholders (see "Reports to
Stockholders"), and (iii) the price at which stockholders are willing to sell
their Shares. Shares purchased during any particular period of time therefore
may be purchased at varying prices. The Board of Directors will announce any
price adjustment and the time period of its effectiveness as part of its regular
communications with stockholders. Any Shares acquired pursuant to a redemption
will be retired and no longer available for issuance by the Company.

         A stockholder may present fewer than all of his or her Shares to the
Company for redemption, provided, however, that (i) the minimum number of Shares
which must be presented for redemption shall be at least 25% of his or her
Shares, and (ii) if such stockholder retains any Shares, he or she must retain
at least 250 Shares (100 Shares for an IRA, Keogh Plan or pension plan).

         The Directors, in their sole discretion, may amend or suspend the
redemption plan at any time they determine that such amendment or suspension is
in the best interest of the Company. The Directors may suspend the redemption of
Shares if (i) they determine, in their sole discretion, that such redemption
impairs the capital or the operations of the Company; (ii) they determine, in
their sole discretion, that an emergency makes such redemption not reasonably
practical; (iii) any governmental or regulatory agency with jurisdiction over
the Company so demands for the protection of the stockholders; (iv) they
determine, in their sole discretion, that such redemption would be unlawful; (v)
they determine, in their sole discretion, that such redemption, when considered
with all other redemptions, sales, assignments, transfers and exchanges of
Shares in the Company, could cause direct or indirect ownership of Shares of the
Company to become concentrated to an extent which would prevent the Company from
qualifying as a REIT under the Code; or (vi) the Directors, in their sole
discretion, deem such suspension to be in the best interest of the Company. For
a discussion of the tax treatment of such redemptions, see "Federal Income Tax
Considerations -- Taxation of Stockholders." The redemption plan will terminate,
and the Company no longer shall accept Shares for redemption, if and when
Listing occurs. See "Risk Factors -- Offering-Related Risks -- No Current Public
Market for Shares Which Could Make Sale of Shares Difficult."


                                    BUSINESS

GENERAL

         The Company is a Maryland corporation that was organized on June 12,
1996. On June 15, 1998, the Company formed CNL Hospitality Partners, LP, a
wholly owned Delaware limited partnership (the "Partnership"). Properties
acquired are expected to be held by the Partnership and, as a result, owned by
the Company through the Partnership. The term "Company" includes CNL Hospitality
Properties, Inc. and its subsidiaries, CNL Hospitality GP Corp., CNL Hospitality
LP Corp. and CNL Hospitality Partners, LP.

         The Company invests in Properties to be leased on a long-term
(generally, 10 to 20 years, plus renewal options for an additional 10 to 20
years), "triple-net" basis. With proceeds of this offering, the Company intends
to purchase primarily limited service, extended stay and full service hotel
Properties. "Triple-net" means that the tenant generally will be responsible for
repairs, maintenance, property taxes, utilities, and insurance. Some leases may,
however, obligate the tenant to fund, in addition to its lease payment, a
reserve fund up to a pre-determined amount. Generally, money in that fund may be
used by the tenant to pay for replacement of furniture and fixtures. The Company
may be responsible for other capital expenditures or repairs. The tenant
generally is responsible for replenishing the reserve fund and for paying a
specified return on the amount of capital expenditures paid for by the Company
in excess of amounts in the reserve fund. The Properties may consist of land and
building, the land underlying the building with the building owned by the tenant
or a third party, or the building only with the land owned by a third party. The
Company may provide Mortgage Loans to operators of Hotel Chains secured by real
estate owned by the operators. To a lesser extent, the Company may also offer
Secured Equipment Leases to operators of Hotel Chains pursuant to which the
Company will finance, through loans or direct financing leases, the Equipment.

                                      -29-
<PAGE>

         The Properties, which typically will be freestanding and will be
located across the United States, will be leased to operators of Hotel Chains to
be selected by the Advisor and approved by the Board of Directors. Each Property
acquisition and Mortgage Loan will be submitted to the Board of Directors for
approval. Properties purchased by the Company are expected to be leased under
arrangements generally requiring base annual rent equal to a specified
percentage of the Company's cost of purchasing a particular Property, with
percentage rent based on gross sales above specified levels and/or automatic
rent increases. See "Description of Property Leases -- Computation of Lease
Payments," below.

         The Company will invest Net Offering Proceeds in Properties of selected
national and regional limited service, extended stay and full service Hotel
Chains. The Company believes that attractive opportunities exist to acquire
limited service, extended stay and full service hotels in urban and resort
locations. According to Smith Travel Research, a leading provider of lodging
industry statistical research, the hotel industry has been steadily improving
its financial performance over the past eight consecutive years. Also according
to Smith Travel Research, in 1998, the industry reached its highest absolute
level of pre-tax profit in its history at $20.9 billion, which is 23% more than
1997 and nearly double the amount earned in 1996.

                                 PRE-TAX PROFITS
                             OF HOSPITALITY INDUSTRY
                                  (IN BILLIONS)

                                      Year                         Profitability

                                      1993                           $  2.4
                                      1994                              5.5
                                      1995                              8.5
                                      1996                             12.5
                                      1997                             17.0
                                      1998                             20.9
         SOURCE:  SMITH TRAVEL RESEARCH

         As indicated in the table below, the average daily room rate increased
4.0% in 1999, from $78.15 in 1998 to $81.27 in 1999, resulting in 12 consecutive
years of room rate growth.

                                  HOSPITALITY INDUSTRY AVERAGE
                                    DAILY ROOM RATE BY YEAR

                            Year                            Rate

                            1987                           $52.58
                            1988                            54.47
                            1989                            56.35
                            1990                            57.96
                            1991                            58.08
                            1992                            58.91
                            1993                            60.53
                            1994                            62.86
                            1995                            65.81
                            1996                            70.81
                            1997                            75.31
                            1998                            78.15
                            1999                            81.27
SOURCE:  SMITH TRAVEL RESEARCH

         Revenue per available room also increased by 3.2% from $49.86 in 1998
to $51.44 in 1999. In 1999, growth in room supply exceeded growth in room demand
and resulted in a slight dip in occupancy. In 1999, total occupancy fell 0.8%
from 63.8% in 1998 to 63.3%. Growth in room demand exceeded the growth in new
room supply for each year from 1992 through 1996 and industry-wide occupancy
increased from a 20 year low of 61.8% in 1991 to 65% in 1996.

                                      -30-
<PAGE>

         According to American Hotel & Motel Association data, in 1997,
Americans traveling in the United States spent more than $1.38 billion per day,
$57.4 million per hour and $955,800 per minute on travel and tourism. In 1998,
total travel expenditures in the United States generated $495.1 billion in
sales. In addition, there were 51,000 hotel properties which included over 3.9
million hotel rooms. Hotels are a vital part of travel and tourism. In the
United States, the tourism industry, which globally is the world's largest
industry, is currently ranked third behind auto sales and retail food sales. In
terms of employment, the hotel industry supports over 7.6 million direct jobs,
generating $20.2 billion in wages. According to Smith Travel Research data,
United States lodging industry sales reached over $93 billion in 1998.

         The Company intends to acquire limited service, extended stay and full
service hotel Properties. Limited service hotels generally minimize non-guest
room space and offer limited food service such as complimentary continental
breakfasts and do not have restaurant or lounge facilities on-site. Extended
stay hotels generally contain guest suites with a kitchen area and living area
separate from the bedroom. Extended stay hotels vary with respect to providing
on-site restaurant facilities. Full service hotels generally have conference or
meeting facilities and on-site food and beverage facilities.

         Management intends to structure the Company's investments to allow it
to participate, to the maximum extent possible, in any sales growth in the hotel
industry, as reflected in the Properties that it owns. The Company therefore
intends to generally structure its leases with percentage rent requirements
which are based on gross sales of the hotel located on the Property over
specified levels. Gross sales may increase even absent real growth because
increases in the costs typically are passed on to the consumers through
increased prices, and increased prices are reflected in gross sales. In an
effort to provide regular cash flow to the Company, the Company intends to
structure its leases to provide a minimum level of rent which is payable
regardless of the amount of gross sales at a particular Property. The Company
also will endeavor to maximize growth and minimize risks associated with
ownership and leasing of real estate that operates in these industry segments
through careful selection and screening of its tenants (as described in
"Standards for Investment in Properties" below) in order to reduce risks of
default; monitoring statistics relating to hotel chains and continuing to
develop relationships in the industry in order to reduce certain risks
associated with investment in real estate. See "Standards for Investment in
Properties" below for a description of the standards which the Board of
Directors will employ in selecting Hotel Chains, operators and particular
Properties for investment.

         Management expects to acquire Properties in part with a view to
diversification among the geographic location of the Properties. There are no
restrictions on the geographic area or areas within the United States in which
Properties acquired by the Company may be located. It is anticipated that the
Properties acquired by the Company will be located in various states and regions
within the United States.

         The Company may provide Mortgage Loans, generally for the purchase of
buildings by tenants that lease the underlying land from the Company. However,
because it prefers to focus on investing in Properties, which have the potential
to appreciate, the Company currently expects to provide Mortgage Loans in the
aggregate principal amount of approximately 5% to 10% of Gross Proceeds.
Mortgage Loans will be secured by the building and improvements on the land. The
Company expects that the interest rate and terms (generally, 10 to 20 years) of
the Mortgage Loans will be similar to those of its leases.

         The Company may also offer Secured Equipment Leases to operators of
Hotel Chains. The Secured Equipment Leases will consist primarily of leases of,
and loans for the purchase of, Equipment. As of the date of this Prospectus, the
Company has neither identified any prospective operators of Hotel Chains that
will participate in such financing arrangements nor negotiated any specific
terms of a Secured Equipment Lease. The Company cannot predict terms and
conditions of the Secured Equipment Leases, although the Company expects that
the Secured Equipment Leases will (i) have terms that equal or exceed the useful
life of the subject Equipment (although such terms will not exceed 7 years),
(ii) in the case of the leases, include an option for the lessee to acquire the
subject Equipment at the end of the lease term for a nominal fee, (iii) include
a stated interest rate, and (iv) in the case of the leases, provide that the
Company and the lessees will each treat the Secured Equipment Leases as loans
secured by personal property for federal income tax purposes. See "Federal
Income Tax Considerations -- Characterization of Secured Equipment Leases." In
addition, the Company expects that each of the Secured Equipment Leases will be
secured by the Equipment to which it relates. Payments received from lessees
under Secured Equipment Leases will be treated as payments of principal and
interest. All Secured Equipment Leases will be negotiated by the Advisor and
approved by the Board of Directors including a majority of the Independent
Directors.

                                      -31-
<PAGE>

         The Company will borrow money to acquire Assets and to pay certain
fees. The Company intends to encumber Assets in connection with the borrowing.
The Company plans to obtain one or more revolving Lines of Credit in an
aggregate amount up to $100,000,000, and may, in addition, also obtain Permanent
Financing. On July 31, 1998, the Company entered into an initial $30,000,000
revolving Line of Credit to be used to acquire hotel Properties. See "Business
-- Borrowing" for a description of the $30,000,000 Line of Credit. The Board of
Directors anticipates that the aggregate amount of any Permanent Financing, if
obtained, will not exceed 30% of the Company's total assets. The Permanent
Financing would be used to acquire Assets and pay a fee of 4.5% of any Permanent
Financing, excluding amounts to fund Secured Equipment Leases, as Acquisition
Fees, to the Advisor for identifying the Properties, structuring the terms of
the acquisition and leases of the Properties and structuring the terms of the
Mortgage Loans. The Line of Credit may be increased at the discretion of the
Board of Directors and may be repaid with offering proceeds, working capital or
Permanent Financing. The Line of Credit and Permanent Financing are the only
source of funds for making Secured Equipment Leases and for paying the Secured
Equipment Lease Servicing Fee to the Advisor. The Company has not yet received a
commitment for any Permanent Financing and there is no assurance that the
Company will obtain any Permanent Financing on satisfactory terms.

         As of February 23, 2000, the Company had acquired, directly or
indirectly, 11 hotel Properties consisting of land, building and equipment and
had initial commitments to acquire, directly or indirectly, six additional
Properties. However, as of February 23, 2000, the Company had not entered into
any arrangements that create a reasonable probability that the Company will
enter into any Mortgage Loan or Secured Equipment Lease.

INVESTMENT OF OFFERING PROCEEDS

         The Company has undertaken to supplement this Prospectus during the
offering period to disclose the use of proceeds of this offering to acquire
Properties at such time as the Company believes that a reasonable probability
exists that any such Property will be acquired by the Company. Based upon the
experience and acquisition methods of the Affiliates of the Company and the
Advisor, this normally will occur, with regard to acquisition of Properties, as
of the date on which (i) a commitment letter is executed by a proposed tenant,
(ii) a satisfactory credit underwriting for the proposed tenant has been
completed, (iii) a satisfactory site inspection has been completed, and (iv) a
nonrefundable deposit has been paid on the Property. However, the initial
disclosure of any proposed acquisition, cannot be relied upon as an assurance
that the Company ultimately will consummate such proposed acquisition or that
the information provided concerning the proposed acquisition will not change
between the date of such supplement and the actual purchase or extension of
financing. The terms of any borrowing by the Company will also be disclosed by
supplement following receipt by the Company of an acceptable commitment letter
from a potential lender.

         Based on the purchase prices of the 11 Properties acquired directly or
indirectly by the Company as of February 23, 2000 and current market conditions,
the Company and the Advisor have estimated an average purchase price of
$10,000,000 to $40,000,000 per hotel Property. Assuming the Company receives the
full $250,000,000 Gross Proceeds from this offering, for which there is no
assurance, the Company could invest in a total of approximately 16 to 31 hotel
Properties (including 5 to 20 additional Properties to be acquired with the
proceeds of this offering). In certain cases, the Company may become a
co-venturer in a Joint Venture that will own the Property. In each such case,
the Company's cost to purchase an interest in such Property will be less than
the total purchase price and the Company therefore will be able to acquire
interests in a greater number of Properties. The Company may also borrow to
acquire Assets. See "Business -- Borrowing." Management estimates that 10% to
20% of the Company's investment for each hotel Property will be for the cost of
land and 80% to 90% for the cost of the building. See "Joint Venture
Arrangements" below and "Risk Factors -- Real Estate and Other Investment Risks
-- Possible Lack of Diversification Increases Risk of Investment." Management
cannot estimate the number of Mortgage Loans that may be entered into. The
Company may also borrow money to make Mortgage Loans.

         Although management cannot estimate the number of Secured Equipment
Leases that may be entered into, it expects to fund the Secured Equipment Lease
program from the proceeds of the Line of Credit or Permanent Financing in an
amount not to exceed 10% of Gross Proceeds. Management has undertaken,
consistent with its objective of qualifying as a REIT for federal income tax
purposes, to ensure that the total value of all Secured Equipment Leases will
not exceed 25% of the Company's total assets, and that Secured Equipment Leases
to a single lessee, in the aggregate, will not exceed 5% of total assets.

PROPERTY ACQUISITIONS

                                      -32-
<PAGE>

         ATLANTA PORTFOLIO. On July 31, 1998, the Company acquired two hotel
Properties. The Properties are the Residence Inn(R) by Marriott(R) located in
the Buckhead (Lenox Park) area of Atlanta, Georgia (the "Buckhead (Lenox Park)
Property"), and the Residence Inn by Marriott located at Gwinnett Place in
Duluth, Georgia (the "Gwinnett Place Property").

         The Company acquired the Buckhead (Lenox Park) Property for $15,731,414
from Buckhead Residence Associates, L.L.C. and the Gwinnett Place Property for
$11,514,125 from Gwinnett Residence Associates, L.L.C. In connection with the
purchase of the two Properties, the Company, as landlord, entered into two
separate, long-term lease agreements. The tenant of the Buckhead (Lenox Park)
and the Gwinnett Place Properties is the same unaffiliated tenant. The leases on
both Properties are cross-defaulted. The general terms of the lease agreements
are described in "Business -- Description of Property Leases." The principal
features of the leases are as follows:

o        The initial term of each lease expires on August 31, 2017.

o        At the end of the initial lease term, the tenant will have three
         consecutive renewal options of five years.

o        The leases require minimum rent payments to the Company of $1,651,798
         per year for the Buckhead (Lenox Park) Property and $1,208,983 per year
         for the Gwinnett Place Property.

o        Minimum rent payments increased to $1,691,127 per year for the Buckhead
         (Lenox Park) Property and $1,237,768 per year for the Gwinnett Place
         Property after the first lease year.

o        In addition to minimum rent, for each calendar year, the leases require
         percentage rent equal to 15% of the aggregate amount of all revenues
         combined, for the Buckhead (Lenox Park) and the Gwinnett Place
         Properties, in excess of $8,080,000.

o        A security deposit equal to $819,000 for the Buckhead (Lenox Park)
         Property and $598,500 for the Gwinnett Place Property has been retained
         by the Company as security for the tenant's obligations under the
         leases.

o        Management fees payable to Stormont Trice Management Corporation for
         operation of the Buckhead (Lenox Park) and Gwinnett Place Properties
         are subordinated to minimum rents due to the Company.

o        The tenant of the Buckhead (Lenox Park) and Gwinnett Place Properties
         has established a reserve fund which will be used for the replacement
         and renewal of furniture, fixtures and equipment relating to the hotel
         Properties (the "FF&E Reserve"). Deposits to the FF&E Reserve are made
         monthly as follows: 3% of gross receipts for the first lease year; 4%
         of gross receipts for the second lease year; and 5% of gross receipts
         every lease year thereafter. Funds in the FF&E Reserve and all property
         purchased with funds from the FF&E Reserve shall be paid, granted and
         assigned to the Company as additional rent.

         In connection with the acquisition of these two Properties, the Company
may be required to make an additional payment (the "Earnout Amount") of up to $1
million if certain earnout provisions are achieved by July 31, 2001. After July
31, 2001, the Company will no longer be obligated to make any payments under the
earnout provision. The Earnout Amount is equal to the difference between
earnings before interest, taxes, depreciation and amortization expense adjusted
by the earnout factor (7.44), and the initial purchase price. Rental income will
be adjusted upward in accordance with the lease agreements for any amount paid.

         The federal income tax basis of the depreciable portion of the Buckhead
(Lenox Park) Property and the Gwinnett Place Property is approximately
$14,700,000 and $11,100,000, respectively.

         The Buckhead (Lenox Park) Property and the Gwinnett Place Property
commenced operations on August 7, 1997 and July 29, 1997, respectively. The
Buckhead (Lenox Park) Property is situated in a 22 acre mixed-use development
and has 150 guest suites. The Gwinnett Place Property is located 30 minutes from
downtown Atlanta and has 132 guest suites. Other lodging facilities located in
proximity to the Buckhead (Lenox Park) Property include an Embassy Suites, a
Summerfield Suites, a Homewood Suites, an Amerisuites, a Courtyard(R) by
Marriott(R) and another Residence Inn by Marriott. Other lodging facilities
located in proximity to the Gwinnett Place Property include a Courtyard by
Marriott, an Amerisuites, a Sumner Suites and a Hampton Inn. The average
occupancy rate,

                                      -33-
<PAGE>


the average daily room rate and the revenue per available room
for the periods the hotels have been operational are as follows:
<TABLE>
<CAPTION>

                                 Buckhead (Lenox Park) Property                               Gwinnett Place Property
                 ------------------------------------------------------    -----------------------------------------------------
                    Average           Average             Revenue            Average           Average             Revenue
                   Occupancy        Daily Room         per Available        Occupancy        Daily Room         per Available
    Year             Rate              Rate                Room               Rate              Rate                Room
--------------   --------------    --------------     ----------------    --------------    --------------     ----------------

<S>      <C>          <C>             <C>                   <C>                <C>               <C>                 <C>
        *1997         42.93%          $  91.15              $39.13             39.08%            $85.97              $33.60
       **1998         75.20%             99.70               75.01             74.10%             87.36               64.73
      ***1999         81.00%            104.50               84.66             80.40%             88.16               70.84
</TABLE>

*        Data for the Buckhead (Lenox Park) Property represents the period
         August 7, 1997 through December 31, 1997 and data for the Gwinnett
         Place Property represents the period August 1, 1997 through December
         31, 1997.
**       Data for 1998 represents the period January 1, 1998 through
         December 31, 1998.
***      Data for 1999 represents the period January 1, 1999 through
         December 31, 1999.

         The Company believes that the results achieved by the Properties for
year-end 1997, are not indicative of their long-term operating potential, as
both Properties had been open for less than six months during the reporting
period. On a proforma basis, had the Company owned the Properties as of January
1, 1998, combined net operating income before subordinated management fees would
have been 1.19 times base rent for the 12 months ended December 31, 1998. Actual
combined net income before subordinated management fees for the period January
1, 1999 through December 31, 1999, was 1.26 times base rent.

         WESTERN INTERNATIONAL PORTFOLIO. In February 1999, the Company executed
a series of agreements with Five Arrows Realty Securities II L.L.C. ("Five
Arrows"), pursuant to which the Company and Five Arrows formed a jointly owned
real estate investment trust, CNL Hotel Investors, Inc. ("Hotel Investors"), for
the purpose of acquiring up to eight hotel Properties from various sellers
affiliated with Western International. At the time the agreement was entered
into, the eight Properties (four Courtyard by Marriott hotels, three Residence
Inn by Marriott hotels, and one Marriott Suites(R)) were either newly
constructed or in various stages of completion.

         On February 25, 1999, Hotel Investors purchased four of the Properties
for an aggregate purchase price of approximately $90 million (the "Initial
Hotels") and paid $10 million as a deposit on the four remaining Properties. The
Initial Hotels are a Courtyard by Marriott located in Plano, Texas (the "Legacy
Park Property"), a Marriott Suites located in Dallas, Texas (the "Market Center
Property"), a Residence Inn by Marriott located in Las Vegas, Nevada (the
"Hughes Center Property") and a Residence Inn by Marriott located in Plano,
Texas (the "Dallas Plano Property"). On June 16, 1999, Hotel Investors purchased
three additional Properties (the "Additional Hotels") for an aggregate purchase
price of approximately $77 million. The Additional Hotels are a Courtyard by
Marriott located in Scottsdale, Arizona (the "Scottsdale Downtown Property"), a
Courtyard by Marriott located in Seattle, Washington (the "Lake Union Property")
and a Residence Inn by Marriott located in Phoenix, Arizona (the "Phoenix
Airport Property"). Hotel Investors applied $7 million of the $10 million
deposit toward the acquisition of the Additional Hotels. The $3 million deposit
relating to the eighth Property was refunded to Hotel Investors by the seller in
January 2000 as a result of Hotel Investors exercising its option to terminate
its obligation to purchase the property under the purchase and sale agreement.
As of February 23, 2000, Hotel Investors owned seven of the newly constructed
Properties (the "Seven Hotels").

         In order to fund these purchases, Five Arrows invested approximately
$48 million and the Company invested approximately $38 million in Hotel
Investors, through a wholly owned subsidiary, CNL Hospitality Partners, LP
("Hospitality Partners"). Hotel Investors funded the remaining amount of
approximately $88 million with permanent financing, secured by Hotel Investors'
interests in the Properties (the "Hotel Investors Loan").

         In return for their respective investments, Five Arrows received a 51%
common stock interest and the Company received a 49% common stock interest in
Hotel Investors. Five Arrows received 48,337 shares of Hotel Investors' 8% Class
A cumulative, preferred stock ("Class A Preferred Stock"), and the Company
received 37,979 shares of Hotel Investors' 9.76% Class B cumulative, preferred
stock ("Class B Preferred Stock"). The Class A Preferred Stock is exchangeable
upon demand into Common Stock of the Company, as determined pursuant to a
formula that is intended to make the conversion not dilutive to funds from
operations (based on the revised

                                      -34-
<PAGE>

definition adopted by the Board of Governors of the National Association of Real
Estate Investment Trusts which means net earnings determined in accordance with
generally accepted accounting principles, excluding gains or losses from debt
restructuring and sales of property, plus depreciation and amortization of real
estate assets and after adjustments for unconsolidated partnerships and joint
ventures) per share of the Company's Common Stock.

         Cash available for distributions of Hotel Investors is distributed
first to Five Arrows with respect to dividends payable on the Class A Preferred
Stock. Such dividends are calculated based on Five Arrows' "special investment
amount" which is $1,294.78 per share, representing the sum of its investment in
Hotel Investors and its approximately $14 million investment in the Company,
described below, on a per share basis, adjusted for any distributions received
from the Company. Then, cash available for distributions is distributed to the
Company with respect to its Class B Preferred Stock. Next, cash available for
distributions is distributed to 100 CNL Holdings, Inc. and affiliates'
associates who each own one share of Class C preferred stock in Hotel Investors,
to provide a quarterly, cumulative, compounded 8% return. All remaining cash
available for distributions is distributed pro rata with respect to the interest
in the common shares.

         Five Arrows also invested approximately $14 million in the Company
through the purchase of Common Stock pursuant to the Company's Initial Offering
and this offering, the proceeds of which were used by the Company to fund
approximately 38% of its funding commitment to Hotel Investors. During 1999,
approximately $3.7 million of this amount was initially treated as a loan due to
the stock ownership limitations specified in the Company's Articles of
Incorporation at the time of investment. On April 30, 1999, this loan was
converted to 387,868 Shares of Common Stock. In addition to the above
investments, Five Arrows purchased a 10% interest in the Advisor. In connection
with Five Arrows' investment in the Company, the Advisor and Hotel Investors,
certain Affiliates have agreed to waive certain fees otherwise payable to them
by the Company. The Advisor is also the advisor to Hotel Investors pursuant to a
separate advisory agreement. The Company will not pay the Advisor fees,
including the Company's pro rata portion of Hotel Investors' advisory fees, in
excess of amounts payable under its Advisory Agreement.

         Hotel Investors acquired the Legacy Park Property for $12,694,000 from
PLC Hotel Property, Ltd., the Market Center Property for $32,973,000 from Marcen
Property, Ltd., the Hughes Center Property for $33,097,000 from LVHC Hotel
Property, Ltd., the Dallas Plano Property for $11,684,000 from PLR1 Hotel
Property, Ltd., the Scottsdale Downtown Property for $19,614,216 from SAHD
Property, LP, the Lake Union Property for $35,801,212 from Westlake Hotel
Property, LP and the Phoenix Airport Property for $21,351,707 from APRI Hotel
Property, LP. In connection with the purchase of the Seven Hotels, Hotel
Investors, as lessor, entered into seven separate, long-term lease agreements.
The lessee of the Seven Hotels is the same unaffiliated lessee. The leases on
all seven Properties are cross-defaulted. The general terms of the lease
agreements are described in the section of the Prospectus entitled "Business --
Description of Property Leases." The principal features of the leases are as
follows:

o        The initial term of each lease expires on December 28, 2018.

o        At the end of the initial lease term, the tenant will have three
         consecutive renewal options of fifteen years.

o        The leases require minimum rent payments as follows:

<TABLE>
<CAPTION>


                                                                                  Minimum Annual Rent
                                                                           -----------------------------------
                                                                                                 Year 2 and
                        Property                          Location              Year 1           Thereafter
         ----------------------------------------    --------------------    --------------     --------------
<S>                                                  <C>                         <C>                <C>
         Legacy Park Property                        Plano, TX                  $1,308,673         $1,341,390
         Market Center Property                      Dallas, TX                  3,399,319          3,484,302
         Hughes Center Property                      Las Vegas, NV               3,412,068          3,497,369
         Dallas Plano Property                       Plano, TX                   1,204,485          1,234,597
         Scottsdale Downtown Property                Scottsdale, AZ              2,022,084          2,072,636
         Lake Union Property                         Seattle, WA                 3,690,847          3,783,118
         Phoenix Airport Property                    Phoenix, AZ                 2,201,207          2,256,237
</TABLE>

o        In addition to minimum rent, for lease years one and two, the leases
         require percentage rent equal to 7.75% of the aggregate amount of all
         room revenues combined, for the Seven Hotels, in excess of a combined


                                      -35-
<PAGE>

         quarterly threshold of $11,885,000. For lease year three and
         thereafter, the leases require percentage rent equal to 7.75% of the
         aggregate amount of all room revenues combined, for the Seven Hotels,
         in excess of lease year two actual room revenues.

o        The tenant of the Seven Hotels has established a FF&E Reserve which
         will be used for the replacement and renewal of furniture, fixtures and
         equipment relating to the hotel Properties. Deposits to the FF&E
         Reserve are made once every four weeks as follows: (i) for the Legacy
         Park, Hughes Center, Dallas Plano, Scottsdale Downtown, Lake Union and
         Phoenix Airport Properties, 1% of gross receipts for the first lease
         year; 3% of gross receipts for the second lease year; and 5% of gross
         receipts every lease year thereafter and (ii) for the Market Center
         Property, 1% of gross receipts for the first lease year; 2% of gross
         receipts for the second lease year; 3% of gross receipts for the third
         through fifth lease years; 4% of gross receipts for the sixth through
         tenth lease years; and 5% of gross receipts for the eleventh lease year
         and thereafter. Funds in the FF&E Reserve and all property purchased
         with funds from the FF&E Reserve shall be paid, granted and assigned to
         Hotel Investors.

o        The tenant under each lease is required to maintain, for up to three
         years from the commencement of the last lease for the Properties to be
         executed (but the period will in no event end earlier than December 31,
         2003), a liquid net worth equal to a minimum amount (the "Net Worth
         Requirement"), which may be used solely to make payments under the
         leases. The Net Worth Requirement may be reduced after twelve months to
         the extent by which payment of rent exceeds cash available for lease
         payments (gross revenues less property expenses) derived from the
         Properties during the one-year period. In addition, providing that all
         of the Properties have been opened for one year, the Net Worth
         Requirement will terminate at such time that cash available for lease
         payments for all of the Properties equals 125% of total minimum rent
         due under the leases for 12 consecutive months; or that the lease is
         terminated pursuant to its terms (other than for an event of default).

         In connection with the acquisition of certain of the Properties, the
Company and Hotel Investors have entered into agreements with Marriott
International or one of its affiliates. Among other things, these agreements
require under certain circumstances that the Company or Hotel Investors obtain
the consent of, or offer the Property to, Marriott International or one of its
affiliates in the event that the Company or Hotel Investors wishes to sell the
Property to a third party. The Company believes that these agreements and the
terms thereof are consistent with standard practices in the hospitality
industry. Although Marriott International, Inc. has entered into a management
agreement relating to the Seven Hotels, it has not guaranteed the payments due
under the leases.


         The estimated federal income tax basis of the depreciable portion of
the Seven Hotels is as follows.

                     Legacy Park Property                            $11,200,000
                     Market Center Property                           30,500,000
                     Hughes Center Property                           29,700,000
                     Dallas Plano Property                            10,400,000
                     Scottsdale Downtown Property                     16,900,000
                     Lake Union Property                              29,300,000
                     Phoenix Airport Property                         19,300,000

         The Legacy Park Property is located approximately 25 miles north of the
city of Dallas and has 153 guest rooms and five suites. The Market Center
Property is approximately two miles northwest of the Dallas central business
district and has 266 guest suites. The Dallas Plano Property is located
approximately 25 miles north of the city of Dallas and has 126 guest suites.
According to Hospitality Valuation Services (HVS) data, Dallas has more than 200
planned industrial districts and is home to over 250 insurance companies and
many major oil companies. Since 1996, more than 20 regional and national
companies have relocated to or completed expansions in the area. Other lodging
facilities located in proximity to the Legacy Park Property include a Hampton
Inn, a Fairfield Inn(R) by Marriott(R), a LaQuinta Inn & Suites and another
Courtyard by Marriott. Other lodging facilities located in proximity to the
Market Center Property include a Renaissance(R) Hotel, an Embassy Suites, a
Sheraton Suites, a Wyndham Garden Hotel and a Courtyard by Marriott. Other
lodging facilities located in proximity to the Dallas Plano Property include a
Homewood Suites, a Bradford Suites, a Mainstay Suites, a La Quinta Inn & Suites,
a Courtyard by Marriott and another Residence Inn by Marriott.

                                      -36-
<PAGE>

         The Hughes Center Property is in a commercial park located east of the
Las Vegas strip and has 256 guest suites. According to HVS data, in 1998, Las
Vegas hosted approximately 4,000 conventions with more than 3.3 million people
in attendance. The 1998 economic impact of conventions was an estimated $4.2
billion. In addition, Las Vegas is known as the "Entertainment Capital of the
World," drawing more than 30 million visitors in 1998 and generating a 1998
hotel occupancy rate of 85.8% compared to the United States national average
occupancy rate of 64%. Other lodging facilities located in proximity to the
Hughes Center Property include an AmeriSuites, a Hawthorn Suites and another
Residence Inn by Marriott.

         The Scottsdale Downtown Property is located approximately 15 miles
northeast of Phoenix Sky Harbor International Airport and has 176 guest rooms
and four suites. The Phoenix Airport Property is located approximately three
miles north of Phoenix Sky Harbor International Airport and has 200 guest
suites. According to HVS data, Arizona is one of the top two fastest growing
states in the nation, second only to the state of Nevada. Phoenix is the
fifteenth largest metropolis in the United States. Due to its location and
climate, Phoenix has become a convention destination with more than 347,238 room
nights booked in 1998. Other lodging facilities located in proximity to the
Scottsdale Downtown Property include a Hampton Inn, a Fairfield Inn by Marriott,
a Holiday Inn, a Comfort Suites, a Quality Suites, a Days Inn and a Ramada.
Other lodging facilities located in proximity to the Phoenix Airport Property
include a Double Tree Suites, an Embassy Suites, an Embassy Suites West, a
Wyndham Garden Hotel and a Holiday Inn Select.

         The Lake Union Property is in downtown Seattle, near the University
district and the Seattle Center area and has 248 guest rooms and two suites.
According to HVS data, computer and electronic jobs in Seattle have grown by 300
percent in the past 20 years. Other lodging facilities located in proximity to
the Lake Union Property include a Residence Inn by Marriott, a Hampton Inn &
Suites, a Cavanaugh's Inn, a Warwick Hotel, a Mayflower and a Roosevelt Hotel.

         Since the Seven Hotels were constructed in late 1998 and the first half
of 1999, limited operating history is available. Of the Seven Hotels, the Hughes
Center Property and the Dallas Plano Property were the earliest to commence
operations, in October 1998. Based on information provided to the Company by
Western International for the period ended December 31, 1998, the hotels located
on these Properties generated gross operating profits of $690,000 and $188,000,
respectively, which resulted in net operating profits (earnings before interest,
taxes and depreciation) of $394,000 and $55,000 respectively. The average
occupancy rate, the average daily room rate and the revenue per available room
for the periods the hotels have been operational are as follows:

<TABLE>
<CAPTION>
                                                                                                             Revenue
                                                                          Average           Average            per
                                                                         Occupancy        Daily Room        Available
           Property                    Location            Year            Rate              Rate             Room
-------------------------------    ------------------    ----------    --------------    --------------    ------------
<S>                                <C>                        <C>            <C>            <C>            <C>
Legacy Park Property               Plano, TX                 *1998           8.20%          $  45.28        $   3.70
                                                            **1999          61.50%             89.09           54.80

Market Center Property             Dallas, TX                *1998          37.90%          $ 100.95        $  38.26
                                                            **1999          69.20%            115.34           79.87

Hughes Center Property             Las Vegas, NV             *1998          47.30%          $ 107.86        $  51.00
                                                            **1999          75.20%             94.16           70.85

Dallas Plano Property              Plano, TX                 *1998          46.70%          $  88.79        $  41.47
                                                            **1999          74.30%             75.38           56.03

Scottsdale Downtown
Property                           Scottsdale, AZ           **1999          39.30%          $  76.95        $  30.26

Lake Union Property                Seattle, WA              **1999          69.70%          $ 116.72        $  81.34

Phoenix Airport Property           Phoenix, AZ              **1999          41.40%          $  83.88        $  34.70

</TABLE>


                                      -37-
<PAGE>


*        Data for the Legacy Park Property represents the period December 23,
         1998 through January 1, 1999, data for the Market Center Property
         represents the period November 11, 1998 through January 1, 1999, data
         for the Hughes Center Property represents the period October 1, 1998
         through January 1, 1999 and data for the Dallas Plano Property
         represents the period October 12, 1998 through January 1, 1999.

**       Data for the Legacy Park, Market Center, Hughes Center and Dallas Plano
         Properties represents the period January 2, 1999 through December 31,
         1999, and data for the Scottsdale Downtown, Lake Union and Phoenix
         Airport Properties represents the period May 22, 1999 through December
         31, 1999.

         The Company believes that the results achieved by the Initial Hotels
for 1998, and the Additional Hotels for 1999, as shown in the table above, are
not indicative of their long-term operating potential since, for these periods,
they each had been open for less than one year.

         COURTYARD BY MARRIOTT LOCATED IN PHILADELPHIA, PENNSYLVANIA. On
November 16, 1999, the Company acquired an 89% interest in CNL Philadelphia
Annex, LLC (formerly Courtyard Annex, L.L.C.) (the "LLC"), a limited liability
company, a portion of which is indirectly owned by Marriott International, Inc.,
for $57,876,349. The sole purpose of the LLC is to own and lease a Courtyard by
Marriott hotel Property located in Philadelphia, Pennsylvania (the "Philadelphia
Downtown Property").

         The LLC acquired and renovated the Philadelphia Downtown Property,
which is its sole asset. The LLC, as lessor, has entered into a long-term lease
agreement relating to this Property. The general terms of the lease agreement
are described in "Business -- Description of Property Leases." The principal
features of the lease are as follows:

o        The initial term of the lease expires in approximately 15 years.

o        At the end of the initial lease term, the tenant will have two
         consecutive renewal options of seven years, five months and 14 days
         each.

o        The lease will require minimum rent payments of $6,500,000 per year.

o        In addition to minimum rent, for each lease year after the second lease
         year, the lease will require percentage rent equal to seven percent of
         total hotel revenues, in excess of total hotel revenues for the second
         lease year.

o        A security deposit equal to $3,150,000 will be retained by the Company
         as security for the tenant's obligations under the lease until the end
         of the fifth lease year, at which time such security deposit will be
         reduced to $2,000,000.

o        The tenant has established a reserve fund which will be used for the
         replacement and renewal of furniture, fixtures and equipment relating
         to the hotel Property (the "FF&E Reserve"). Deposits to the FF&E
         Reserve are made every four weeks as follows: 3% of gross receipts for
         the first lease year; 4% of gross receipts for the second lease year;
         and 5% of gross receipts every lease year thereafter. Funds in the FF&E
         Reserve and all property purchased with funds from the FF&E Reserve
         shall be paid, granted and assigned to the LLC as additional rent.

o        Marriott International, Inc. has guaranteed the tenant's obligation to
         pay minimum rent under the lease. The guarantee terminates on the
         earlier of the end of the third lease year or at such time as the net
         operating income from the Property exceeds minimum rent due under the
         lease by 25% for any trailing 12-month period. The maximum amount of
         the guarantee is $7,300,000.

o        Five years after the hotel opening, the Company will have the right to
         obligate CBM Annex, Inc. (the minority interest owner in the LLC) to
         sell its 11% interest in the LLC and CBM Annex, Inc. will have the
         right to obligate the Company to purchase its 11% interest in the LLC
         for a price equal to 11% of the lesser of (a) an amount equal to the
         product of 8.5 multiplied by the "net house profit" (defined as total
         hotel revenues less property expenses) for the 13 period accounting
         year preceding the notice of the option exercise, and (b) the appraised
         fair market value.

                                      -38-
<PAGE>

         The estimated federal income tax basis of the depreciable portion of
the Philadelphia Downtown Property is approximately $58 million.

         The Philadelphia Downtown Property is a recently restored building
listed on the National Register of Historic Places. The hotel commenced
operations in late November 1999. The Philadelphia Downtown Property is located
in the historic Penn Square district of Philadelphia and has 477 guest rooms and
21 suites, approximately 6,375 square feet of meeting and banquet rooms, a
160-seat cafe, an 80-seat lobby lounge, a gift shop, an exercise room and an
indoor pool and whirlpool. According to HVS data, Philadelphia is the fifth most
populous city in the United States, home to approximately 1.5 million residents.
Just three blocks from the hotel is the 1.3 million-square-foot Pennsylvania
Convention Center which hosted more than 180 events in 1999 with more than
817,000 people in attendance. Several historical and cultural sites are also
within walking distance of the hotel, including Independence National Historical
Park, home of the Liberty Bell, and Penn Station. Also in close proximity to the
Philadelphia Downtown Property is the Reading Terminal Market, and indoor
restaurant and retail area, and the Avenue of the Arts, the city's premier art,
theater and music district. Fine restaurants, recreational facilities and a
central shopping district with landmark department stores are equally close.
Other lodging facilities located in proximity to the Philadelphia Downtown
Property include a Marriott(R) Hotel, a Doubletree Hotel, a Wyndham Hotel, an
Embassy Suites, a Crowne Plaza, a Hawthorne Suites, a Sheraton Hotel, an Omni
Hotel and a Holiday Inn. The average occupancy rate, the average daily room rate
and the revenue per available room for the period the hotel has been operational
are as follows:

                              Philadelphia Downtown Property
                 ------------------------------------------------------
                    Average            Average             Revenue
                   Occupancy          Daily Room        per Available
   Year              Rate                Rate               Room
-----------      --------------     ---------------    ----------------

     *1999          25.20%             $114.95             $28.97

*        Data for the Philadelphia Downtown Property represents the period
         November 20, 1999 through December 31, 1999.

         The Company believes that the results achieved by the Property for
year-end 1999, are not indicative of its long-term operating potential, as the
Property had been open for less than two months during the reporting period.

         RESIDENCE INN BY MARRIOTT LOCATED IN MIRA MESA, CALIFORNIA. On December
10, 1999, the Company acquired a Residence Inn located in Mira Mesa, California
(the "Mira Mesa Property") for $15,530,000 from Residence Inn by Marriott, Inc.
The Company, as lessor, has entered into a long-term lease agreement relating to
this Property. The general terms of the lease agreement are described in
"Business -- Description of Property Leases." The principal features of the
lease are as follows:

o        The initial term of the lease expires in approximately 15 years.

o        At the end of the initial lease term, the tenant will have two
         consecutive renewal options of ten years each.

o        The lease will require minimum rent payments of $1,542,300 per year.

o        In addition to minimum rent, for each lease year after the second lease
         year, the lease will require percentage rent equal to seven percent of
         room revenues, in excess of room revenues for the second lease year.

o        A security deposit equal to $474,554 will be retained by the Company as
         security for the tenant's obligations under the lease.

o        The tenant will establish an FF&E Reserve. Deposits to the FF&E Reserve
         will be made every four weeks as follows: 2% of gross receipts for the
         first lease year; 4% of gross receipts for the second lease year; and
         5% of gross receipts every lease year thereafter. Funds in the FF&E
         Reserve and all property purchased with funds from the FF&E Reserve
         shall be paid, granted and assigned to the Company as additional rent.

                                      -39-
<PAGE>

o        Marriott International, Inc. has guaranteed the tenant's obligation to
         pay minimum rent under the lease. The guarantee terminates on the
         earlier of the end of the third lease year or at such time as the net
         operating income from the Property exceeds minimum rent due under the
         lease by 25% for any trailing 12-month period. The maximum amount of
         the guarantee is $1,542,300.

         The estimated federal income tax basis of the depreciable portion of
the Mira Mesa Property is approximately $13.6 million.

         The Mira Mesa Property is a newly constructed hotel which commenced
operations in late September 1999. The Mira Mesa Property is located in the
Sorrento Valley area of northern San Diego, California, approximately 18 miles
north of the downtown San Diego area, in the suburb of Sorrento Mesa. The hotel
has 150 guest suites, approximately 689 square feet of meeting space, a
restaurant and an indoor exercise room. According to the San Diego Regional
Economic Development Corporation, the San Diego area has more than 350 computer
software companies, the fourth-largest concentration of biotechnology companies
in the world and the third-highest concentration of telecommunications companies
in the world. According to HVS data, San Diego is a growing center for wireless
communications. San Diego's telecommunications industry has grown 26% each year
since 1993, and provides more than 25,000 jobs. Due to the tremendous growth in
the telecommunications and biomedical industries, San Diego area office
occupancy rose to 97% in 1998. To meet the demands, approximately 300,000 square
feet of new, high-end office space is currently under construction, including
the 150,000-square-foot Uniden building located approximately one block from the
Mira Mesa Property. In addition, more than one million square feet of industrial
and research and development space is under development in Sorrento Mesa. A
number of attractions and shopping areas are in close proximity to the Mira Mesa
Property, including Old Town San Diego, Sea World(R) California, the San Diego
Zoo and Qualcomm Stadium. The hotel is accessible by a variety of local, county,
state and interstate highways, and is less than 11 miles from the San Diego
International Airport. Other lodging facilities located in proximity to the Mira
Mesa Property include a Doubletree Hotel, a Wyndham Garden Hotel, an Embassy
Suites, a Courtyard by Marriott and another Residence Inn. The average occupancy
rate, the average daily room rate and the revenue per available room for the
period the hotel has been operational are estimated to be as follows:

                                  Mira Mesa Property
                 ------------------------------------------------------
                    Average            Average             Revenue
                   Occupancy          Daily Room        per Available
   Year              Rate                Rate               Room
-----------      --------------     ---------------    ----------------

     *1999            74%                $104              $76.96

*        Data for the Mira Mesa Property represents the period September 20,
         1999 through December 31, 1999.

         The Company believes that the results achieved by the Property for
year-end 1999, may or may not be indicative of its long-term operating
potential, as the Property had been open for less than four months during the
reporting period.

         MARRIOTT BRANDS. The brands, Residence Inn by Marriott, Courtyard by
Marriott and Marriott Hotels, Resorts and Suites(R) are part of Marriott
International's portfolio of lodging brands. According to Marriott's corporate
profile, Marriott International is a leading worldwide hospitality company with
operations in the United States and 56 other countries and territories.
According to Marriott data, as of September 1999, Marriott International had
more than 1,810 hotels and resorts totalling approximately 345,000 rooms and
4,400 timeshare villas worldwide.

         Each Residence Inn by Marriott hotel typically offers daily
complimentary breakfast and newspaper, a swimming pool and heated whirlpool.
Guest suites provide in-room modem jacks, separate living and sleeping areas and
a fully equipped kitchen with appliances and cooking utensils. According to
Marriott data, as of September 1999, Residence Inn by Marriott is the top
extended-stay lodging chain in the world, with 312 hotels in the United States
and seven in Canada and Mexico.

         Each Courtyard by Marriott features superior guest accommodations for
both the business and pleasure traveler. Most of the rooms overlook a central
landscaped courtyard with an outdoor swimming pool and socializing area with a
gazebo. According to Marriott data, as of September 1999, Courtyard by Marriott
is the leading United


                                      -40-
<PAGE>

States moderate price chain with 450 Courtyard by Marriott hotels in the United
States, Europe and the Asia-Pacific region.

         Marriott Hotels, Resorts and Suites is Marriott International's line of
upscale, full-service hotels and suites. Each of the Marriott Hotels, Resorts
and Suites features multiple restaurants and lounges, fully equipped health
clubs, swimming pool, gift shop, concierge level, business center and meeting
facilities. According to Marriott data, as of September 1999, there were 345
Marriott Hotels, Resorts and Suites, 247 properties in the United States and 98
in 43 other countries and territories.

PENDING INVESTMENTS

         As of February 23, 2000, the Company had initial commitments to
acquire, directly or indirectly, six hotel properties. These properties are one
Courtyard by Marriott (in Orlando, Florida), one Fairfield Inn by Marriott (in
Orlando, Florida), two SpringHill Suites(TM) by Marriott(R) (one in each of
Orlando, Florida and Gaithersburg, Maryland), one Residence Inn by Marriott (in
Merrifield, Virginia) and one TownePlace Suites(R) by Marriott(R) (in Newark,
California). The acquisition of each of these properties is subject to the
fulfillment of certain conditions. There can be no assurance that any or all of
the conditions will be satisfied or, if satisfied, that one or more of these
properties will be acquired by the Company. If acquired, the leases of these
properties are expected to be entered into on substantially the same terms
described in " -- Description of Property Leases." In order to acquire all of
these properties, the Company must obtain additional funds through the receipt
of additional offering proceeds and/or debt financing.

         LEASES. Set forth below are summarized terms expected to apply to the
leases for each of the properties. More detailed information relating to a
property and its related lease will be provided at such time, if any, as the
property is acquired.


                                      -41-
<PAGE>
<TABLE>
<CAPTION>


                                             Estimated Purchase              Lease Term and                  Minimum Annual
Property                                            Price                    Renewal Options                      Rent
-------------------------------------       ----------------------       ------------------------      ---------------------------

<S>                                                  <C>                 <C>                           <C>
Courtyard by Marriott                                (2)                 15 years; two ten-year        10% of the Company's
Orlando, FL (1)                                                          renewal options               total cost to purchase
(the "Courtyard Little Lake                                                                            the property
Bryan Property")
Hotel under construction

Fairfield Inn by Marriott                            (2)                 15 years; two ten-year        10% of the Company's
Orlando, FL (1)                                                          renewal options               total cost to purchase
(the "Fairfield Inn Little Lake                                                                        the property
Bryan Property")
Hotel under construction

SpringHill Suites by Marriott                        (2)                 15 years; two ten-year        10% of the Company's
Orlando, FL (1)                                                          renewal options               total cost to purchase
(the "SpringHill Suites Little                                                                         the property
Lake Bryan Property")
Hotel under construction

Residence Inn by Marriott                          $18,816,000           15 years; two ten-year        10% of the Company's
Merrifield, VA (3)                                                       renewal options               total cost to purchase
(the "Residence Inn Merrifield                                                                         the property
Property")
Hotel under construction

SpringHill Suites by Marriott                      $15,215,000           15 years; two ten-year        10% of the Company's
Gaithersburg, MD (3)                                                     renewal options               total cost to purchase
(the "SpringHill Suites                                                                                the property
Gaithersburg Property")
Hotel under construction

TownePlace Suites by Marriott                      $13,600,000           15 years; two ten-year        10% of the Company's
Newark, CA (3) (4)                                                       renewal options               total cost to purchase
(the "TownePlace Suites                                                                                the property
Newark Property")
Hotel under construction





Property                                                    Percentage Rent
-------------------------------------               --------------------------------

Courtyard by Marriott                               for each lease year after the
Orlando, FL (1)                                     second lease year, 7% of
(the "Courtyard Little Lake                         revenues in excess of revenues
Bryan Property")                                    for the second lease year
Hotel under construction

Fairfield Inn by Marriott                           for each lease year after the
Orlando, FL (1)                                     second lease year, 7% of
(the "Fairfield Inn Little Lake                     revenues in excess of revenues
Bryan Property")                                    for the second lease year
Hotel under construction

SpringHill Suites by Marriott                       for each lease year after the
Orlando, FL (1)                                     second lease year, 7% of
(the "SpringHill Suites Little                      revenues in excess of revenues
Lake Bryan Property")                               for the second lease year
Hotel under construction

Residence Inn by Marriott                           for each lease year after the
Merrifield, VA (3)                                  second lease year, 7% of
(the "Residence Inn Merrifield                      revenues in excess of revenues
Property")                                          for the second lease year
Hotel under construction

SpringHill Suites by Marriott                       for each lease year after the
Gaithersburg, MD (3)                                second lease year, 7% of
(the "SpringHill Suites                             revenues in excess of revenues
Gaithersburg Property")                             for the second lease year
Hotel under construction

TownePlace Suites by Marriott                       for each lease year after the
Newark, CA (3) (4)                                  second lease year, 7% of
(the "TownePlace Suites                             revenues in excess of revenues
Newark Property")                                   for the second lease year
Hotel under construction

</TABLE>

                                      -42-
<PAGE>



----------------------
FOOTNOTES:

(1)      The leases for the Courtyard Little Lake Bryan, the Fairfield Inn
         Little Lake Bryan and the SpringHill Suites Little Lake Bryan
         Properties are expected to be with the same unaffiliated lessee.

(2)      The anticipated aggregate purchase price for the Courtyard Little Lake
         Bryan, Fairfield Inn Little Lake Bryan and SpringHill Suites Little
         Lake Bryan Properties is approximately $100 million.

(3)      The leases for the Residence Inn Merrifield, the SpringHill Suites
         Gaithersburg and the TownePlace Suites Newark Properties are expected
         to be with the same unaffiliated lessee.

(4)      The Company may be obligated to fund up to an additional $1 million in
         construction costs relating to this property.



                                      -43-
<PAGE>


         LITTLE LAKE BRYAN PROPERTIES. Three of the properties are located in
Little Lake Bryan, a 300-acre community planned by The Little Lake Bryan
Company. Included in the proposed acquisition are a 314-room Courtyard by
Marriott, a 389-room Fairfield Inn by Marriott and a 398-room SpringHill Suites
by Marriott (formerly Fairfield Suites(R) by Marriott(R)). The hotels are being
developed by Marriott International, Inc. with completion scheduled for the year
2000. The community is less than five miles from the WALT DISNEY WORLD(R) Resort
and less than ten miles from Sea World(R) Orlando, Universal Studios Escape(R)
and the Orange County Convention Center.

         As shown below, the lodging market in the Lake Buena Vista area average
75.2% occupancy and an average daily room rate of $116.35 for 1999. The
following table reflects the hotel occupancy rates and daily room rates for
hotels in the Orlando area:

<TABLE>
<CAPTION>

                       ORLANDO AREA HOTEL OCCUPANCY RATES
                          AND AVERAGE DAILY ROOM RATES

                                     ORLANDO                                       LAKE BUENA VISTA*
                                              AVERAGE                                            AVERAGE
                      OCCUPANCY              DAILY ROOM                  OCCUPANCY             DAILY ROOM
    YEAR                 RATE                   RATE                       RATE                   RATE
--------------    -------------------   ---------------------        ------------------     ------------------

<S>                      <C>                    <C>                         <C>                    <C>
    1993                72.2%                  $64.61                      74.7%                  $103.09
    1994                71.3%                   65.85                      76.3%                   100.26
    1995                74.6%                   68.55                      80.3%                    96.99
    1996                80.1%                   73.04                      82.5%                   104.65
    1997                78.7%                   80.99                      80.2%                   116.18
    1998                74.7%                   82.12                      78.0%                   113.45
    1999                71.7%                   84.67                      75.2%                   116.35

</TABLE>

* Little Lake Bryan is part of the Lake Buena Vista market area.

SOURCE:  SMITH TRAVEL RESEARCH

         According to the Orlando/Orange County Convention and Visitors Bureau
1999 Orlando Area Market Summary, the number of domestic travelers visiting
Orlando in 1998 increased 4.5% over 1997 to 35.2 million visitors. In 1998,
Universal Studios Escape(R) drew an estimated 8.9 million visitors and Sea
World(R) Orlando had an estimated 4.9 million visitors. Area attractions
continue to grow with new developments.

         In addition, according to the Orlando/Orange County Convention &
Visitors Bureau 1999 Orlando Area Market Summary, visitor arrivals at Orlando
International Airport increased from approximately 21,500,000 passengers in
1993, to 27,748,571 passengers in 1998. The number of domestic non-Florida
business travelers during 1998 was 3.5 million. In addition, more than 7.7
million international visitors arrived in Florida in 1998, for a national market
share of 16.8%. The Orlando area claimed 7.4% of the national market share. On
average, domestic non-Florida visitors spent $2,639 per party/per trip while
visiting Orlando in 1998.



                                      -44-
<PAGE>



         The Orange County Convention Center has 1.1 million square feet of
exhibition space. An independent study has ranked the center as number two in
the nation for continuous exhibition space. The following table reflects the
number of events which took place at the Orange County Convention Center between
1994 and 1998 and attendance levels for those events:

                            ORANGE COUNTY CONVENTION
                                CENTER ATTENDANCE

  Year                  Number of Events              Attendance

1994                          188                          705,824
1995                          168                          700,429
1996                          240                        1,017,679
1997                          260                          930,219
1998                          244                          967,363

SOURCE:  ORLANDO/ORANGE COUNTY CVB

         MERRIFIELD PROPERTY. The Merrifield Property, which is scheduled to
open in June 2000, is a Residence Inn by Marriott located in Merrifield,
Virginia. The Merrifield Property is expected to include 149 guest suites,
approximately 500 square feet of meeting space, an exercise room and
SportCourt(R). The property is located in Fairfax County, which according to HVS
data, is one of the fastest-growing areas in the Washington, D.C. area. The
hotel's specific location is within Jefferson Park, an office park that serves
as the national headquarters for the American Red Cross. Jefferson Park is
currently under expansion with the construction of two 208,000-square-foot
buildings that will house additional Red Cross employees. The site is also
expanding with new residential developments. The area surrounding the hotel site
is comprised of commercial, retail, residential and office developments. The
Yorktowne Center, a commercial/retail development, is to the immediate west of
the property. Eight Merrifield community shopping centers are within a radius of
eight miles from the Residence Inn. The Galleria mall, located just five miles
from the hotel, contains approximately one million square feet of retail space
and features major retail department stores, jewelry stores and boutiques.
Located approximately 12 miles west/southwest of the nation's capital, the hotel
is within driving distance of the legislative, judicial and executive branches
of the United States government.

         GAITHERSBURG PROPERTY. The Gaithersburg Property, which is scheduled to
open in June 2000, is a SpringHill Suites by Marriott located in Gaithersburg,
Maryland. The Gaithersburg Property is expected to include 162 guest suites and
approximately 500 square feet of meeting space. The hotel is a few hundred yards
south of the fully leased Gaithersburg Washingtonian Center (Rio Center), which
features retail outlets, restaurants and entertainment. Another prominent office
complex, the Avenel Business Park, is less than three miles from the hotel.
Avenel Business Park houses a number of major companies and is 96% leased with
plans for a 177,000-square-foot expansion in 2000. The National Institute of
Standards of Technology (NIST), a federal government technology research
facility, is just four miles north of the Gaithersburg Property. In addition,
the property is located approximately 15 miles northwest of the nation's
capital.

         NEWARK PROPERTY. The Newark Property, which is scheduled to open in
June 2000, is a TownePlace Suites by Marriott located in Newark, California,
near Silicon Valley. The Newark Property is expected to resemble a garden
apartment complex and include 127 guest suites. According to HVS data, Silicon
Valley is home to more than 33% of the 100 largest technology firms launched
since 1965 and currently boasts 11% of the nation's high-technology jobs. Due to
this high concentration of high-technology employment, personal wealth levels in
the area are 21.2% higher than the national average. One major high technology
firm, located just three miles from the hotel, recently completed a 1.1 million
square-foot expansion for its worldwide training facility and has begun
construction on an 800,000-square-foot research and development site. Additional
business growth within 3.5 miles includes the expansion of the Ardenwood
Business Park and the Baypoint Center Technology Park, a 500,000-square-foot
research and development property. The property is readily accessible by a
variety of local and county roadways, as well as some state highways. The San
Jose International Airport is located approximately 14 miles south of the hotel
and the Oakland International Airport is approximately 18 miles north of the
property.

                                      -45-
<PAGE>


         MARRIOTT BRANDS. Fairfield Inn by Marriott is a lower moderate-priced
hotel appealing to the business and leisure traveler. Fairfield Inn by Marriott
provides clean, convenient, quality accommodations and friendly hospitality at
an economical price. All Fairfield Inn by Marriott hotels feature a
complimentary continental breakfast, free local calls, large, well-lit work
desks and an outdoor swimming pool. According to Marriott data, as of September
1999, there were more than 400 Fairfield Inn by Marriott hotels nationwide.

         SpringHill Suites by Marriott is Marriott's new, all-suite hotel in the
upper-moderate tier. SpringHill Suites by Marriott appeals to both business and
leisure travelers, especially women and families, with rooms that are up to 25
percent larger than comparable hotel rooms. Average stays range from one to five
nights. All SpringHill Suites by Marriott hotels feature a complimentary
continental breakfast, same-day dry-cleaning service, indoor swimming pool,
whirlpool spa and exercise room. According to Marriott data, as of September
1999, SpringHill Suites by Marriott had 30 hotels and was projected to grow to
32 hotels by year-end 1999 and 125 properties over the next five years with
locations throughout the United States.

         TownePlace Suites by Marriott is Marriott's mid-priced, extended-stay
product accommodating practical travelers seeking home-like services and
amenities. All TownePlace Suites by Marriott hotels feature fully equipped
kitchens, an exercise room and an outdoor swimming pool. Guest suites offer
separate living and working areas, two-line telephones with data port and
premium television and movie channels. According to Marriott data, as of
September 1999, there were 48 TownePlace Suites by Marriott. Marriott expects
this brand to reach 130 hotels in 2000.

         The following chart provides additional information on systemwide
occupancy levels for Marriott lodging brands:

                          TOTAL OCCUPANCY RATE FOR 1998
                          MARRIOTT BRAND AS COMPARED TO
                              U.S. LODGING INDUSTRY

                                                               Occupancy Rate

U.S. Lodging Industry                                              64.0%
Courtyard by Marriott                                              77.6%
Fairfield Inn by Marriott                                          72.4%
Marriott Hotels, Resorts and Suites                                75.9%
Residence Inn by Marriott                                          80.6%

              SOURCE:    SMITH TRAVEL RESEARCH (U.S. LODGING INDUSTRY ONLY) AND
                         MARRIOTT INTERNATIONAL, INC. 1998 FORM 10-K

SITE SELECTION AND ACQUISITION OF PROPERTIES

         GENERAL. It is anticipated that the Hotel Chains selected by the
Advisor, and as approved by the Board of Directors, will have full-time
personnel engaged in site selection and evaluation. All new sites must be
approved by the Hotel Chains. The Hotel Chains generally conduct or require the
submission of studies which typically include such factors as traffic patterns,
population trends, commercial and industrial development, office and
institutional development, residential development, per capita or household
median income, per capita or household median age, and other factors. The Hotel
Chains also will review and approve all proposed tenants and business sites. The
Hotel Chains or the operators are expected to make their site evaluations and
analyses, as well as financial information regarding proposed tenants, available
to the Company.

         The Board of Directors, on behalf of the Company, will elect to
purchase and lease Properties based principally on an examination and evaluation
by the Advisor of the potential value of the site, the financial condition and
business history of the proposed tenant, the demographics of the area in which
the property is located or to be located, the proposed purchase price and
proposed lease terms, geographic and market diversification, and potential sales
expected to be generated by the business located on the property. In addition,
the potential tenant must meet at least the minimum standards established by a
Hotel Chain for its operators. The Advisor also will perform an


                                      -46-
<PAGE>

independent break-even analysis of the potential profitability of a property
using historical data and other data developed by the Company and provided by
the operator.

         The Board of Directors will exercise its own judgment as to, and will
be solely responsible for, the ultimate selection of both tenants and
Properties. Therefore, some of the properties proposed and approved by a Hotel
Chain may not be purchased by the Company.

         In each Property acquisition, it is anticipated that the Advisor will
negotiate the lease agreement with the tenant. In certain instances, the Advisor
may negotiate an assignment of an existing lease, in which case the terms of the
lease may vary substantially from the Company's standard lease terms, if the
Board of Directors, based on the recommendation of the Advisor, determines that
the terms of an acquisition and lease of a Property, taken as a whole, are
favorable to the Company. It is expected that the structure of the long-term,
"triple-net" lease agreements, which generally provide for monthly rental
payments with automatic increases in base rent at specified times during the
lease terms and/or a percentage of gross sales over specified levels, will
increase the value of the Properties and provide an inflation hedge. See " --
Description of Property Leases" below for a discussion of the anticipated terms
of the Company's leases.

         Some lease agreements will be negotiated to provide the tenant with the
opportunity to purchase the Property under certain conditions, generally either
at a price not less than fair market value (determined by appraisal or
otherwise) or through a right of first refusal to purchase the Property. In
either case, the lease agreements will provide that the tenant may exercise
these rights only to the extent consistent with the Company's objective of
qualifying as a REIT. See "Sale of Properties, Mortgage Loans and Secured
Equipment Leases" below and "Federal Income Tax Considerations --
Characterization of Property Leases."

         The purchase of each Property will be supported by an appraisal of the
real estate prepared by an independent appraiser. The Advisor, however, will
rely on its own independent analysis and not on such appraisals in determining
whether or not to recommend that the Company acquire a particular property. The
purchase price of each such Property, plus any Acquisition Fees paid by the
Company in connection with such purchase, will not exceed the Property's
appraised value. (In connection with the acquisition of a Property which is to
be constructed or renovated, the comparison of the purchase price and the
appraised value of such Property ordinarily will be based on the "when
constructed" price and value of such Property.) It should be noted that
appraisals are estimates of value and should not be relied upon as measures of
true worth or realizable value. Each appraisal will be maintained in the
Company's records for at least five years and will be available for inspection
and duplication by any stockholder.

         The titles to Properties purchased by the Company will be insured by
appropriate title insurance policies and/or abstract opinions consistent with
normal practices in the jurisdictions in which the Properties are located.

         CONSTRUCTION AND RENOVATION. In some cases, construction or renovation
will be required after the purchase contract has been entered into, but before
the total purchase price has been paid. In connection with the acquisition of
Properties that are to be constructed or renovated and as to which the Company
will own both the land and the building or building only, the Company generally
will advance funds for construction or renovation costs, as they are incurred,
pursuant to a development agreement with the developer. The developer may be the
tenant or an Affiliate of the Company. An Affiliate may serve as a developer and
enter into the development agreement with the Company if the transaction is
approved by a majority of the Directors, including a majority of the Independent
Directors. The Company believes that the ability to have an Affiliate capable of
serving as the developer provides the Company an advantage by enhancing its
relationship with key tenants and by giving it access to tenant opportunities at
an earlier stage of the development cycle. As a result, the Company believes it
has a greater number of opportunities for investment presented to it than it
might otherwise have and it is able to obtain better terms by negotiating the
terms of its investment at an earlier stage in the development cycle when there
are fewer competitive alternatives available to the tenant.

         The developer will enter into all construction contracts and will
arrange for and coordinate all aspects of the construction or renovation of the
property improvements. The developer will be responsible for the construction or
renovation of the building improvements, although it may employ co-developers or
sub-agents in fulfilling its responsibilities under the development agreement.
All general contractors performing work in connection with such


                                      -47-
<PAGE>


building improvements must provide a payment and performance bond or other
satisfactory form of guarantee of performance. All construction and renovation
will be performed or supervised by persons or entities acceptable to the
Advisor. The Company will be obligated, as construction or renovation costs are
incurred, to make the remaining payments due as part of the purchase price for
the Properties, provided that the construction or renovation conforms to
definitive plans, specifications, and costs approved by the Advisor and the
Board of Directors and embodied in the construction contract.

         Under the terms of the development agreement, the Company generally
will advance its funds on a monthly basis to meet the construction draw requests
of the developer. The Company, in general, only will advance its funds to meet
the developer's draw requests upon receipt of an inspection report and a
certification of draw requests from an inspecting architect or engineer suitable
to the Company, and the Company may retain a portion of any advance until
satisfactory completion of the project. The certification generally must be
supported by color photographs showing the construction work completed as of the
date of inspection. The total amount of the funds advanced to the developer
(including the purchase price of the land plus closing costs and certain other
costs) generally will not exceed the maximum amount specified in the development
agreement. Such maximum amount will be based on the Company's estimate of the
costs of such construction or renovation.

         In some cases, construction or renovation will be required before the
Company has acquired the Property. In this situation, the Company may have made
a deposit on the Property in cash or by means of a letter of credit. The
renovation or construction may be made by an Affiliate or a third party. The
Company may permit the proposed developer to arrange for a bank or another
lender, including an Affiliate, to provide construction financing to the
developer. In such cases, the lender may seek assurance from the Company that it
has sufficient funds to pay to the developer the full purchase price of the
Property upon completion of the construction or renovation. In the event that
the Company segregates funds as assurance to the lender of its ability to
purchase the Property, the funds will remain the property of the Company, and
the lender will have no rights with respect to such funds upon any default by
the developer under the development agreement or under the loan agreement with
such lender, or if the closing of the purchase of the Property by the Company
does not occur for any reason, unless the transaction is supported by a letter
of credit in favor of the lender.

         Under the development agreement, the developer generally will be
obligated to complete the construction or renovation of the building
improvements within a specified period of time from the date of the development
agreement, which generally will be between 12 to 18 months for hotel Properties.
If the construction or renovation is not completed within that time and the
developer fails to remedy this default within 10 days after notice from the
Company, the Company will have the option to grant the developer additional time
to complete the construction, to take over construction or renovation of the
building improvements, or to terminate the development agreement and require the
developer to purchase the Property at a price equal to the sum of (i) the
Company's purchase price of the land, including all fees, costs, and expenses
paid by the Company in connection with its purchase of the land, (ii) all fees,
costs, and expenses disbursed by the Company pursuant to the development
agreement for construction of the building improvements, and (iii) the Company's
"construction financing costs." The "construction financing costs" of the
Company is an amount equal to a return, at the annual percentage rate used in
calculating the minimum annual rent under the lease, on all Company payments and
disbursements described in clauses (i) and (ii) above.

         The Company also generally will enter into an indemnification and put
agreement (the "Indemnity Agreement") with the developer. The Indemnity
Agreement will provide for certain additional rights to the Company unless
certain conditions are met. In general, these conditions are (i) the developer's
acquisition of all permits, approvals, and consents necessary to permit
commencement of construction or renovation of the building improvements within a
specified period of time after the date of the Indemnity Agreement (normally, 60
days), or (ii) the completion of construction or renovation of the building as
evidenced by the issuance of a certificate of occupancy, within a specified
period of time after the date of the Indemnity Agreement. If such conditions are
not met, the Company will have the right to grant the developer additional time
to satisfy the conditions or to require the developer to purchase the Property
from the Company at a purchase price equal to the total amount disbursed by the
Company in connection with the acquisition and construction or renovation of the
Property (including closing costs), plus an amount equal to the return described
in item (iii) of the preceding paragraph. Failure of the developer to purchase
the Property from the Company upon demand by the Company under the circumstances
specified above will entitle the Company to declare the developer in default
under the lease and to declare each guarantor in default under any guarantee of
the developer's obligations to the Company.

                                      -48-
<PAGE>

         In certain situations where construction or renovation is required for
a Property, the Company will pay a negotiated maximum amount upon completion of
construction or renovation rather than providing financing to the developer,
with such amount to be based on the developer's actual costs of such
construction or renovation.

         Affiliates of the Company also may provide construction financing to
the developer of a Property. In addition, the Company may purchase from an
Affiliate of the Company a Property that has been constructed or renovated by
the Affiliate. Any fees paid to Affiliates of the Company in connection with the
financing, construction or renovation of a Property acquired by the Company will
be considered Acquisition Fees and will be subject to approval by a majority of
the Board of Directors, including a majority of the Independent Directors, not
otherwise interested in the transaction. See "Management Compensation" and
"Conflicts of Interest -- Certain Conflict Resolution Procedures." Any such fees
will be included in the cost of the Property and, therefore, will be included in
the calculation of base rent.

         In all situations where construction or renovation of a Property is
required, the Company also will have the right to review the tenant's books,
records, and agreements during and following completion of construction to
verify actual costs.

         INTERIM ACQUISITIONS. The Advisor may regularly have opportunities to
acquire properties that often must be made within a relatively short period of
time, occasionally at a time when the Company may be unable to make the
acquisition. In an effort to address these situations and preserve the
acquisition opportunities of the Company (and other Affiliates of the Advisor),
the Advisor and its Affiliates maintain lines of credit which enable them to
acquire these properties on an interim basis and temporarily own them for the
purpose of facilitating their acquisition by the Company (or other entities with
which the Company is affiliated). At such time as a Property acquired on an
interim basis is determined to be suitable for acquisition by the Company, the
interim owner of the Property will sell its interest in the Property to the
Company at a price equal to the lesser of its cost (which includes carrying
costs and, in instances in which an Affiliate of the Company has provided real
estate brokerage services in connection with the initial purchase of the
Property, indirectly includes fees paid to an Affiliate of the Company) to
purchase such interest in the Property or the Property's appraised value,
provided that a majority of Directors, including a majority of the Independent
Directors, determine that the acquisition is fair and reasonable to the Company.
See "Conflicts of Interest -- Certain Conflict Resolution Procedures."
Appraisals of Properties acquired from such interim owners will be obtained in
all cases.

         ACQUISITION SERVICES. Acquisition services performed by the Advisor may
include, but are not limited to site selection and/or approval; review and
selection of tenants and negotiation of lease agreements and related documents;
monitoring Property acquisitions; and the processing of all final documents
and/or procedures to complete the acquisition of Properties and the commencement
of tenant occupancy and lease payments.

         The Company will pay the Advisor a fee of 4.5% of the Total Proceeds as
Acquisition Fees. See "Management Compensation." The total of all Acquisition
Fees and Acquisition Expenses shall be reasonable and shall not exceed an amount
equal to 6% of the Real Estate Asset Value of a Property, or in the case of a
Mortgage Loan, 6% of the funds advanced, unless a majority of the Board of
Directors, including a majority of the Independent Directors, not otherwise
interested in the transaction approves fees in excess of these limits subject to
a determination that the transaction is commercially competitive, fair and
reasonable to the Company. The total of all Acquisition Fees payable to all
persons or entities will not exceed the compensation customarily charged in
arm's-length transactions by others rendering similar services as an ongoing
activity in the same geographical location and for comparable types of
properties.

         The Advisor engages counsel to perform legal services, and such counsel
also may provide legal services to the Company in connection with the
acquisition of Properties. The legal fees payable to such counsel by the Company
will not exceed those generally charged for similar services.

STANDARDS FOR INVESTMENT IN PROPERTIES

         SELECTION OF HOTEL CHAINS. The selection of Hotel Chains by the
Advisor, as approved by the Board of Directors, will be based on an evaluation
of the operations of the hotels in the Hotel Chains, the number of hotels


                                      -49-
<PAGE>


operated, the relationship of average revenue per available room to the average
capital cost per room of a hotel, the relative competitive position among the
same type of hotels offering similar types of products, name recognition, and
market penetration. The Hotel Chains will not be affiliated with the Advisor,
the Company or an Affiliate.

         SELECTION OF PROPERTIES AND TENANTS. In making investments in
Properties, the Advisor will consider relevant real property and financial
factors, including the condition, use, and location of the Property,
income-producing capacity, the prospects for long-term appreciation, the
relative success of the Hotel Chain in the geographic area in which the Property
is located, and the management capability and financial condition of the tenant.
The Company will obtain an independent appraisal for each Property it purchases.
In selecting tenants, the Advisor will consider the prior experience of the
tenant, the net worth of the tenant, past operating results of other hotels
currently or previously operated by the tenant, and the tenant's prior
experience in managing hotels within a particular Hotel Chain.

         In selecting specific Properties within a particular Hotel Chain and in
selecting tenants for the Company's Properties, the Advisor, as approved by the
Board of Directors, will apply the following minimum standards.

         1. Each Property will be in what the Advisor believes is a prime
business location for that type of Property.

         2. Base (or minimum) annual rent will provide a specified minimum
return on the Company's cost of purchasing and, if applicable, developing the
Property, and the lease also will generally provide for payment of percentage
rent based on gross sales over specified levels and/or automatic increases in
base rent at specified times during the lease term.

         3. The initial lease term typically will be at least 10 to 20 years.

         4. The Company will reserve the right to approve or reject any tenant
and site selected by a Hotel Chain.

         5. In evaluating prospective tenants, the Company will examine, among
other factors, the tenant's historical financial performance and its current
financial condition.

         6. In general, the Company will not acquire a Property if the Board of
Directors, including a majority of the Independent Directors, determines that
the acquisition would adversely affect the Company in terms of geographic,
property type or chain diversification.

DESCRIPTION OF PROPERTIES

         The 11 hotel Properties directly or indirectly owned by the Company as
of February 23, 2000, conform, and the Advisor expects that any Properties
purchased by the Company will conform generally to the following specifications
of size, cost, and type of land and buildings.

         Generally, Properties to be acquired by the Company will consist of
both land and building; although, in a number of cases, the Company may acquire
only the land underlying the building with the building owned by the tenant or a
third party, or may acquire the building only with the land owned by a third
party. Lot sizes generally range in size up to 10 acres depending on product,
market and design considerations, and are available at a broad range of pricing.
It is anticipated that hotel sites purchased by the Company will generally be in
primary or secondary urban, suburban, airport, highway or resort markets which
have been evaluated for past and future anticipated lodging demand trends. The
hotel buildings generally will be low to mid rise construction. The Company may
acquire limited service, extended stay or full service hotel Properties. Limited
service hotels generally minimize non-guest room space and offer limited food
service such as complimentary continental breakfasts and do not have restaurant
or lounge facilities on-site. Extended stay hotels generally contain guest
suites with a kitchen area and living area separate from the bedroom. Extended
stay hotels vary with respect to providing on-site restaurant facilities. Full
service hotels generally have conference or meeting facilities and on-site food
and beverage facilities. The Properties may include equipment.

                                      -50-
<PAGE>

         Either before or after construction or renovation, the Properties to be
acquired by the Company will be one of a Hotel Chain's approved designs. Prior
to purchase of all Properties, other than those purchased prior to completion of
construction, the Company will receive a copy of the certificate of occupancy
issued by the local building inspector or other governmental authority which
permits the use of the Property as a hotel, and shall receive a certificate from
the Hotel Chain to the effect that (i) the Property is operational and (ii) the
Property and the tenant are in compliance with all of the chain's requirements,
including, but not limited to building plans and specifications approved by the
chain. The Company also will receive a certificate of occupancy for each
Property for which construction has not been completed at the time of purchase,
prior to the Company's payment of the final installment of the purchase price
for the Property.

         A tenant generally will be required by the lease agreement to make such
capital expenditures as may be reasonably necessary to refurbish buildings,
premises, signs, and equipment so as to comply with the tenant's obligations
under the franchise agreement to reflect the current commercial image of its
Hotel Chain. These capital expenditures generally will be paid by the tenant
during the term of the lease. Some Property leases may, however, obligate the
tenant to fund, in addition to its lease payment, a reserve fund up to a
pre-determined amount. Generally, money in that fund may be used by the tenant
to pay for replacement of furniture and fixtures. The Company may be responsible
for other capital expenditures or repairs. The tenant generally is responsible
for replenishing the reserve fund and to pay a specified return on the amount of
capital expenditures or repairs paid for by the Company in excess of amounts in
the reserve fund.

DESCRIPTION OF PROPERTY LEASES

         THE TERMS AND CONDITIONS OF ANY LEASE ENTERED INTO BY THE COMPANY WITH
REGARD TO A PROPERTY MAY VARY FROM THOSE DESCRIBED BELOW. The Advisor in all
cases will use its best efforts to obtain terms at least as favorable as those
described below. If the Board of Directors determines, based on the
recommendation of the Advisor, that the terms of an acquisition and lease of a
Property, taken as a whole, are favorable to the Company, the Board of Directors
may, in its sole discretion, cause the Company to enter into leases with terms
which are substantially different than the terms described below, but only to
the extent consistent with the Company's objective of qualifying as a REIT. In
making such determination, the Advisor will consider such factors as the type
and location of the Property, the creditworthiness of the tenant, the purchase
price of the Property, the prior performance of the tenant, and the prior
business experience of management of the Company and the Company's Affiliates
with a Hotel Chain, or the operator.

         GENERAL. In general, the leases are expected to be "triple-net" leases,
which means that the tenants generally will be required to pay for all repairs,
maintenance, property taxes, utilities, and insurance. The tenants also will be
required to pay for special assessments, sales and use taxes, and the cost of
any renovations permitted under the leases. The Company will be the landlord
under each lease except in certain circumstances in which it may be a party to a
Joint Venture which will own the Property. In those cases, the Joint Venture,
rather than the Company, will be the landlord, and all references in this
section to the Company as landlord therefore should be read accordingly. See
"Joint Venture Arrangements" below.

         TERM OF LEASES. Properties will be leased for an initial term of 10 to
20 years with up to four, five-year renewal options. Upon termination of the
lease, the tenant will surrender possession of the Property to the Company,
together with any improvements made to the Property during the term of the
lease, except that for Properties in which the Company owns only the building
and not the underlying land, the owner of the land may assume ownership of the
building.

         COMPUTATION OF LEASE PAYMENTS. During the initial term of the lease,
the tenant will pay the Company, as landlord, minimum annual rent equal to a
specified percentage of the Company's cost of purchasing the Property. In the
case of Properties that are to be constructed or renovated pursuant to a
development agreement, the Company's costs of purchasing the Property will
include the purchase price of the land, including all fees, costs, and expenses
paid by the Company in connection with its purchase of the land, and all fees,
costs, and expenses disbursed by the Company for construction of building
improvements. See "Site Selection and Acquisition of Properties -- Construction
and Renovation" above. In addition to minimum annual rent, the tenant will
generally pay the Company "percentage rent" and/or automatic increases in the
minimum annual rent at predetermined intervals


                                      -51-
<PAGE>


during the term of the lease. Percentage rent is generally computed as a
percentage of the gross sales above a specified level at a particular Property.

         In the case of Properties in which the Company owns only the building,
the Company will structure its leases to recover its investment in the building
by the expiration of the lease.

         ASSIGNMENT AND SUBLEASE. In general, leases may not be assigned or
subleased without the Company's prior written consent (which may not be
unreasonably withheld) except to a tenant's corporate franchisor, corporate
affiliate or subsidiary, a successor by merger or acquisition, or in certain
cases, another franchisee, if such assignee or subtenant agrees to operate the
same type of hotel on the premises, but only to the extent consistent with the
Company's objective of qualifying as a REIT. The leases will set forth certain
factors (such as the financial condition of the proposed tenant or subtenant)
that are deemed to be a reasonable basis for the Company's refusal to consent to
an assignment or sublease. In addition, the Company may refuse to permit any
assignment or sublease that would jeopardize the Company's continued
qualification as a REIT. In certain cases, the original tenant will remain fully
liable, however, for the performance of all tenant obligations under the lease
following any such assignment or sublease unless the Company agrees in writing
to release the original tenant from its lease obligations.

         ALTERATIONS TO PREMISES. A tenant generally will have the right,
without the prior written consent of the Company and at the tenant's own
expense, to make certain improvements, alterations or modifications to the
Property. Under certain leases, the tenant, at its own expense, may make certain
immaterial structural improvements (with a cost of up to $10,000) without the
prior consent of the Company. Certain leases may require the tenant to post a
payment and performance bond for any structural alterations with a cost in
excess of a specified amount.

         RIGHT OF TENANT TO PURCHASE. In some cases, if the Company wishes at
any time to sell a Property pursuant to a bona fide offer from a third party,
the tenant of that Property will have the right to purchase the Property for the
same price, and on the same terms and conditions, as contained in the offer. In
certain cases, the tenant also may have a right to purchase the Property seven
to 20 years after commencement of the lease at a purchase price equal to the
greater of (i) the Property's appraised value at the time of the tenant's
purchase, or (ii) a specified amount, generally equal to the Company's purchase
price of the Property, plus a predetermined percentage (generally, 15% to 20%)
of such purchase price. See "Federal Income Tax Considerations --
Characterization of Property Leases."

         SUBSTITUTION OF PROPERTIES. Under certain leases, the tenant of a
Property, at its own expense and with the Company's prior written consent, may
be entitled to operate another form of approved hotel on the Property as long as
such approved hotel has an operating history which reflects an ability to
generate gross revenues and potential revenue growth equal to or greater than
that experienced by the tenant in operating the original hotel.

         In addition, certain Property leases will provide the tenant with the
right, to the extent consistent with the Company's objective of qualifying as a
REIT, to offer the substitution of another property selected by the tenant in
the event that (i) the Property that is the subject of the lease is not
producing percentage rent pursuant to the terms of the lease, and (ii) the
tenant determines that the Property has become uneconomic (other than as a
result of an insured casualty loss or condemnation) for the tenant's continued
use and occupancy in its business operation and the tenant's board of directors
has determined to close and discontinue use of the Property. The tenant's
determination that a Property has become uneconomic is to be made in good faith
based on the tenant's reasonable business judgment after comparing the results
of operations of the Property to the results of operations at the majority of
other properties then operated by the tenant. If either of these events occurs,
the tenant will have the right to offer the Company the opportunity to exchange
the Property for another property (the "Substituted Property") with a total cost
for land and improvements thereon (including overhead, construction interest,
and other related charges) equal to or greater than the cost of the Property to
the Company.

         Generally, the Company will have 30 days following receipt of the
tenant's offer for exchange of the Property to accept or reject such offer. In
the event that the Company requests an appraisal of the Substituted Property, it
will have at least ten days following receipt of the appraisal to accept or
reject the offer. If the Company accepts such offer, (i) the Substituted
Property will be exchanged for the Property in a transaction designed and
intended to qualify as a "like-kind exchange" within the meaning of section 1031
of the Code with respect to the Company and (ii) the lease of the Property will
be amended to (a) provide for minimum rent in an amount equal to the sum
determined by multiplying the cost of the Substituted Property by the Property
lease rate and (b) provide for


                                      -52-
<PAGE>

the number of five-year lease renewal options sufficient to permit the tenant,
at its option, to continue its occupancy of the Substituted Property for up to
35 years from the date on which the exchange is made. The Company will pay the
tenant the excess, if any, of the cost of the Substituted Property over the cost
of the Property. If the substitution does not take place within a specified
period of time after the tenant makes the offer to exchange the Property for the
Substituted Property, either party thereafter will have the right not to proceed
with the substitution. If the Company rejects the Substituted Property offered
by the tenant, the tenant is generally required to offer at least three
additional alternative properties for the Company's acceptance or rejection. If
the Company rejects all Substituted Properties offered to it pursuant to the
lease, or otherwise fails or refuses to consummate a substitution for any reason
other than the tenant's failure to fulfill the conditions precedent to the
exchange, then the tenant will be entitled to terminate the lease on the date
scheduled for such exchange by purchasing the Property from the Company for a
price equal to the then-fair market value of the Property.

         Neither the tenant nor any of its subsidiaries, licensees,
concessionaires, or sublicensees or any other affiliate will be permitted to use
the original Property as a business of the same type and style for at least one
year after the closing of the original Property. In addition, in the event the
tenant or any of its affiliates sells the Property within twelve months after
the Company acquires the Substituted Property, the Company will receive, to the
extent consistent with its objective of qualifying as a REIT, from the proceeds
of the sale the amount by which the selling price exceeds the cost of the
Property to the Company.

         SPECIAL CONDITIONS. Certain leases may provide that the tenant will not
be permitted to own or operate, directly or indirectly, another Property of the
same or similar type as the leased Property that is or will be located within a
specified distance of the leased Property.

         INSURANCE, TAXES, MAINTENANCE, AND REPAIRS. Tenants will be required,
under the terms of the leases, to maintain, for the benefit of the Company and
the tenant, insurance that is commercially reasonable given the size, location
and nature of the Property. Tenants, other than those tenants with a substantial
net worth, generally also will be required to obtain "rental value" or "business
interruption" insurance to cover losses due to the occurrence of an insured
event for a specified period, generally six to twelve months. In general, no
lease will be entered into unless, in the opinion of the Advisor, as approved by
the Board of Directors, the insurance required by the lease adequately insures
the Property.

         Tenants will be required to maintain such Properties in good order and
repair. Such tenants generally will be required to maintain the Property and
repair any damage to the Property, except damage occurring during the last 24 to
48 months of the lease term (as extended), which in the opinion of the tenant
renders the Property unsuitable for occupancy, in which case the tenant will
have the right instead to pay the insurance proceeds to the Company and
terminate the lease. The nature of the obligations of tenants for maintenance
and repairs of the Properties will vary depending upon individual lease
negotiations. In some instances, the Company may be obligated to make repairs
and fund capital improvements. In these instances, the lease will adjust the
lease payments so that the economic terms would be the same as if the tenant
were responsible to make repairs and fund capital improvements.

         EVENTS OF DEFAULT. The leases generally provide that the following
events, among others, will constitute a default under the lease: (i) the
insolvency or bankruptcy of the tenant, provided that the tenant may have the
right, under certain circumstances, to cure such default; (ii) the failure of
the tenant to make timely payment of rent or other charges due and payable under
the lease, if such failure continues for a specified period of time (generally,
five to 30 days) after notice from the Company of such failure; (iii) the
failure of the tenant to comply with any of its other obligations under the
lease (for example, the discontinuance of operations of the leased Property) if
such failure continues for a specified period of time (generally, ten to 45
days); (iv) a default under or termination of the franchise agreement between
the tenant and its franchisor; (v) in cases where the Company enters into a
development agreement relating to the construction or renovation of a building,
a default under the development agreement or the Indemnity Agreement or the
failure to establish the minimum annual rent at the end of the development
period; and (vi) in cases where the Company has entered into other leases with
the same tenant, a default under such lease.

         Upon default by the tenant, the Company generally will have the right
under the lease and under most state laws to evict the tenant, re-lease the
Property to others, and hold the tenant responsible for any deficiency in the
minimum lease payments. Similarly, if the Company determined not to re-lease the
Property, it could sell the


                                      -53-
<PAGE>


Property. (However, unless required to do so by the lease or its investment
objectives, the Company does not intend to sell any Property prior to five to
ten years after the commencement of the lease on such Property. See "Right of
Tenant to Purchase" above.) In the event that a lease requires the tenant to
make a security deposit, the Company will have the right under the lease to
apply the security deposit, upon default by the tenant, towards any payments due
from the defaulting tenant. In general, the tenant will remain liable for all
amounts due under the lease to the extent not paid from a security deposit or by
a new tenant.

         In the event that a tenant defaults under a lease with the Company, the
Company either will attempt to locate a replacement operator acceptable to the
Hotel Chain involved or will discontinue operation of the hotel. In lieu of
obtaining a replacement operator, some Hotel Chains may have the option and may
elect to operate the hotels themselves. The Company will have no obligation to
operate the hotels, and no Hotel Chain will be obligated to permit the Company
or a replacement operator to operate the hotels.

JOINT VENTURE ARRANGEMENTS

         The Company may enter into a Joint Venture to own and operate a
Property with various unaffiliated persons or entities or with another program
formed by the principals of the Company or the Advisor or their Affiliates, if a
majority of the Directors, including a majority of the Independent Directors,
not otherwise interested in the transaction determine that the investment in the
Joint Venture is fair and reasonable to the Company and on substantially the
same terms and conditions as those to be received by the co-venturer or
co-venturers. The Company may take more or less than a 50% interest in any Joint
Venture, subject to obtaining the requisite approval of the Directors. See "Risk
Factors -- Real Estate and Other Investment Risks -- Company May Not Control
Joint Ventures " and " -- Difficulty in Exiting a Joint Venture After an
Impasse."

         Under the terms of each Joint Venture agreement, it is anticipated that
the Company and each joint venture partner will be jointly and severally liable
for all debts, obligations, and other liabilities of the Joint Venture, and the
Company and each joint venture partner will have the power to bind each other
with any actions they take within the scope of the Joint Venture's business. In
addition, it is expected that the Advisor or its Affiliates will be entitled to
reimbursement, at cost, for actual expenses incurred by the Advisor or its
Affiliates on behalf of the Joint Venture. Joint Ventures entered into to
purchase and hold a Property for investment generally will have an initial term
of 10 to 20 years (generally the same term as the initial term of the lease for
the Property in which the Joint Venture invests), and, after the expiration of
the initial term, will continue in existence from year to year unless terminated
at the option of either joint venturer or unless terminated by an event of
dissolution. Events of dissolution will include the bankruptcy, insolvency, or
termination of any co-venturer, sale of the Property owned by the Joint Venture,
mutual agreement of the Company and its joint venture partner to dissolve the
Joint Venture, and the expiration of the term of the Joint Venture. The Joint
Venture agreement typically will restrict each venturer's ability to sell,
transfer, or assign its joint venture interest without first offering it for
sale to its co-venturer. In addition, in any Joint Venture with another program
sponsored by the Advisor or its Affiliates, where such arrangements are entered
into for the purpose of purchasing and holding Properties for investment, in the
event that one party desires to sell the Property and the other party does not
desire to sell, either party will have the right to trigger dissolution of the
Joint Venture by sending a notice to the other party. The notice will establish
the price and terms for the sale or purchase of the other party's interest in
the Joint Venture to the other party. The Joint Venture agreement will grant the
receiving party the right to elect either to purchase the other party's interest
on the terms set forth in the notice or to sell its own interest on such terms.

         The following paragraphs describe the allocations and distributions
under the expected terms of the joint venture agreement for any Joint Venture in
which the Company and its co-venturer each have a 50% ownership interest. In any
other case, the allocations and distributions are expected to be similar to
those described below, except that allocations and distributions which are
described below as being made 50% to each co-venturer will instead be made in
proportion to each co-venturer's respective ownership interest.

         Under the terms of each joint venture agreement, operating profits and
losses generally will be allocated 50% to each co-venturer. Profits from the
sale or other disposition of Joint Venture property first will be allocated to
any co-venturers with negative capital account balances in proportion to such
balances until such capital accounts equal zero, and thereafter 50% to each
co-venturer. Similarly, losses from the sale or other disposition of Joint
Venture property first will be allocated to joint venture partners with positive
capital account balances in proportion




                                      -54-
<PAGE>

to such balances until such capital accounts equal zero, and thereafter 50% to
each co-venturer. Notwithstanding any other provisions in the Joint Venture
agreement, income, gain, loss, and deductions with respect to any contributed
property will be shared in a manner which takes into account the variation
between the basis of such property and its fair market value at the time of
contribution in accordance with section 704(c) of the Code.

         Net cash flow from operations of the Joint Venture generally will be
distributed 50% to each joint venture partner. Any liquidation proceeds, after
paying joint venture debts and liabilities and funding reserves for contingent
liabilities, will be distributed first to the joint venture partners with
positive capital account balances in proportion to such balances until such
balances equal zero, and thereafter 50% to each joint venture partner.

         In order that the allocations of Joint Venture income, gain, loss, and
deduction provided in Joint Venture agreements may be respected for federal
income tax purposes, it is expected that any Joint Venture agreement (i) will
contain a "qualified income offset" provision, (ii) will prohibit allocations of
loss or deductions to the extent such allocation would cause or increase an
"Adjusted Capital Account Deficit," and (iii) will require (a) that capital
accounts be maintained for each joint venture partner in a manner which complies
with Treasury Regulation ss.1.704-1(b)(2)(iv) and (b) that distributions of
proceeds from the liquidation of a partner's interest in the Joint Venture
(whether or not in connection with the liquidation of the Joint Venture) be made
in accordance with the partner's positive capital account balance. See "Federal
Income Tax Considerations -- Investment in Joint Ventures."

         Prior to entering into any Joint Venture arrangement with any
unaffiliated co-venturer (or the principals of any unaffiliated co-venturer),
the Company will confirm that such person or entity has demonstrated to the
satisfaction of the Company that requisite financial qualifications are met.

         The Company may acquire Properties from time to time by issuing limited
partnership units in CNL Hospitality Partners, LP to sellers of such Properties
pursuant to which the seller, as owner, would receive partnership interests
convertible at a later date into Common Stock of the Company. The Company is the
general partner of CNL Hospitality Partners, LP. This structure enables a
property owner to transfer property without incurring immediate tax liability,
and therefore may allow the Company to acquire Properties on more favorable
terms than otherwise.

MORTGAGE LOANS

         The Company may provide Mortgage Loans to operators of Hotel Chains, or
their affiliates, to enable them to acquire the building and improvements on
real property. Generally, in these cases, the Company will acquire the
underlying land and will enter into a long-term ground lease for the Property
with the borrower as the tenant. The Mortgage Loan will be secured by the
building and improvements on the land.

         Generally, management believes the interest rate and terms of these
transactions will be substantially the same as those of the Company's Property
leases. The borrower will be responsible for all of the expenses of owning the
property, as with the "triple-net" leases, including expenses for insurance and
repairs and maintenance. Management expects the Mortgage Loans will be fully
amortizing loans over a period of 10 to 20 years (generally, the same term as
the initial term of the Property leases), with payments of principal and
interest due monthly. In addition, management expects the interest rate charged
under the terms of the Mortgage Loan will be fixed over the term of the loan and
generally will be comparable to, or slightly lower than, lease rates charged to
tenants for the Properties.

         The Company may combine leasing and financing in connection with a
Property. For example, it may make a Mortgage Loan with respect to the building
and lease the underlying land to the borrower. Management believes that the
combined leasing and financing structure provides the benefit of allowing the
Company to receive, on a fixed income basis, the return of its initial
investment in each financed building, which is generally a depreciating asset,
plus interest. At the same time, the Company retains ownership of the underlying
land, which may appreciate in value, thus providing an opportunity for a capital
gain on the sale of the land. In such cases in which the borrower is also the
tenant under a Property lease for the underlying land, if the borrower does not
elect to exercise its purchase option to acquire the Property under the terms of
the lease, the building and improvements on the Property will revert to the
Company at the end of term of the lease, including any renewal periods. If the

                                      -55-
<PAGE>


borrower does elect to exercise its purchase option as the tenant of the
underlying land, the Company will generally have the option of selling the
Property at the greater of fair market value or cost plus a specified
percentage.

         The Company will not make or invest in Mortgage Loans unless an
appraisal is obtained concerning the property that secures the Mortgage Loan.
Mortgage indebtedness on any property shall not exceed such property's appraised
value. In cases in which the majority of the Independent Directors so determine,
and in all cases in which the Mortgage Loan involves the Advisor, Directors, or
Affiliates, such appraisal must be obtained from an independent expert
concerning the underlying property. Such appraisal shall be maintained in the
Company's records for at least five years, and shall be available for inspection
and duplication by any stockholder. In addition to the appraisal, a mortgagee's
or owner's title insurance policy or commitment as to the priority of the
mortgage or condition of the title must be obtained.

         Management believes that the criteria for investing in such Mortgage
Loans are substantially the same as those involved in the Company's investments
in Properties; therefore, the Company will use the same underwriting criteria as
described above in "Business -- Standards for Investment in Properties." In
addition, the Company will not make or invest in Mortgage Loans on any one
property if the aggregate amount of all mortgage loans outstanding on the
property, including the loans of the Company, would exceed an amount equal to
85% of the appraised value of the property as determined by appraisal unless
substantial justification exists because of the presence of other underwriting
criteria. For purposes of this limitation, the aggregate amount of all mortgage
loans outstanding on the property, including the loans of the Company, shall
include all interest (excluding contingent participation in income and/or
appreciation in value of the mortgaged property), the current payment of which
may be deferred pursuant to the terms of such loans, to the extent that deferred
interest on each loan exceeds 5% per annum of the principal balance of the loan.

         Further, the Company will not make or invest in any Mortgage Loans that
are subordinate to any mortgage, other indebtedness or equity interest of the
Advisor, the Directors, or Affiliates of the Company. The Company currently
expects to provide Mortgage Loans in the aggregate principal amount of
approximately 5% to 10% of Gross Proceeds.

MANAGEMENT SERVICES

         The Advisor will provide management services relating to the Company,
the Properties, the Mortgage Loans, and the Secured Equipment Lease program
pursuant to an Advisory Agreement between it and the Company. Under this
agreement, the Advisor will be responsible for assisting the Company in
negotiating leases, Mortgage Loans and Secured Equipment Leases; collecting
rental, Mortgage Loan and Secured Equipment Lease payments; inspecting the
Properties and the tenants' books and records; and responding to tenant
inquiries and notices. The Advisor also will provide information to the Company
about the status of the leases, the Properties, the Mortgage Loans, the Line of
Credit, the Permanent Financing and the Secured Equipment Leases. In exchange
for these services, the Advisor will be entitled to receive certain fees from
the Company. For supervision of the Properties and Mortgage Loans, the Advisor
will receive the Asset Management Fee, which generally is payable monthly in an
amount equal to one-twelfth of 0.6% of Real Estate Asset Value and the
outstanding principal amount of the Mortgage Loans, as of the end of the
preceding month. For negotiating Secured Equipment Leases and supervising the
Secured Equipment Lease program, the Advisor will receive, upon entering into
each lease, a Secured Equipment Lease Servicing Fee payable out of the proceeds
of the borrowings equal to 2% of the purchase price of the Equipment subject to
each Secured Equipment Lease. See "Management Compensation."

BORROWING

         The Company will borrow money to acquire Assets and to pay certain
related fees. The Company intends to encumber Assets in connection with any
borrowing. The Company plans to obtain one or more revolving Lines of Credit in
an aggregate amount up to $100,000,000, and may also obtain Permanent Financing.
The Line of Credit may be increased at the discretion of the Board of Directors
and may be repaid with offering proceeds, working capital or Permanent
Financing. The Line of Credit and Permanent Financing are the only source of
funds for making Secured Equipment Leases and for paying the Secured Equipment
Lease Servicing Fee.

                                      -56-
<PAGE>

         On July 31, 1998, the Company entered into a revolving line of credit
and security agreement with a bank to be used by the Company to acquire hotel
Properties. The Line of Credit provides that the Company will be able to receive
advances of up to $30,000,000 until July 30, 2003, with an annual review to be
performed by the bank to indicate that there has been no substantial
deterioration, in the bank's reasonable discretion, of the credit quality.
Interest expense on each advance shall be payable monthly, with all unpaid
interest and principal due no later than five years from the date of the
advance. Advances under the Line of Credit will bear interest at either (i) a
rate per annum equal to 318 basis points above the LIBOR or (ii) a rate per
annum equal to 30 basis points above the bank's base rate, whichever the Company
selects at the time advances are made. In addition, a fee of 0.5% per loan will
be due and payable to the bank on funds as advanced. Each loan made under the
Line of Credit will be secured by the assignment of rents and leases. In
addition, the Line of Credit provides that the Company will not be able to
further encumber the applicable Property during the term of the loan without the
bank's consent. The Company will be required, at each closing, to pay all costs,
fees and expenses arising in connection with the Line of Credit. The Company
must also pay the bank's attorneys fees, subject to a maximum cap, incurred in
connection with the Line of Credit and each advance. As of February 23, 2000,
the Company had obtained and repaid three advances totalling $9,600,000 relating
to the Line of Credit. In connection with the Line of Credit, the Company
incurred a commitment fee, legal fees and closing costs of $138,000. The
proceeds were used in connection with the purchase of two hotel Properties
described in "Business -- Property Acquisitions" and in connection with the
agreement to acquire three additional hotel Properties described in "Business --
Pending Investments."

         Management believes that any financing obtained during the offering
period will allow the Company to make investments in Assets that the Company
otherwise would be forced to delay until it raised a sufficient amount of
proceeds from the sale of Shares. By eliminating this delay, the Company will
also eliminate the risk that these investments will no longer be available, or
the terms of the investment will be less favorable, when the Company has raised
sufficient offering proceeds. Alternatively, Affiliates of the Advisor could
make such investments, pending receipt by the Company of sufficient offering
proceeds, in order to preserve the investment opportunities for the Company.
However, Assets acquired by the Company in this manner would be subject to
closing costs both on the original purchase by the Affiliate and on the
subsequent purchase by the Company, which would increase the amount of expenses
associated with the acquisition of Assets and reduce the amount of offering
proceeds available for investment in income-producing assets. Management
believes that the use of borrowings will enable the Company to reduce or
eliminate the instances in which the Company will be required to pay duplicate
closing costs, which may be substantial in certain states.

         Similarly, management believes that the borrowings will benefit the
Company by allowing it to take advantage of its ability to borrow at favorable
interest rates. Specifically, the Company intends to structure the terms of any
financing so that the lease rates for Properties acquired and the interest rates
for Mortgage Loans and Secured Equipment Leases made with the loan proceeds will
exceed the interest rate payable on the financing. To the extent that the
Company is able to structure the financing on these terms, the Company will
increase its net revenues. In addition, the use of financing will increase the
diversification of the Company's portfolio by allowing it to acquire more Assets
than would be possible using only the Gross Proceeds from the offering.

         As a result of existing relationships between Affiliates of the Advisor
and certain financing sources, the Company may have the opportunity to obtain
financing at more favorable interest rates than the Company could otherwise
obtain. In connection with any financing obtained by the Company as a result of
any such relationship, the Company will pay a loan origination fee to the
Affiliate. In addition, certain lenders may require, as a condition of providing
financing to the Company, that the Affiliate with which the lender has an
existing relationship act as a loan servicing agent. In connection with any such
arrangement the Company will pay a loan servicing fee to the Affiliate. Any loan
origination fee or loan servicing fee paid to an Affiliate of the Company is
subject to the approval by a majority of the Board of Directors (including a
majority of the Independent Directors) not otherwise interested in the
transaction as fair and reasonable to the Company and on terms not less
favorable to the Company than those available from unaffiliated third parties
and not less favorable than those available from the Advisor or its Affiliates
in transactions with unaffiliated third parties. See "Conflicts of Interest --
Certain Conflict Resolution Procedures."

         The Company may also borrow funds for the purpose of preserving its
status as a REIT. For example, the Company may borrow to the extent necessary to
permit the Company to make Distributions required in order to enable the Company
to qualify as a REIT for federal income tax purposes; however, the Company will
not borrow

                                      -57-
<PAGE>


for the purpose of returning Invested Capital to the stockholders unless
necessary to eliminate corporate-level tax to the Company. The aggregate
borrowing of the Company, secured and unsecured, shall be reasonable in relation
to Net Assets of the Company and shall be reviewed by the Board of Directors at
least quarterly. The Board of Directors anticipates that the aggregate amounts
of any Lines of Credit will be up to $100,000,000. The Line of Credit may be
increased at the discretion of the Board of Directors and may be repaid with
proceeds of the offering. The aggregate amount of the Permanent Financing will
not exceed 30% of the Company's total assets. However, in accordance with the
Company's Articles of Incorporation, the maximum amount of borrowing in relation
to Net Assets, in the absence of a satisfactory showing that a higher level of
borrowing is appropriate, shall not exceed 300% of Net Assets. Any excess in
borrowing over such 300% level shall occur only with approval by a majority of
the Independent Directors and will be disclosed and explained to stockholders in
the first quarterly report of the Company prepared after such approval occurs.

SALE OF PROPERTIES, MORTGAGE LOANS AND SECURED EQUIPMENT LEASES

         For the first three to eight years after the commencement of this
offering, the Company intends, to the extent consistent with the Company's
objective of qualifying as a REIT, to reinvest in additional Properties or
Mortgage Loans any proceeds of the Sale of a Property or a Mortgage Loan that
are not required to be distributed to stockholders in order to preserve the
Company's REIT status for federal income tax purposes. The Company may also use
such proceeds to reduce its outstanding indebtedness. Similarly, and to the
extent consistent with REIT qualification, the Company plans to use the proceeds
of the Sale of a Secured Equipment Lease to fund additional Secured Equipment
Leases, or to reduce its outstanding indebtedness on the borrowings. At or prior
to the end of such eight-year period, the Company intends to provide
stockholders of the Company with liquidity of their investment, either in whole
or in part, through Listing (although liquidity cannot be assured thereby) or by
commencing the orderly Sale of the Company's Assets. If Listing occurs, the
Company intends to use any Net Sales Proceeds not required to be distributed to
stockholders in order to preserve the Company's status as a REIT to reinvest in
additional Properties, Mortgage Loans and Secured Equipment Leases or to repay
outstanding indebtedness. If Listing does not occur within eight years after the
commencement of this offering, the Company thereafter will undertake the orderly
liquidation of the Company and the Sale of the Company's Assets and will
distribute any Net Sales Proceeds to stockholders. In addition, the Company will
not sell any Assets if such Sale would not be consistent with the Company's
objective of qualifying as a REIT.

         In deciding the precise timing and terms of Property Sales, the Advisor
will consider factors such as national and local market conditions, potential
capital appreciation, cash flows, and federal income tax considerations. The
terms of certain leases, however, may require the Company to sell a Property at
an earlier time if the tenant exercises its option to purchase a Property after
a specified portion of the lease term has elapsed. See "Business -- Description
of Property Leases -- Right of Tenant to Purchase." The Company will have no
obligation to sell all or any portion of a Property at any particular time,
except as may be required under property or joint venture purchase options
granted to certain tenants. In connection with Sales of Properties by the
Company, purchase money obligations may be taken by the Company as part payment
of the sales price. The terms of payment will be affected by custom in the area
in which the Property is located and by prevailing economic conditions. When a
purchase money obligation is accepted in lieu of cash upon the Sale of a
Property, the Company will continue to have a mortgage on the Property and the
proceeds of the Sale will be realized over a period of years rather than at
closing of the Sale.

         The Company does not anticipate selling the Secured Equipment Leases
prior to expiration of the lease term, except in the event that the Company
undertakes orderly liquidation of its assets. In addition, the Company does not
anticipate selling any Mortgage Loans prior to the expiration of the loan term,
except in the event (i) the Company owns the Property (land only) underlying the
building improvements which secure the Mortgage Loan and the Sale of the
Property occurs, or (ii) the Company undertakes an orderly Sale of its Assets.

FRANCHISE REGULATION

         Many states regulate the franchise or license relationship between a
tenant/franchisee and a franchisor. The Company will not be an Affiliate of any
franchisor, and is not currently aware of any states in which the relationship
between the Company as landlord and the tenant will be subjected to those
regulations, but it will comply with such


                                      -58-
<PAGE>



regulations in the future, if so required. Hotel Chains which franchise their
operations are subject to regulation by the Federal Trade Commission.

COMPETITION

         The hotel industry is characterized by intense competition. The
operators of the hotels located on the Properties will compete with
independently owned hotels, hotels which are part of local or regional chains,
and hotels in other well-known national chains, including those offering
different types of accommodations. Many successful hotel "pockets" have
developed in areas of concentrated lodging demand, such as airports, urban
office parks and resort areas where this gathering promotes credibility to the
market as a lodging destination and accords the individual properties
efficiencies such as area transportation, visibility and the promotion of other
support amenities.

         The Company will be in competition with other persons and entities both
to locate suitable Properties to acquire and to locate purchasers for its
Properties. The Company also will compete with other financing sources such as
banks, mortgage lenders, and sale/leaseback companies for suitable Properties,
tenants, Mortgage Loan borrowers and Equipment tenants.

REGULATION OF MORTGAGE LOANS AND SECURED EQUIPMENT LEASES

         The Mortgage Loan and Secured Equipment Lease programs may be subject
to regulation by federal, state and local authorities and subject to various
laws and judicial and administrative decisions imposing various requirements and
restrictions, including among other things, regulating credit granting
activities, establishing maximum interest rates and finance charges, requiring
disclosures to customers, governing secured transactions and setting collection,
repossession and claims handling procedures and other trade practices. In
addition, certain states have enacted legislation requiring the licensing of
mortgage bankers or other lenders and these requirements may affect the
Company's ability to effectuate its Mortgage Loan and Secured Equipment Lease
programs. Commencement of operations in these or other jurisdictions may be
dependent upon a finding of financial responsibility, character and fitness of
the Company. The Company may determine not to make Mortgage Loans or enter into
Secured Equipment Leases in any jurisdiction in which it believes the Company
has not complied in all material respects with applicable requirements.


                             SELECTED FINANCIAL DATA

         The following table sets forth certain financial information for the
Company, and should be read in conjunction with "Management's Discussion and
Analysis of Financial Condition and Results of Operations" and the Financial
Statements included in Appendix B.
<TABLE>
<CAPTION>

                                                      1999               1998           1997 (1)          1996 (2)
                                                 ---------------     -------------     ------------      ------------
<S>                                                 <C>              <C>              <C>               <C>
Year Ended December 31:
    Revenues                                        $10,677,505      $  1,955,461     $     46,071      $    --
    Net earnings                                      7,515,988           958,939           22,852           --
    Cash flows from operating activities             12,890,161         2,776,965           22,469           --
    Cash distributions declared (3)                  10,765,881         1,168,145           29,776           --
    Funds from operations (4)                        10,478,103         1,343,105           22,852           --
    Earnings per share:
       Basic                                               0.47              0.40             0.03           --
       Diluted                                             0.45              0.40             0.03           --
    Cash distributions declared per share                  0.72              0.47             0.05           --
    Weighted average number of shares
         outstanding (5):
           Basic                                     15,890,212         2,402,344          686,063           --
           Diluted                                   21,437,859         2,402,344          686,063           --



                                                      1999               1998           1997 (1)          1996 (2)
                                                 ---------------     -------------     ------------      ------------

At December 31:
    Total assets                                   $266,968,274      $ 48,856,690      $ 9,443,476       $  598,190
    Total stockholders' equity                      253,054,839        37,116,491        9,233,917          200,000

</TABLE>
                                      -59-
<PAGE>

(1)      No operations commenced until the Company received minimum offering
         proceeds and funds were released from escrow on October 15, 1997.

(2)      Selected financial data for 1996 represents the period June 12, 1996
         (date of inception) through December 31, 1996.

(3)      Approximately 30%, 18% and 23% of cash distributions for the years
         ended December 31, 1999, 1998 and 1997, respectively, represent a
         return of capital in accordance with generally accepted accounting
         principles ("GAAP"). Cash distributions treated as a return of capital
         on a GAAP basis represent the amount of cash distributions in excess of
         accumulated net earnings on a GAAP basis. The Company has not treated
         such amount as a return of capital for purposes of calculating Invested
         Capital and the Stockholders' 8% Return.

(4)      Funds from operations ("FFO"), based on the revised definition adopted
         by the Board of Governors of the National Association of Real Estate
         Investment Trusts ("NAREIT") and as used herein, means net earnings
         determined in accordance with GAAP, excluding gains or losses from debt
         restructuring and sales of property, plus depreciation and amortization
         of real estate assets and after adjustments for unconsolidated
         partnerships and joint ventures. FFO was developed by NAREIT as a
         relative measure of performance and liquidity of an equity REIT in
         order to recognize that income-producing real estate historically has
         not depreciated on the basis determined under GAAP. However, FFO (i)
         does not represent cash generated from operating activities determined
         in accordance with GAAP (which, unlike FFO, generally reflects all cash
         effects of transactions and other events that enter into the
         determination of net earnings), (ii) is not necessarily indicative of
         cash flow available to fund cash needs and (iii) should not be
         considered as an alternative to net earnings determined in accordance
         with GAAP as an indication of the Company's operating performance, or
         to cash flow from operating activities determined in accordance with
         GAAP as a measure of either liquidity or the Company's ability to make
         distributions. Accordingly, the Company believes that in order to
         facilitate a clear understanding of the historical operating results of
         the Company, FFO should be considered in conjunction with the Company's
         net earnings and cash flows as reported in the accompanying financial
         statements and notes thereto. See Appendix B -- Financial Information.

(5)      The weighted average number of Shares outstanding is based upon the
         period the Company was operational.


                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

         The following information, including, without limitation, the Year 2000
Readiness Disclosure, that are not historical facts, may be forward-looking
statements within the meaning of Section 27A of the Securities Act of 1933 and
Section 21E of the Securities Act of 1934. These statements generally are
characterized by the use of terms such as "believe," "expect" and "may."
Although the Company believes that the expectations reflected in such
forward-looking statements are based upon reasonable assumptions, the Company's
actual results could differ materially from those set forth in the
forward-looking statements. Certain factors that might cause such a difference
include the following: changes in general economic conditions, changes in local
and national real estate conditions, availability of capital from borrowings
under the Company's Line of Credit and security agreement, continued
availability of proceeds from the Company's offering, the ability of the Company
to obtain permanent financing on satisfactory terms, the ability of the Company
to identify suitable investments, the ability of the Company to locate suitable
tenants for its Properties and borrowers for its Mortgage Loans and Secured
Equipment Leases, and the ability of such tenants and borrowers to make payments
under their respective leases, Mortgage Loans or Secured Equipment Leases. Given
these uncertainties, readers are cautioned not to place undue reliance on such
statements.

                                  Introduction

THE COMPANY

         The Company is a Maryland corporation that was organized on June 12,
1996. CNL Hospitality GP Corp. and CNL Hospitality LP Corp. are wholly owned
subsidiaries of CNL Hospitality Properties, Inc., organized in Delaware in June
1998. CNL Hospitality Partners, LP is a Delaware limited partnership formed in
June 1998. CNL Hospitality GP Corp. and CNL Hospitality LP Corp. are the general
and limited partner, respectively, of CNL


                                      -60-
<PAGE>


Hospitality Partners, LP. The term "Company" includes, unless the context
otherwise requires, CNL Hospitality Properties, Inc., CNL Hospitality Partners,
LP, CNL Hospitality GP Corp., CNL Hospitality LP Corp. and CNL Philadelphia
Annex, LLC.

         The Company was formed to acquire Properties located across the United
States to be leased on a long-term, "triple-net" basis to operators of selected
national and regional limited service, extended stay and full service Hotel
Chains. The Company may also provide Mortgage Loans and Secured Equipment Leases
to operators of Hotel Chains. Secured Equipment Leases will be funded from the
proceeds of financing to be obtained by the Company. The aggregate outstanding
principal amount of Secured Equipment Leases will not exceed 10% of gross
proceeds from the Company's offerings of Shares of Common Stock.

                         Liquidity and Capital Resources

COMMON STOCK OFFERINGS

         The Company was formed in June 1996, at which time it received initial
capital contributions from the Advisor of $200,000 for 20,000 Shares of Common
Stock. On July 9, 1997, the Company commenced its Initial Offering of Shares of
Common Stock. Upon completion of the Initial Offering on June 17, 1999, the
Company had received aggregate subscriptions for 15,007,264 Shares totalling
$150,072,637 in Gross Proceeds, including $72,637 (7,264 Shares) through the
Company's Reinvestment Plan. Following the completion of its Initial Offering,
the Company commenced this offering of up to 27,500,000 Shares of Common Stock
($275,000,000). Of the 27,500,000 Shares of Common Stock offered, 2,500,000 are
available only to stockholders purchasing Shares through the Reinvestment Plan.
As of December 31, 1999, the Company had received subscriptions for 13,888,535
Shares totalling $138,885,350 in Gross Proceeds from this offering, including
$431,182 (43,118 Shares) through the Company's Reinvestment Plan. The price per
Share and the other terms of this offering, including the percentage of gross
proceeds payable (i) to the Managing Dealer for Selling Commissions and expenses
in connection with the offering and (ii) to the Advisor for Acquisition Fees,
are substantially the same as those for the Initial Offering.

         As of December 31, 1999, net proceeds to the Company from its Initial
Offering and this offering of Shares and capital contributions from the Advisor,
after deduction of Selling Commissions, marketing support and due diligence
expense reimbursement fees and Organizational and Offering Expenses totalled
approximately $257,000,000. The Company had used net proceeds from offerings to
invest directly or indirectly, approximately $136,500,000 in 11 hotel
Properties, to pay $7,940,800 as a deposit on six additional hotel Properties,
to redeem 12,885 Shares of Common Stock for $118,542 and to pay approximately
$15,000,000 in Acquisition Fees and certain Acquisition Expenses, leaving
approximately $97,500,000 as of December 31, 1999, available for investment in
Properties and Mortgage Loans.

         On October 26, 1999, the Company filed a registration statement on Form
S-11 with the Securities and Exchange Commission in connection with the proposed
sale by the Company of up to an additional 45,000,000 Shares of Common Stock
($450,000,000) (the "2000 Offering") in an offering expected to commence
immediately following the completion of this offering. Of the 45,000,000 Shares
of Common Stock expected to be offered, up to 5,000,000 Shares are expected to
be available to stockholders purchasing Shares through the Reinvestment Plan.
The price per Share and the other terms of the 2000 Offering, including the
percentage of Gross Proceeds payable (i) to the Managing Dealer for Selling
Commissions and expenses in connection with the offering and (ii) to the Advisor
for Acquisition Fees, are expected to be substantially the same as those for the
Initial Offering and this offering.

         During the period January 1, 2000 through February 23, 2000, the
Company received additional Net Offering Proceeds of approximately $24,000,000
and had approximately $122,100,000 available for investment in Properties and
Mortgage Loans. The Company expects to use the uninvested net proceeds, any
additional net proceeds from the sale of Shares in this offering, plus any net
proceeds from the sale of Shares in the 2000 Offering to purchase additional
Properties and, to a lesser extent, invest in Mortgage Loans. See "Investment
Objectives and Policies." In addition, the Company intends to borrow money to
acquire Assets and to pay certain related fees. The Company intends to encumber
Assets in connection with such borrowings. The Company currently has a
$30,000,000 Line of Credit available, as described below. Borrowings on the Line
of Credit may be repaid with offering proceeds, working capital or Permanent
Financing. The maximum amount the Company may borrow,


                                      -61-
<PAGE>


absent a satisfactory showing that a higher level of borrowing is appropriate as
approved by a majority of the Independent Directors, is 300% of the Company's
Net Assets.

REDEMPTIONS

         In October 1998, the Board of Directors elected to implement the
Company's redemption plan. Under the redemption plan, the Company elected to
redeem Shares, subject to certain conditions and limitations. During the year
ended December 31, 1999, 12,885 Shares were redeemed at $9.20 per Share
($118,542) and retired from Shares outstanding of Common Stock; no Shares were
redeemed in 1998 or 1997.

LINE OF CREDIT AND SECURITY AGREEMENT

         On July 31, 1998, the Company entered into a Line of Credit and
security agreement with a bank to be used by the Company to acquire hotel
Properties. The Line of Credit provides that the Company will be able to receive
advances of up to $30,000,000 until July 30, 2003, with an annual review to be
performed by the bank to indicate that there has been no substantial
deterioration, as determined by the bank in its reasonable discretion, of the
credit quality. Interest on each advance shall be payable monthly, with all
unpaid interest and principal due no later than five years from the date of the
advance. Advances under the Line of Credit will bear interest at either (i) a
rate per annum equal to 318 basis points above the London Interbank Offered Rate
(LIBOR) or (ii) a rate per annum equal to 30 basis points above the bank's base
rate, whichever the Company selects at the time advances are made. In addition,
a fee of 0.5% per advance will be due and payable to the bank on funds as
advanced. Each advance made under the Line of Credit will be collateralized by
an assignment of rents and leases. In addition, the Line of Credit provides that
the Company will not be able to further encumber the applicable hotel Property
during the term of the advance without the bank's consent. The Company will be
required, at each closing, to pay all costs, fees and expenses arising in
connection with the Line of Credit. The Company must also pay the bank's
attorneys fees, subject to a maximum cap, incurred in connection with the Line
of Credit and each advance. In connection with the Line of Credit, the Company
incurred a commitment fee, legal fees, and closing costs of approximately
$138,000. Proceeds from the Line of Credit were used in connection with the
purchase of two hotel Properties and the commitment to acquire three additional
Properties during 1998. As of December 31, 1999, the Company had no amounts
outstanding under the Line of Credit. The Company has not yet received a
commitment for any Permanent Financing and there is no assurance that the
Company will obtain any Permanent Financing on satisfactory terms.

MARKET RISK

         The Company may be subject to interest rate risk through any
outstanding balances on its variable rate Line of Credit. The Company may
mitigate this risk by paying down any outstanding balances on the Line of Credit
from offering proceeds should interest rates rise substantially. There were no
amounts outstanding on its variable Line of Credit at December 31, 1999.

PROPERTY ACQUISITIONS AND INVESTMENTS

         As of December 31, 1998, the Company owned two Properties in the
Atlanta, Georgia area which were being operated by the tenant as Residence Inn
by Marriott. In February 1999, the Company executed a series of agreements with
Five Arrows pursuant to which the Company and Five Arrows formed a jointly owned
real estate investment trust, Hotel Investors, for the purpose of acquiring up
to eight Properties. At the time the agreement was entered into, the eight
Properties were either newly constructed or in various stages of completion.

         In February 1999 and June 1999, Hotel Investors purchased seven of the
eight Properties for an aggregate purchase price of approximately $167 million
and paid $3 million as a deposit on the one remaining Property. The Properties
acquired were a Courtyard by Marriott located in Plano, Texas, a Marriott Suites
located in Dallas, Texas, a Residence Inn by Marriott located in Las Vegas,
Nevada, a Residence Inn by Marriott located in Plano, Texas, a Courtyard by
Marriott located in Scottsdale, Arizona, a Courtyard by Marriott located in
Seattle, Washington and a Residence Inn by Marriott located in Phoenix, Arizona.
The $3 million deposit relating to the eighth Property was refunded to Hotel
Investors by the seller in January 2000 as a result of Hotel Investors
exercising its option to terminate its obligation to purchase the Property under
the purchase and sale agreement.

                                      -62-
<PAGE>

         In order to fund these purchases, Five Arrows invested approximately
$48 million and the Company invested approximately $38 million in Hotel
Investors. Hotel Investors funded the remaining amount of approximately $88
million with Permanent Financing, collateralized by the Hotel Investors Loan.

         In return for their respective investments, Five Arrows received a 51%
common stock interest and the Company received a 49% common stock interest in
Hotel Investors. Five Arrows received 48,337 shares of Class A Preferred Stock
and the Company received 37,979 shares of Class B Preferred Stock. The Class A
Preferred Stock is exchangeable upon demand into Common Stock of the Company, as
determined pursuant to a formula that is intended to make the conversion not
dilutive to funds from operations (based on the revised definition adopted by
the Board of Governors of the National Association of Real Estate Investment
Trusts which means net earnings determined in accordance with generally accepted
accounting principles, excluding gains or losses from debt restructuring and
sales of property, plus depreciation and amortization of real estate assets and
after adjustments for unconsolidated partnerships and joint ventures) per Share
of the Company's Common Stock.

         Cash available for distributions of Hotel Investors is distributed
first to Five Arrows with respect to dividends payable on the Class A Preferred
Stock. Such dividends are calculated based on Five Arrows' "special investment
amount," or $1,294.78 per share, representing the sum of its investment in Hotel
Investors and its approximately $14 million investment in the Company, described
below, on a per share basis, adjusted for any distributions received from the
Company. Then, cash available for distributions is distributed to the Company
with respect to its Class B Preferred Stock. Next, cash available for
distributions is distributed to 100 CNL Holdings, Inc. and affiliates'
associates who each own one share of Class C preferred stock in Hotel Investors,
to provide a quarterly, cumulative, compounded eight percent return. All
remaining cash available for distributions is distributed pro rata with respect
to the interest in the common shares.

         Five Arrows also invested approximately $14 million in the Company
through the purchase of Common Stock pursuant to the Company's Initial Offering
and this offering, the proceeds of which were used by the Company to fund
approximately 38% of its funding commitment to Hotel Investors. During 1999,
approximately $3.7 million of this amount was initially treated as a loan due to
the stock ownership limitations specified in the Company's Articles of
Incorporation at the time of investment. Subsequently, this loan was converted
to Common Stock.

         In addition to the above investments, Five Arrows purchased a 10%
interest in the Advisor. In connection with Five Arrow's investment in the
Company, the Advisor and Hotel Investors, certain Affiliates have agreed to
waive certain fees otherwise payable to them by the Company. The Advisor is also
the advisor to Hotel Investors pursuant to a separate advisory agreement. The
Company will not pay the Advisor fees, including the Company's pro rata portion
of Hotel Investors' advisory fees, in excess of amounts payable under its
Advisory Agreement.

         On November 16, 1999, the Company acquired an 89% interest in the LLC
for approximately $58 million. The sole purpose of the LLC is to own and lease
the Courtyard by Marriott hotel Property located in Philadelphia, Pennsylvania.
This historic Property was recently renovated and converted into a hotel which
commenced operations in late November 1999.

         In addition, on December 10, 1999, the Company acquired a newly
constructed Property located in Mira Mesa, California, for approximately $15.5
million. The Property is being operated by the tenant as a Residence Inn by
Marriott.

         Hotel Investors, the LLC and the Company, as lessors, have entered into
long-term, triple-net leases with operators of Hotel Chains, as described below
in "Liquidity Requirements."

COMMITMENTS

         As of February 23, 2000, the Company had initial commitments to acquire
directly six hotel Properties for an anticipated aggregate purchase price of
approximately $148 million. The acquisition of each of these Properties is
subject to the fulfillment of certain conditions. In order to acquire all of
these Properties, the Company must obtain additional funds through the receipt
of additional offering proceeds and/or advances on the Line of Credit. In
connection with three of these agreements, the Company has a deposit, in the
form of a letter of credit, collateralized by

                                      -63-
<PAGE>


a certificate of deposit, amounting to $5 million. In connection with two of the
remaining agreements, the Company has a deposit of approximately $1.6 million
held in escrow. There can be no assurance that any or all of the conditions will
be satisfied or, if satisfied, that one or more of these Properties will be
acquired by the Company.

         As of February 23, 2000, the Company had not entered into any
arrangements creating a reasonable probability a particular Mortgage Loan or
Secured Equipment Lease would be funded. The Company is presently negotiating to
acquire additional Properties, but as of February 23, 2000, the Company had not
acquired any such Properties or entered into any Mortgage Loans.

CASH AND CASH EQUIVALENTS

         Until Properties are acquired, or Mortgage Loans are entered into, Net
Offering Proceeds are held in short-term (defined as investments with a maturity
of three months or less), highly liquid investments, such as demand deposit
accounts at commercial banks, certificates of deposit and money market accounts.
This investment strategy provides high liquidity in order to facilitate the
Company's use of these funds to acquire Properties at such time as Properties
suitable for acquisition are located or to fund Mortgage Loans. At December 31,
1999, the Company had $101,972,441 invested in such short-term investments as
compared to $13,228,923 at December 31, 1998. The increase in the amount
invested in short-term investments is primarily attributable to proceeds
received from the sale of Shares of Common Stock. These funds will be used to
purchase additional Properties, to make Mortgage Loans, to pay Offering Expenses
and Acquisition Expenses, to pay Distributions to stockholders and other Company
expenses and, in management's discretion, to create cash reserves.

         During 1999, the Company opened three bank accounts in a bank in which
certain officers and directors of the Company serve as directors, and in which
an Affiliate of the Advisor is a stockholder. The amount deposited with this
Affiliate was $15,275,629 at December 31, 1999.

LIQUIDITY REQUIREMENTS

         The Company expects to meet its short-term liquidity requirements,
other than for Offering Expenses, acquisition and development of Properties and
investment in Mortgage Loans and Secured Equipment Leases, through cash flow
provided by operating activities. The Company believes that cash flow provided
by operating activities will be sufficient to fund normal recurring Operating
Expenses, regular debt service requirements and Distributions to stockholders.
To the extent that the Company's cash flow provided by operating activities is
not sufficient to meet such short-term liquidity requirements as a result, for
example, of unforeseen expenses due to tenants defaulting under the terms of
their lease agreements, the Company will use borrowings under its Line of
Credit.

         Due to the fact that the Company leases its Properties on a triple-net
basis, meaning that tenants are generally required to pay all repairs and
maintenance, property taxes, insurance and utilities, management does not
believe that working capital reserves are necessary at this time. Management
believes that the Properties are adequately covered by insurance. In addition,
the Advisor has obtained contingent liability and property coverage for the
Company. This insurance policy is intended to reduce the Company's exposure in
the unlikely event a tenant's insurance policy lapses or is insufficient to
cover a claim relating to a Property. The Company expects to meet its other
short-term liquidity requirements, including payment of Offering Expenses,
Property acquisitions and development and investment in Mortgage Loans and
Secured Equipment Leases, with additional advances under its Line of Credit and
proceeds from its offerings. The Company expects to meet its long-term liquidity
requirements through short or long-term, unsecured or secured debt financing or
equity financing.

DISTRIBUTIONS

         During the years ended December 31, 1999, 1998 and 1997, the Company
generated cash from operations of $12,890,161, $2,776,965 and $22,469,
respectively. Based on cash from operations and dividends due to the Company
from Hotel Investors at December 31, 1999 (and received in January 2000), the
Company declared and paid Distributions to its stockholders of $10,765,881,
$1,168,145 and $29,776 during the years ended December 31, 1999, 1998 and 1997,
respectively. In addition, on January 1 and February 1, 2000, the Company
declared Distributions to stockholders of record on January 1 and February 1,
2000, totalling $1,745,931 and $1,835,433, respectively ($0.0604


                                      -64-
<PAGE>

per share), payable in March 2000. For the years ended December 31, 1999, 1998
and 1997, approximately 75 percent, 76 percent and 100 percent, respectively, of
the Distributions received by stockholders were considered to be ordinary income
and approximately 25 percent and 24 percent were considered a return of capital
for federal income tax purposes for the years ended December 31, 1999 and 1998,
respectively. No amounts distributed to the stockholders for the years ended
December 31, 1999, 1998 and 1997 are required to be or have been treated by the
Company as a return of capital for purposes of calculating the Stockholders' 8%
Return on Invested Capital.

DUE TO RELATED PARTIES

         During the years ended December 31, 1999, 1998 and 1997, Affiliates of
the Company incurred on behalf of the Company $3,257,822, $459,250 and $638,274,
respectively, for certain Organizational and Offering Expenses, $653,231,
$392,863 and $26,149, respectively, for certain Acquisition Expenses, and
$325,622, $98,212 and $11,003, respectively, for certain Operating Expenses. As
of December 31, 1999 and 1998, the Company owed the Advisor and other related
parties $1,085,343 and $318,937, respectively, for expenditures incurred on
behalf of the Company and for Acquisition Fees. The Advisor has agreed to pay or
reimburse to the Company all Offering Expenses (excluding commissions and
marketing support and due diligence expense reimbursement fees) in excess of
three percent of gross offering proceeds.

OTHER

         The tenants of the Properties have established FF&E Reserve funds which
will be used for the replacement and renewal of furniture, fixtures and
equipment relating to the hotel Properties. Funds in the FF&E Reserve have been
paid, granted and assigned to the Company, or in the case of the seven
Properties owned indirectly, to Hotel Investors. For the years ended December
31, 1999 and 1998, revenues relating to the FF&E Reserve of the Properties
directly owned by the Company totalled $320,356 and $98,099, of which $275,630
and $82,407, respectively, is classified as restricted cash. No such amounts
were outstanding or earned during 1997. For the year ended December 31, 1999,
revenues relating to the FF&E Reserve of the Properties indirectly owned through
Hotel Investors totalled $343,264, of which $288,644 is classified as restricted
cash. Due to the fact that the Properties are leased on a long-term, triple-net
basis, management does not believe that other working capital reserves are
necessary at this time. Management has the right to cause the Company to
maintain additional reserves if, in their discretion, they determine such
reserves are required to meet the Company's working capital needs.

                              Results of Operations

COMPARISON OF YEAR ENDED DECEMBER 31, 1999 TO YEAR END DECEMBER 31, 1998

         As of December 31, 1999, the Company had acquired 11 Properties, either
directly or indirectly, consisting of land, building and equipment, and had
entered into a long-term, triple-net lease agreement relating to each of these
Properties. The Property leases provide for minimum base annual rental payments
ranging from approximately $1,204,000 to $6,500,000, which are payable in
monthly installments. In addition, certain of the leases also provide that,
commencing in the second lease year, the annual base rent required under the
terms of the leases will increase. In addition to annual base rent, the tenant
pays a contingent rent computed as a percentage of the gross sales of the
Property. The Company's leases also require the establishment of the FF&E
Reserves. The FF&E Reserves established for the Properties directly or
indirectly owned by the Company, have been reported as additional rent for the
years ended December 31, 1999 and 1998.

         During the years ended December 31, 1999 and 1998, the Company earned
rental income from operating leases, contingent rental income and FF&E Reserve
income of $4,230,995 and $1,316,599, respectively. No contingent rental income
was earned for the year ended December 31, 1998. The 221% increase in rental
income, contingent rental income and FF&E Reserve income is due to the fact that
the Company owned two Properties for the full year ended December 31, 1999, as
compared to two Properties for approximately six months during the year ended
December 31, 1998. In addition, the Company invested in two additional
Properties during 1999. Because the Company has not yet acquired all of its
Properties, revenues for the year ended December 31, 1999, represent only a
portion of revenues which the Company is expected to earn in future periods.

                                      -65-
<PAGE>

         During the year ended December 31, 1999, the Company acquired and
leased seven Properties indirectly through its investment in Hotel Investors, as
described above in "Liquidity and Capital Resources -- Property Acquisitions and
Investments." In connection with its investment, the Company recognized
$2,753,506 in dividend income and $778,466 in equity in loss after deduction of
preferred stock dividends, resulting in net earnings attributable to this
investment of $1,975,040.

         During the years ended December 31, 1999 and 1998, the Company also
earned $3,693,004 and $638,862, respectively, in interest income from
investments in money market accounts and other short-term, highly liquid
investments and other income. The 478% increase in interest income was primarily
attributable to increased offering proceeds in the current year being
temporarily invested in money market accounts or other short-term, highly liquid
investments pending investment in Properties and Mortgage Loans. As Net Offering
Proceeds from this offering are invested in Properties and used to make Mortgage
Loans, the percentage of the Company's total revenues from interest income from
investments in money market accounts or other short term, highly liquid
investments is expected to decrease.

         During the year ended December 31, 1999, two lessees, STC Leasing
Associates, LLC ("STC") (which operates and leases two Properties) and WI Hotel
Leasing, LLC (which leases the seven Properties in which the Company owns an
interest through Hotel Investors), each contributed more than ten percent of the
Company's total rental income (including the Company's share of total rental
income from Hotel Investors). In addition, all of the Company's rental income
(including the Company's share of total rental income from Hotel Investors) was
earned from Properties operating as Marriott brand chains. Although the Company
intends to acquire additional Properties located in various states and regions
and to carefully screen its tenants in order to reduce risks of default, failure
of these lessees or the Marriott chains could significantly impact the results
of operations of the Company. However, management believes that the risk of such
a default is reduced due to the essential or important nature of these
Properties for the ongoing operations of the lessees. It is expected that the
percentage of total rental income contributed by STC will decrease as additional
Properties are acquired and leased during 2000 and subsequent years.

         Operating Expenses, including interest expense and depreciation and
amortization expense, were $2,318,717 and $996,522 for the years ended December
31, 1999 and 1998, respectively (21.7% and 51%, respectively, of total
revenues). The increase in Operating Expenses during the year ended December 31,
1999, as compared to 1998, was primarily as a result the Company owning two
Properties for approximately six months during 1998 compared to a full year
during 1999. Additionally, general operating and administrative expenses
increased as a result of Company growth, while interest expense decreased from
$350,322 for the year ended December 31, 1998 to $248,094 for the year ended
December 31, 1999. The decrease in interest expense of 29.2% was a result of the
Line of Credit being outstanding for two months in 1999 as compared to the
majority of 1998.

         Pursuant to the Advisory Agreement, the Advisor is required to
reimburse the Company the amount by which the total Operating Expenses paid or
incurred by the Company exceed the Expense Cap, as described above in "Liquidity
and Capital Resources -- Related Party Transactions." For the year ended
December 31, 1999, the Company's Operating Expenses did not exceed the Expense
Cap. For the year ended December 31, 1998, the Company's Operating Expenses
exceeded the Expense Cap by $92,733; therefore, the Advisor reimbursed the
Company such amount in accordance with the Advisory Agreement.

         The dollar amount of Operating Expenses is expected to increase as the
Company acquires additional Properties and invests in Mortgage Loans. However,
general operating and administrative expenses as a percentage of total revenues
is expected to decrease as the Company acquires additional Properties and
invests in Mortgage Loans.

COMPARISON OF YEAR ENDED DECEMBER 31, 1998 TO YEAR ENDED DECEMBER 31, 1997

         Operations of the Company commenced on October 15, 1997, when the
Company received the minimum offering proceeds of $2,500,000. As of December 31,
1998, the Company had acquired two Properties, each consisting of land, building
and equipment, and had entered into a long-term, triple-net lease agreement
relating to each of the Properties. The Company earned $1,316,599 in rental
income from operating leases and FF&E Reserve income from the two Properties
during the year ended December 31, 1998.

                                      -66-
<PAGE>

         During the years ended December 31, 1998 and 1997, the Company earned
$638,862 and $46,071, respectively, in interest income from investments in money
market accounts and other short-term, highly liquid investments. The increase
was attributable to offering proceeds being temporarily invested in money market
accounts or other short term, highly liquid investments.

         Operating expenses, including interest expense and depreciation and
amortization expense, were $996,522 and $23,219 for the years ended December 31,
1998 and 1997, respectively. Operating expenses increased during the year ended
December 31, 1998 as compared to the year ended December 31, 1997, primarily as
a result of the fact that the Company did not commence operations until October
15, 1997, and due to the fact that the Company acquired Properties and received
advances under the Line of Credit during 1998. As discussed above, for the year
ended December 31, 1998, the Company's Operating Expenses exceeded the Expense
Cap by $92,733; therefore, the Advisor reimbursed the Company such amount in
accordance with the Advisory Agreement. For the year ended December 31, 1997,
the Expense Cap was not applicable.

OTHER

         The Company has made an election under Section 856(c) of the Internal
Revenue Code of 1986, as amended (the "Code"), to be taxed as a REIT under the
Code beginning with its taxable year ended December 31, 1997. As a REIT, for
federal income tax purposes, the Company generally will not be subject to
federal income tax on income that it distributes to its stockholders. If the
Company fails to qualify as a REIT in any taxable year, it will be subject to
federal income tax on its taxable income at regular corporate rates and will not
be permitted to qualify for treatment as a REIT for federal income tax purposes
for four years following the year during which qualification is lost. Such an
event could materially affect the Company's net earnings. However, the Company
believes that it is organized and operates in such a manner as to qualify for
treatment as a REIT for the years ended December 31, 1999, 1998 and 1997. In
addition, the Company intends to continue to operate the Company so as to remain
qualified as a REIT for federal income tax purposes.

         The Company anticipates that its leases will be triple-net leases and
will contain provisions that management believes will mitigate the effect of
inflation. Such provisions will include clauses requiring the payment of
contingent rent based on certain gross sales above a specified level and/or
automatic increases in base rent at specified times during the term of the
lease. Management expects that increases in gross sales volumes due to inflation
and real sales growth should result in an increase in rental income over time.
Continued inflation also may cause capital appreciation of the Company's
Properties. Inflation and changing prices, however, also may have an adverse
impact on the sales of the Properties and on potential capital appreciation of
the Properties.

         Management of the Company currently knows of no trends that will have a
material adverse effect on liquidity, capital resources or results of
operations.

                         Year 2000 Readiness Disclosure

OVERVIEW OF YEAR 2000 COMPLIANCE ISSUES

         The year 2000 compliance issues concern the ability of information and
non-information technology systems to properly recognize and process
date-sensitive information beyond January 1, 2000. The failure to accurately
recognize the year 2000 could result in a variety of problems from data
miscalculations to the failure of entire systems.

READINESS STATUS

         The Advisor and its Affiliates generally provide all services requiring
the use of information and some non-information technology systems pursuant to
the Advisory Agreement with the Company. The Company generally does not directly
own information technology systems. The non-information technology systems of
the Advisor, its Affiliates and the Company are primarily facility related and
include hotel and building security systems, elevators, fire suppressions, HVAC,
electrical systems and other utilities. In early 1998, Affiliates of the Advisor
formed a year 2000 committee (the "Y2K Team") that assessed the readiness of any
systems that were date sensitive and

                                      -67-
<PAGE>


completed upgrades for the hardware equipment and software that was not year
2000 compliant, as necessary. The cost for these upgrades and other remedial
measures was the responsibility of the Advisor and its Affiliates. The Company
has not incurred, and the Advisor and its Affiliates do not expect that the
Company will incur, any costs in connection with the year 2000 remedial
measures. In addition, the Y2K Team requested and received certifications of
compliance from other companies with which the Advisor, its Affiliates, and the
Company have material third party relationships.

         In assessing the risks presented by the year 2000 compliance issues,
the Y2K Team identified potential worst case scenarios involving the failure of
the information and non-information technology systems used by the Company's
transfer agent, financial institutions and tenants. As of February 23, 2000, the
Company did not experience material disruption or other significant problems in
its information and non-information technology systems. In addition, as of the
same date, the Advisor was not aware of any material year 2000 compliance issues
relating to information and non-information technology systems of third parties
with which the Company maintains material relationships, including those of the
Company's transfer agent, financial institutions and tenants. Additionally, the
Company's interactions with the systems of its transfer agent, financial
institutions and tenants, have functioned normally. Until the Company's first
Distribution in 2000 and the delivery of the information by the transfer agent
to stockholders in early 2000, the Advisor will continue to monitor the year
2000 compliance of the transfer agent. In addition, the Advisor continues to
monitor the systems used by the Company and to maintain contact with third
parties with which the Company has material relationships with respect to year
2000 compliance and any year 2000 issues that may arise at a later date. The
Advisor will develop contingency plans relating to ongoing year 2000 issues at
the time that such issues are identified and such plans are deemed necessary.

         Based on the information provided to the Y2K Team, the upgrades and
remedial measures by the Advisor and its Affiliates, and the normal functioning
to date of information and non-information technology systems used by the
Company and those third parties, the Advisor does not foresee significant risks
associated with its year 2000 compliance at this time. In addition, the Advisor
and its Affiliates do not expect to incur any material additional costs in
connection with the year 2000 compliance efforts. However, there can be no
assurance that the Advisor and its Affiliates or any third parties will not have
ongoing year 2000 compliance issues that may have adverse effects on the
Company.


                                   MANAGEMENT

GENERAL

         The Company will operate under the direction of the Board of Directors,
the members of which are accountable to the Company as fiduciaries. As required
by applicable regulations, a majority of the Independent Directors and a
majority of the Directors have reviewed and ratified the Articles of
Incorporation and have adopted the Bylaws.

         The Company currently has seven Directors; it may have no fewer than
three Directors and no more than 15. Directors will be elected annually, and
each Director will hold office until the next annual meeting of stockholders or
until his successor has been duly elected and qualified. There is no limit on
the number of times that a Director may be elected to office. Although the
number of Directors may be increased or decreased as discussed above, a decrease
shall not have the effect of shortening the term of any incumbent Director.

         Any Director may resign at any time and may be removed with or without
cause by the stockholders upon the affirmative vote of at least a majority of
all the Shares outstanding and entitled to vote at a meeting called for this
purpose. The notice of such meeting shall indicate that the purpose, or one of
the purposes, of such meeting is to determine if a Director shall be removed.

FIDUCIARY RESPONSIBILITY OF THE BOARD OF DIRECTORS

                                      -68-
<PAGE>

         The Board of Directors will be responsible for the management and
control of the affairs of the Company; however, the Board of Directors will
retain the Advisor to manage the Company's day-to-day affairs and the
acquisition and disposition of investments, subject to the supervision of the
Board of Directors.

         The Directors are not required to devote all of their time to the
Company and are only required to devote such of their time to the affairs of the
Company as their duties require. The Board of Directors will meet quarterly in
person or by telephone, or more frequently if necessary. It is not expected that
the Directors will be required to devote a substantial portion of their time to
discharge their duties as directors. Consequently, in the exercise of their
fiduciary responsibilities, the Directors will rely heavily on the Advisor. In
this regard, the Advisor, in addition to the Directors, will have a fiduciary
duty to the Company.

         The Directors will establish written policies on investments and
borrowings and will monitor the administrative procedures, investment
operations, and performance of the Company and the Advisor to assure that such
policies are in the best interest of the stockholders and are fulfilled. Until
modified by the Directors, the Company will follow the policies on investments
set forth in this Prospectus. See "Investment Objectives and Policies."

         The Independent Directors are responsible for reviewing the fees and
expenses of the Company at least annually or with sufficient frequency to
determine that the total fees and expenses of the Company are reasonable in
light of the Company's investment performance, Net Assets, Net Income, and the
fees and expenses of other comparable unaffiliated real estate investment
trusts. For purposes of this determination, Net Assets are the Company's total
assets (other than intangibles), calculated at cost before deducting
depreciation or other non-cash reserves, less total liabilities, and computed at
least quarterly on a basis consistently applied. Such determination will be
reflected in the minutes of the meetings of the Board of Directors. In addition,
a majority of the Independent Directors and a majority of Directors not
otherwise interested in the transaction must approve each transaction with the
Advisor or its Affiliates. The Board of Directors also will be responsible for
reviewing and evaluating the performance of the Advisor before entering into or
renewing an advisory agreement. The Independent Directors shall determine from
time to time and at least annually that compensation to be paid to the Advisor
is reasonable in relation to the nature and quality of services to be performed
and shall supervise the performance of the Advisor and the compensation paid to
it by the Company to determine that the provisions of the Advisory Agreement are
being carried out. Specifically, the Independent Directors will consider factors
such as the amount of the fee paid to the Advisor in relation to the size,
composition and performance of the Company's investments, the success of the
Advisor in generating appropriate investment opportunities, rates charged to
other comparable REITs and other investors by advisors performing similar
services, additional revenues realized by the Advisor and its Affiliates through
their relationship with the Company, whether paid by the Company or by others
with whom the Company does business, the quality and extent of service and
advice furnished by the Advisor, the performance of the investment portfolio of
the Company and the quality of the portfolio of the Company relative to the
investments generated by the Advisor, if any, for its own account. Such review
and evaluation will be reflected in the minutes of the meetings of the Board of
Directors. The Board of Directors shall determine that any successor Advisor
possesses sufficient qualifications to (i) perform the advisory function for the
Company and (ii) justify the compensation provided for in its contract with the
Company.

         The liability of the officers and Directors while serving in such
capacity is limited in accordance with the Articles of Incorporation and
applicable law. See "Summary of the Articles of Incorporation and Bylaws --
Limitation of Liability and Indemnification."

DIRECTORS AND EXECUTIVE OFFICERS

         The Directors and executive officers of the Company are listed below:

<TABLE>
<CAPTION>

         NAME                   AGE            POSITION WITH THE COMPANY
         ----                   ---            -------------------------

<S>                              <C>            <C>
James M. Seneff, Jr.             53            Director, Chairman of the Board, and Chief Executive Officer
Robert A. Bourne                 52            Director, Vice Chairman of the Board, and President
Matthew W. Kaplan                37            Director
Charles E. Adams                 37            Independent Director
Lawrence A. Dustin               54            Independent Director
John A. Griswold                 51            Independent Director
Craig M. McAllaster              48            Independent Director
Charles A. Muller                41            Chief Operating Officer and Executive Vice President
C. Brian Strickland              37            Vice President of Finance and Administration
Jeanne A. Wall                   41            Executive Vice President
Lynn E. Rose                     51            Secretary and Treasurer

</TABLE>

                                      -69-
<PAGE>

         JAMES M. SENEFF, JR. Director, Chairman of the Board and Chief
Executive Officer. Mr. Seneff is a director, Chairman of the Board and Chief
Executive Officer of CNL Hospitality Corp., the Advisor to the Company, and CNL
Hotel Investors, Inc., a real estate investment trust in which the Company owns
an interest. Mr. Seneff is a principal stockholder of CNL Holdings, Inc., the
parent company of CNL Financial Group, Inc. (formerly CNL Group, Inc.), a
diversified real estate company, and has served as a director, Chairman of the
Board and Chief Executive Officer of CNL Financial Group, Inc. since its
formation in 1980. CNL Financial Group, Inc. is the parent company, either
directly or indirectly through subsidiaries, of CNL Real Estate Services, Inc.,
CNL Hospitality Corp., CNL Capital Markets, Inc., CNL Investment Company and CNL
Securities Corp., the Managing Dealer in this offering. He also serves as a
director, Chairman of the Board and Chief Executive Officer of CNL Health Care
Properties, Inc., a public, unlisted real estate investment trust, as well as
CNL Health Care Corp., its advisor. Since 1992, Mr. Seneff has served as
Chairman of the Board and Chief Executive Officer of Commercial Net Lease
Realty, Inc., a public real estate investment trust that is listed on the New
York Stock Exchange. In addition, he has served as a director and Chairman of
the Board since inception in 1994, and served as Chief Executive Officer from
1994 through August 1999, of CNL American Properties Fund, Inc., a public,
unlisted real estate investment trust. He also served as a director, Chairman of
the Board and Chief Executive Officer of CNL Fund Advisors, Inc., the advisor to
CNL American Properties Fund, Inc., until it merged with the company in
September 1999. Mr. Seneff has also served as a director, Chairman of the Board
and Chief Executive Officer of CNL Securities Corp., since 1979; CNL Investment
Company, since 1990; and CNL Institutional Advisors, a registered investment
advisor for pension plans, since 1990. Mr. Seneff formerly served as a director
of First Union National Bank of Florida, N.A., and currently serves as the
Chairman of the Board of CNLBank. Since 1971, Mr. Seneff has been active in the
acquisition, development, and management of real estate projects and, directly
or through an affiliated entity, has served as a general partner or co-venturer
in over 100 real estate ventures. These ventures have involved the financing,
acquisition, construction, and leasing of restaurants, office buildings,
apartment complexes, hotels, and other real estate. Mr. Seneff served on the
Florida State Commission on Ethics and is a former member and past Chairman of
the State of Florida Investment Advisory Council, which recommends to the
Florida Board of Administration investments for various Florida employee
retirement funds. The Florida Board of Administration is Florida's principal
investment advisory and money management agency and oversees the investment of
more than $60 billion of retirement funds. Mr. Seneff received his degree in
Business Administration from Florida State University in 1968.

         ROBERT A. BOURNE. Director, Vice Chairman of the Board and President.
Mr. Bourne serves as a director and President of CNL Hospitality Corp., the
Advisor to the Company, and CNL Hotel Investors, Inc., a real estate investment
trust in which the Company owns an interest. Mr. Bourne is also the President
and Treasurer of CNL Financial Group, Inc. (formerly CNL Group, Inc.); a
director and President of CNL Health Care Properties, Inc., a public, unlisted
real estate investment trust; as well as, a director and President of CNL Health
Care Corp., its advisor. Mr. Bourne also serves as a director of CNLBank. He has
served as a director since 1992, Vice Chairman of the Board since February 1996,
Secretary and Treasurer from February 1996 through 1997, and President from July
1992 through February 1996, of Commercial Net Lease Realty Inc., a public real
estate investment trust listed on the New York Stock Exchange. Mr. Bourne has
served as a director since inception in 1994, President from 1994 through
February 1999, Treasurer from February 1999 through August 1999, and Vice
Chairman of the Board since February 1999 of CNL American Properties Fund, Inc.,
a public, unlisted real estate investment trust. He also served as a director
and held various executive positions for CNL Fund Advisors, Inc., the advisor to
CNL American Properties Fund, Inc. prior to its merger with the company, from
1994 through August 1999. Mr. Bourne also serves as a director, President and
Treasurer for various affiliates of CNL Financial Group, Inc., including CNL
Investment Company, CNL Securities Corp., the Managing Dealer for this offering,
and CNL Institutional Advisors, Inc., a registered investment advisor for
pension plans. Since joining CNL Securities Corp. in 1979, Mr. Bourne has
participated as a general partner or co-venturer in over 100 real estate
ventures involved in the financing, acquisition, construction, and leasing of
restaurants, office buildings, apartment complexes, hotels, and other real
estate. Mr. Bourne began his career as a certified public accountant employed by
Coopers & Lybrand, Certified

                                      -70-
<PAGE>



Public Accountants, from 1971 through 1978, where he attained the position of
tax manager in 1975. Mr. Bourne graduated from Florida State University in 1970
where he received a B.A. in Accounting, with honors.

         MATTHEW W. KAPLAN. Director. Mr. Kaplan serves as a director of the
Advisor and Hotel Investors. Mr. Kaplan is a managing director of Rothschild
Realty Inc. where he has served since 1992, and where he is responsible for
securities investment activities including acting as portfolio manager of Five
Arrows Realty Securities LLC, a $900 million private investment fund. Mr. Kaplan
has been a director a WNY Group, Inc., a private corporation, since 1999. From
1990 to 1992, Mr. Kaplan served in the corporate finance department of
Rothschild Inc., an affiliate of Rothschild Realty Inc. Mr. Kaplan served as a
director of Ambassador Apartments Inc. from August 1996 through May 1998 and is
a member of the Urban Land Institute. Mr. Kaplan received a B.A. with honors
from Washington University in 1984 and a M.B.A. from the Wharton School of
Finance and Commerce at the University of Pennsylvania in 1988.

         CHARLES E. ADAMS. Independent Director. Mr. Adams is the president and
a founding principal with Celebration Associates, Inc., a real estate advisory
and development firm with offices in Celebration, Florida and Charlotte, North
Carolina. Celebration Associates specializes in large-scale master-planned
communities, seniors' housing and specialty commercial developments. Mr. Adams
joined The Walt Disney Company in 1990 and from 1996 until May 1997 served as
vice president of community business development for The Celebration Company and
Walt Disney Imagineering. He was responsible for Celebration Education,
Celebration Network, Celebration Health, and Celebration Foundation, as well as
new business development, strategic alliances, retail sales and leasing,
commercial sales and leasing, the development of Little Lake Bryan and
Celebration. Previously, Mr. Adams was responsible for the initial residential,
amenity, sales and marketing, consumer research and master planning efforts for
Celebration. Additionally, Mr. Adams participated in the planning for
residential development at EuroDisney in Paris, France. He was a founding member
of the Celebration School Board of Trustees and served as president and founding
member of the Celebration Foundation Board of Directors. Mr. Adams is a founding
member of the Health Magic Steering Committee and council member on the
Recreation Development Council for the Urban Land Institute. Before joining The
Walt Disney Company in 1990, Mr. Adams worked with Trammell Crow Residential
developing luxury apartment communities in the Orlando and Jacksonville, Florida
areas. Mr. Adams received a B.A. from Northeast Louisiana University in 1984 and
a M.B.A. from Harvard Graduate School of Business in 1989.

         LAWRENCE A. DUSTIN. Independent Director. Mr. Dustin is president of
the lodging division of Travel Services International, Inc., a specialized
distributor of leisure travel products and services. Mr. Dustin was a principal
of BBT, an advisory company specializing in hotel operations, marketing and
development, from September 1998 to August 1999. Mr. Dustin has over 30 years of
experience in the hospitality industry. From 1994 to September 1998, Mr. Dustin
served as senior vice president of lodging of Universal Studios Recreation
Group, where he was responsible for matters related to hotel development,
marketing, operations and management. Mr. Dustin supervised the overall process
of developing the five highly themed hotels and related recreational amenities
within Universal Studios Escape and provided guidance for hotel projects in
Universal City, California, Japan, and Singapore. From 1989 to 1994, Mr. Dustin
served as a shareholder, chief executive officer, and director of AspenCrest
Hospitality, Inc., a professional services firm which helped hotel owners
enhance both the operating performance and asset value of their properties. From
1969 to 1989, Mr. Dustin held various positions in the hotel industry, including
14 years in management with Westin Hotels & Resorts. Mr. Dustin received a B.A.
from Michigan State University in 1968.

         JOHN A. GRISWOLD. Independent Director. Mr. Griswold serves as
president of Tishman Hotel Corporation, an operating unit of Tishman Realty &
Construction Co., Inc., founded in 1898. Tishman Hotel Corporation is a hotel
developer, owner and operator, and has provided such services for more than 85
hotels, totalling more than 30,000 rooms. Mr. Griswold joined Tishman Hotel
Corporation in 1985. From 1981 to 1985, Mr. Griswold served as general manager
of the Buena Vista Palace Hotel in The Walt Disney World Village. From 1978 to
1981, he served as vice president and general manager of the Homestead Resort, a
luxury condominium resort in Glen Arbor, Michigan. Mr. Griswold served as an
operations manager for The Walt Disney Company from 1971 to 1978. He was
responsible for operational, financial and future planning for multi-unit dining
facilities in Walt Disney World Village and Lake Buena Vista Country Club. He is
a member of the board of directors of the Florida Hotel & Motel Association,
Orlando/Orange County Convention & Visitors Bureau, Inc. and the First Orlando
Foundation. Mr. Griswold received a B.S. from the School of Hotel Administration
at Cornell University in Ithaca, New York.

                                      -71-
<PAGE>

         CRAIG M. MCALLASTER. Independent Director. Dr. McAllaster has served as
director of the executive MBA program at the Roy E. Crummer Graduate School of
Business at Rollins College since 1994. Besides his duties as director, he is on
the management faculty and serves as executive director of the international
consulting practicum programs at the Crummer School. Prior to Rollins College,
Dr. McAllaster was on the faculty at the School of Industrial and Labor
Relations and the Johnson Graduate School of Management, both at Cornell
University, and the University of Central Florida. Dr. McAllaster spent over ten
years in the consumer services and electronics industry in management,
organizational and executive development positions. He is a consultant to many
domestic and international companies in the areas of strategy and leadership.
Dr. McAllaster received a B.S. from the University of Arizona in 1973, a M.S.
from Alfred University in 1981 and a M.A. and Doctorate from Columbia University
in 1987.

         CHARLES A. MULLER. Chief Operating Officer and Executive Vice
President. Mr. Muller joined CNL Hospitality Corp. in October 1996 and is
responsible for the planning and implementation of CNL's interest in hotel
industry investments, including acquisitions, development, project analysis and
due diligence. He currently serves as the Chief Operating Officer and Executive
Vice President of CNL Hospitality Corp., the Advisor, and Executive Vice
President of CNL Hotel Development Company. Mr. Muller joined CNL following more
than 15 years of broad-based hotel industry experience with firms such as
Tishman Hotel Corporation, Wyndham Hotels & Resorts, Pannell Kerr Forster and
AIRCOA Hospitality Services. Mr. Muller's background includes responsibility for
market review and valuation efforts, property acquisitions and development,
capital improvement planning, hotel operations and project management for
renovations and new construction. Mr. Muller served on the former Market,
Finance and Investment Analysis Committee of the American Hotel & Motel
Association and is a founding member of the Lodging Industry Investment Council.
He holds a bachelor's degree in Hotel Administration from Cornell University.

         C. BRIAN STRICKLAND. Vice President of Finance and Administration. Mr.
Strickland currently serves as Senior Vice President of Finance and
Administration of CNL Hospitality Corp., the Advisor, and CNL Hotel Development
Company. Mr. Strickland supervises the companies' financial reporting, financial
control and accounting functions as well as the forecasting, budgeting and cash
management activities. He is also responsible for SEC compliance, equity and
debt financing activities and insurance for the companies. Mr. Strickland joined
CNL Hospitality Corp. in April 1998 with extensive accounting background. Prior
to joining CNL, he served as vice president of taxation with Patriot American
Hospitality, Inc., where he was responsible for implementation of tax planning
strategies on corporate mergers and acquisitions and where he performed or
assisted in strategic processes in the REIT industry. From 1989 to 1997, Mr.
Strickland served as a director of tax and asset management for Wyndham Hotels &
Resorts where he was integrally involved in structuring acquisitive
transactions, including the consolidation and initial public offering of Wyndham
Hotel Corporation and its subsequent merger with Patriot American Hospitality,
Inc. In his capacity of director of asset management, he was instrumental in the
development and opening of a hotel and casino in San Juan, Puerto Rico. Prior to
1989, Mr. Strickland was senior tax accountant for Trammell Crow Company where
he provided tax consulting services to regional development offices. From 1986
to 1988, Mr. Strickland was tax accountant for Ernst & Whinney where he was a
member of the real estate practice group. Mr. Strickland is a certified public
accountant and holds a bachelor's degree in accounting.

         JEANNE A. WALL. Executive Vice President. Ms. Wall serves as Executive
Vice President and a director of CNL Hospitality Corp., the Advisor to the
Company. Ms. Wall also serves as Executive Vice President of CNL Health Care
Properties, Inc., a public, unlisted real estate investment trust, and CNL
Health Care Corp., its advisor. She also serves as a director for CNLBank. Ms.
Wall serves as Executive Vice President of CNL Financial Group, Inc. (formerly
CNL Group, Inc.). Ms. Wall has served as Chief Operating Officer of CNL
Investment Company and of CNL Securities Corp. since 1994 and has served as
Executive Vice President of CNL Investment Company since January 1991. In 1984,
Ms. Wall joined CNL Securities Corp. and in 1985, became Vice President. In
1987, she became a Senior Vice President and in July 1997, became Executive Vice
President of CNL Securities Corp. In this capacity, Ms. Wall serves as national
marketing and sales director and oversees the national marketing plan for the
CNL investment programs. In addition, Ms. Wall oversees product development,
communications and investor services for programs offered through participating
brokers. Ms. Wall also served as Senior Vice President of CNL Institutional
Advisors Inc., a registered investment advisor, from 1990 to 1993. Ms. Wall
served as Vice President of Commercial Net Lease Realty, Inc., a public real
estate investment trust listed on the New York Stock Exchange,


                                      -72-
<PAGE>

from 1992 through 1997, and served as Vice President of CNL Realty Advisors,
Inc. from its inception in 1991 through 1997. Ms. Wall also served as Executive
Vice President of CNL American Properties Fund, Inc., a public, unlisted real
estate investment trust, from 1994 through August 1999, and as Executive Vice
President of CNL Fund Advisors, Inc., its advisor, from 1994 through August
1999, at which time it merged with CNL American Properties Fund, Inc. Ms. Wall
currently serves as a trustee on the Board of the Investment Program
Association, is a member of the Corporate Advisory Council for the International
Association for Financial Planning and is a member of the International Women's
Forum. In addition, she previously served on the Direct Participation Program
committee for the National Association of Securities Dealers, Inc. Ms. Wall
holds a B.A. in Business Administration from Linfield College and is a
registered principal of CNL Securities Corp.

         LYNN E. ROSE. Secretary and Treasurer. Ms. Rose also serves as
Secretary, Treasurer and a director of CNL Hospitality Corp., the Advisor to the
Company, and as Secretary of the subsidiaries of the Company. Ms. Rose is
Secretary and Treasurer of CNL Health Care Properties, Inc., a public, unlisted
real estate investment trust, and serves as Secretary of its subsidiaries. In
addition, she serves as Secretary, Treasurer and a director of CNL Health Care
Corp., its advisor. Ms. Rose served as Secretary of CNL American Properties
Fund, Inc., a public, unlisted real estate investment trust, from 1994 through
August 1999, and served as Treasurer from 1994 through February 1999. She also
served as Treasurer of CNL Fund Advisors, Inc., from 1994 through July 1998, and
served as Secretary and a director from 1994 through August 1999, at which time
it merged with CNL American Properties Fund, Inc. Ms. Rose served as Secretary
and Treasurer of Commercial Net Lease Realty, Inc., a public real estate
investment trust listed on the New York Stock Exchange, from 1992 to February
1996, and as Secretary and a director of CNL Realty Advisors, Inc., its advisor,
from its inception in 1991 through 1997. She also served as Treasurer of CNL
Realty Advisors, Inc. from 1991 through February 1996. Ms. Rose, a certified
public accountant, has served as Secretary of CNL Financial Group, Inc.
(formerly CNL Group, Inc.) since 1987, served as Controller from 1987 to 1993
and has served as Chief Financial Officer since 1993. She also serves as
Secretary of the subsidiaries of CNL Financial Group, Inc. and holds various
other offices in the subsidiaries. In addition, she serves as Secretary for
approximately 50 additional corporations affiliated with CNL Financial Group,
Inc. and its subsidiaries. Ms. Rose has served as Chief Financial Officer and
Secretary of CNL Securities Corp. since July 1994. Ms. Rose oversees the tax and
legal compliance for over 375 corporations, partnerships and joint ventures, and
the accounting and financial reporting for over 200 entities. Prior to joining
CNL, Ms. Rose was a partner with Robert A. Bourne in the accounting firm of
Bourne & Rose, P.A., Certified Public Accountants. Ms. Rose holds a B.A. in
Sociology from the University of Central Florida. She was licensed as a
certified public accountant in 1979.

INDEPENDENT DIRECTORS

         Under the Articles of Incorporation, a majority of the Board of
Directors must consist of Independent Directors, except for a period of 90 days
after the death, removal or resignation of an Independent Director. The
Independent Directors shall nominate replacements for vacancies in the
Independent Director positions. An Independent Director may not, directly or
indirectly (including through a member of his immediate family), own any
interest in, be employed by, have any present business or professional
relationship with, serve as an officer or director of the Advisor or its
Affiliates, or serve as a director of more than three REITs organized by the
Advisor or its Affiliates. Except to carry out the responsibilities of a
Director, an Independent Director may not perform material services for the
Company.

COMMITTEES OF THE BOARD OF DIRECTORS

         The Company has a standing Audit Committee, the members of which are
selected by the full Board of Directors each year. The Audit Committee makes
recommendations to the Board of Directors in accordance with those of the
independent accountants of the Company. The Board of Directors shall review with
such accounting firm the scope of the audit and the results of the audit upon
its completion.

         At such time as necessary, the Company will form a Compensation
Committee, the members of which will be selected by the full Board of Directors
each year.

         At least a majority of the members of each committee of the Company's
Board of Directors must be Independent Directors.

                                      -73-
<PAGE>

COMPENSATION OF DIRECTORS AND EXECUTIVE OFFICERS

         Each Director is entitled to receive $6,000 annually for serving on the
Board of Directors, as well as fees of $750 per meeting attended ($375 for each
telephonic meeting in which the Director participates), including committee
meetings. No executive officer or Director of the Company has received a bonus
from the Company. The Company will not pay any compensation to the officers and
Directors of the Company who also serve as officers and directors of the
Advisor.

MANAGEMENT COMPENSATION

         For a description of the types, recipients, methods of computation, and
estimated amounts of all compensation, fees, and distributions to be paid
directly or indirectly by the Company to the Advisor, Managing Dealer, and their
Affiliates, see "Management Compensation."


                     THE ADVISOR AND THE ADVISORY AGREEMENT

THE ADVISOR

         CNL Hospitality Corp. (formerly CNL Hospitality Advisors, Inc.) is a
Florida corporation organized in January 1997 to provide management, advisory
and administrative services. The Company originally entered into the Advisory
Agreement with the Advisor effective July 9, 1997. CNL Hospitality Corp., as
Advisor, has a fiduciary responsibility to the Company and the stockholders.

         The directors and officers of the Advisor are as follows:
<TABLE>
<CAPTION>
<S>                                                <C>
         James M. Seneff, Jr....................Chairman of the Board, Chief Executive Officer, and Director
         Robert A. Bourne.......................Vice Chairman of the Board, President, and Director
         Matthew W. Kaplan......................Director
         Charles A. Muller......................Chief Operating Officer and Executive Vice President
         C. Brian Strickland....................Vice President of Finance and Administration
         Jeanne A. Wall.........................Executive Vice President and Director
         Lynn E. Rose...........................Secretary, Treasurer and Director
</TABLE>

         The backgrounds of these individuals are described above under
"Management -- Directors and Executive Officers."

         Management anticipates that any transaction by which the Company would
become self-administered would be submitted to the stockholders for approval.

         The Advisor currently owns 20,000 shares of Common Stock. The Advisor
may not sell these shares while the Advisory Agreement is in effect, although
the Advisor may transfer such shares to Affiliates. Neither the Advisor, a
Director, or any Affiliate may vote or consent on matters submitted to the
stockholders regarding removal of, or any transaction between, the Company and
the Advisor, Directors, or an Affiliate. In determining the requisite percentage
in interest of shares of Common Stock necessary to approve a matter on which the
Advisor, Directors, and any Affiliate may not vote or consent, any shares of
Common Stock owned by any of them will not be included.

THE ADVISORY AGREEMENT

         Under the terms of the Advisory Agreement, the Advisor has
responsibility for the day-to-day operations of the Company, administers the
Company's bookkeeping and accounting functions, serves as the Company's
consultant in connection with policy decisions to be made by the Board of
Directors, manages the Company's Properties and Mortgage Loans, administers the
Company's Secured Equipment Lease program and renders other services as the


                                      -74-
<PAGE>


Board of Directors deems appropriate. The Advisor is subject to the supervision
of the Company's Board of Directors and has only such functions as are delegated
to it.

         The Company will reimburse the Advisor for all of the costs it incurs
in connection with the services it provides to the Company, including, but not
limited to: (i) Offering Expenses, which are defined to include expenses
attributable to preparing the documents relating to this offering, the formation
and organization of the Company, qualification of the Shares for sale in the
states, escrow arrangements, filing fees and expenses attributable to selling
the Shares; (ii) Selling Commissions, advertising expenses, expense
reimbursements, and legal and accounting fees; (iii) the actual cost of goods
and materials used by the Company and obtained from entities not affiliated with
the Advisor, including brokerage fees paid in connection with the purchase and
sale of securities; (iv) administrative services (including personnel costs;
provided, however that no reimbursement shall be made for costs of personnel to
the extent that such personnel perform services in transactions for which the
Advisor receives a separate fee, at the lesser of actual cost or 90% of the
competitive rate charged by unaffiliated persons providing similar goods and
services in the same geographic location); (v) Acquisition Expenses, which are
defined to include expenses related to the selection and acquisition of
Properties, for goods and services provided by the Advisor at the lesser of
actual cost or 90% of the competitive rate charged by unaffiliated persons
providing similar goods and services in the same geographic location); and (vi)
expenses related to negotiating and servicing the Mortgage Loans and Secured
Equipment Leases.

         The Company shall not reimburse the Advisor at the end of any fiscal
quarter for Operating Expenses that, in the four consecutive fiscal quarters
then ended (the "Expense Year") exceed the greater of 2% of Average Invested
Assets or 25% of Net Income (the "2%/25% Guidelines") for such year. Within 60
days after the end of any fiscal quarter of the Company for which total
Operating Expenses for the Expense Year exceed the 2%/25% Guidelines, the
Advisor shall reimburse the Company the amount by which the total Operating
Expenses paid or incurred by the Company exceed the 2%/25% Guidelines.

         The Company will not reimburse the Advisor or its Affiliates for
services for which the Advisor or its Affiliates are entitled to compensation in
the form of a separate fee.

         Pursuant to the Advisory Agreement, the Advisor is entitled to receive
certain fees and reimbursements, as listed in "Management Compensation." The
Subordinated Incentive Fee payable to the Advisor under certain circumstances if
Listing occurs may be paid, at the option of the Company, in cash, in Shares, by
delivery of a promissory note payable to the Advisor, or by any combination
thereof. In the event the Subordinated Incentive Fee is paid to the Advisor
following Listing, no Performance Fee, as described below, will be paid to the
Advisor under the Advisory Agreement nor will any additional share of Net Sales
Proceeds be paid to the Advisor. The total of all Acquisition Fees and any
Acquisition Expenses payable to the Advisor and its Affiliates shall be
reasonable and shall not exceed an amount equal to 6% of the Real Estate Asset
Value of a Property, or in the case of a Mortgage Loan, 6% of the funds
advanced, unless a majority of the Board of Directors, including a majority of
the Independent Directors not otherwise interested in the transaction, approves
fees in excess of this limit subject to a determination that the transaction is
commercially competitive, fair and reasonable to the Company. The Acquisition
Fees payable in connection with the selection or acquisition of any Property
shall be reduced to the extent that, and if necessary to limit, the total
compensation paid to all persons involved in the acquisition of such Property to
the amount customarily charged in arm's-length transactions by other persons or
entities rendering similar services as an ongoing public activity in the same
geographical location and for comparable types of Properties, and to the extent
that other acquisition fees, finder's fees, real estate commissions, or other
similar fees or commissions are paid by any person in connection with the
transaction.

         If the Advisor or a CNL Affiliate performs services that are outside of
the scope of the Advisory Agreement, compensation is at such rates and in such
amounts as are agreed to by the Advisor and the Independent Directors of the
Company.

         Further, if Listing occurs, the Company automatically will become a
perpetual life entity. At such time, the Company and the Advisor will negotiate
in good faith a fee structure appropriate for an entity with a perpetual life,
subject to approval by a majority of the Independent Directors. In negotiating a
new fee structure, the Independent Directors shall consider all of the factors
they deem relevant. These are expected to include, but will not necessarily be
limited to: (i) the amount of the advisory fee in relation to the asset value,
composition, and profitability of the Company's portfolio; (ii) the success of
the Advisor in generating opportunities that meet the investment objectives of

                                      -75-
<PAGE>


the Company; (iii) the rates charged to other REITs and to investors other than
REITs by advisors that perform the same or similar services; (iv) additional
revenues realized by the Advisor and its Affiliates through their relationship
with the Company, including loan administration, underwriting or broker
commissions, servicing, engineering, inspection and other fees, whether paid by
the Company or by others with whom the Company does business; (v) the quality
and extent of service and advice furnished by the Advisor; (vi) the performance
of the investment portfolio of the Company, including income, conservation or
appreciation of capital, and number and frequency of problem investments; and
(vii) the quality of the Property, Mortgage Loan and Secured Equipment Lease
portfolio of the Company in relationship to the investments generated by the
Advisor for its own account. The Board of Directors, including a majority of the
Independent Directors, may not approve a new fee structure that, in its
judgment, is more favorable to the Advisor than the current fee structure.

         The Advisory Agreement, which was entered into by the Company with the
unanimous approval of the Board of Directors, including the Independent
Directors, expires one year after the date of execution, subject to successive
one-year renewals upon mutual consent of the parties. The current Advisory
Agreement expires on June 16, 2000. In the event that a new Advisor is retained,
the previous Advisor will cooperate with the Company and the Directors in
effecting an orderly transition of the advisory functions. The Board of
Directors (including a majority of the Independent Directors) shall approve a
successor Advisor only upon a determination that the Advisor possesses
sufficient qualifications to perform the advisory functions for the Company and
that the compensation to be received by the new Advisor pursuant to the new
Advisory Agreement is justified.

         The Advisory Agreement may be terminated without cause or penalty by
either party, or by the mutual consent of the parties (by a majority of the
Independent Directors of the Company or a majority of the directors of the
Advisor, as the case may be), upon 60 days' prior written notice. At that time,
the Advisor shall be entitled to receive the Performance Fee if performance
standards satisfactory to a majority of the Board of Directors, including a
majority of the Independent Directors, when compared to (a) the performance of
the Advisor in comparison with its performance for other entities, and (b) the
performance of other advisors for similar entities, have been met. If Listing
has not occurred, the Performance Fee, if any, shall equal 10% of the amount, if
any, by which (i) the appraised value of the assets of the Company on the
Termination Date, less the amount of all indebtedness secured by the assets of
the Company, plus the total Distributions made to stockholders from the
Company's inception through the Termination Date, exceeds (ii) Invested Capital
plus an amount equal to the Stockholders' 8% Return from inception through the
Termination Date. The Advisor shall be entitled to receive all accrued but
unpaid compensation and expense reimbursements in cash within 30 days of the
Termination Date. All other amounts payable to the Advisor in the event of a
termination shall be evidenced by a promissory note and shall be payable from
time to time. The Performance Fee shall be paid in 12 equal quarterly
installments without interest on the unpaid balance, provided, however, that no
payment will be made in any quarter in which such payment would jeopardize the
Company's REIT status, in which case any such payment or payments will be
delayed until the next quarter in which payment would not jeopardize REIT
status. Notwithstanding the preceding sentence, any amounts which may be deemed
payable at the date the obligation to pay the Performance Fee is incurred which
relate to the appreciation of the Company's Assets shall be an amount which
provides compensation to the terminated Advisor only for that portion of the
holding period for the respective Assets during which such terminated Advisor
provided services to the Company. If Listing occurs, the Performance Fee, if
any, payable thereafter will be as negotiated between the Company and the
Advisor. The Advisor shall not be entitled to payment of the Performance Fee in
the event the Advisory Agreement is terminated because of failure of the Company
and the Advisor to establish a fee structure appropriate for a perpetual-life
entity at such time, if any, as the Shares become listed on a national
securities exchange or over-the-counter market. The Performance Fee, to the
extent payable at the time of Listing, will not be paid in the event that the
Subordinated Incentive Fee is paid.

         The Advisor has the right to assign the Advisory Agreement to an
Affiliate subject to approval by the Independent Directors of the Company. The
Company has the right to assign the Advisory Agreement to any successor to all
of its assets, rights, and obligations.

         The Advisor will not be liable to the Company or its stockholders or
others, except by reason of acts constituting bad faith, fraud, misconduct, or
negligence, and will not be responsible for any action of the Board of Directors
in following or declining to follow any advice or recommendation given by it.
The Company has agreed to indemnify the Advisor with respect to acts or
omissions of the Advisor undertaken in good faith, in accordance with the
foregoing standards and pursuant to the authority set forth in the Advisory
Agreement. Any indemnification made to the Advisor may be made only out of the
net assets of the Company and not from stockholders.


                                      -76-
<PAGE>

                              CERTAIN TRANSACTIONS

         The Managing Dealer is entitled to receive Selling Commissions
amounting to 7.5% of the total amount raised from the sale of Shares of Common
Stock for services in connection with the offering of Shares, a substantial
portion of which may be paid as commissions to other broker-dealers. For the
years ended December 31, 1998 and 1997, the Company incurred $2,377,026 and
$849,405, respectively, of such fees in connection with the Initial Offering, of
which $2,200,516 and $792,832, respectively, was paid by the Managing Dealer as
commissions to other broker-dealers. In addition, during the period January 1,
1999 through June 17, 1999, the Company incurred $6,904,047 of such fees in
connection with the Initial Offering, and during the period June 18, 1999
through February 23, 2000, the Company incurred $12,426,003 of such fees in
connection with this offering, the majority of which has been or will be paid as
commissions to other broker-dealers.

         In addition, the Managing Dealer is entitled to receive a marketing
support and due diligence expense reimbursement fee equal to 0.5% of the total
amount raised from the sale of Shares, a portion of which may be reallowed to
other broker-dealers. For the years ended December 31, 1998 and 1997, the
Company incurred $158,468 and $56,627, respectively, of such fees in connection
with the Initial Offering, the majority of which were reallowed to other
broker-dealers and from which all bona fide due diligence expenses were paid. In
addition, during the period January 1, 1999 through June 17, 1999, the Company
incurred $460,270 of such fees in connection with the Initial Offering, and
during the period June 18, 1999 through February 23, 2000, the Company incurred
$828,400 of such fees in connection with this offering, the majority of which
were reallowed to other broker-dealers and from which all bona fide due
diligence expenses were paid.

         In addition, in connection with this offering, the Company has agreed
to issue and sell Soliciting Dealer Warrants to CNL Securities Corp. The price
for each warrant will be $0.0008 and one warrant will be issued for every 25
Shares sold by the Managing Dealer. All or a portion of the Soliciting Dealer
Warrants may be reallowed to Soliciting Dealers with prior written approval
from, and in the sole discretion of, the Managing Dealer, except where
prohibited by either federal or state securities laws. The holder of a
Soliciting Dealer Warrant will be entitled to purchase one Share of Common Stock
from the Company at a price of $12.00 during the five year period commencing the
date this offering began. No Soliciting Dealer Warrants, however, will be
exercisable until one year from the date of issuance. As of December 31, 1999,
in connection with this offering, CNL Securities Corp. was entitled to
approximately 479,000 Soliciting Dealer Warrants; however, no such warrants had
been issued as of that date.

         The Advisor is entitled to receive Acquisition Fees for services in
identifying the Properties and structuring the terms of the acquisition and
leases of the Properties and structuring the terms of the Mortgage Loans equal
to 4.5% of the total amount raised from the sale of Shares, loan proceeds from
Permanent Financing and amounts outstanding on the Line of Credit, if any, at
the time of Listing, but excluding that portion of the Permanent Financing used
to finance Secured Equipment Leases. For the years ended December 31, 1998 and
1997, the Company incurred $1,426,216 and $509,643, respectively, of such fees
in connection with the Initial Offering. In addition, during the period January
1, 1999 through June 17, 1999, the Company incurred $4,712,413 of such fees in
connection with the Initial Offering, and during the period June 18, 1999
through February 23, 2000, the Company incurred $7,455,602 of such fees in
connection with this offering.

         The Company and the Advisor have entered into an Advisory Agreement
pursuant to which the Advisor will receive a monthly Asset Management Fee of
one-twelfth of 0.60% of the Company's Real Estate Asset Value and the
outstanding principal balance of any Mortgage Loans as of the end of the
preceding month. The Asset Management Fee, which will not exceed fees which are
competitive for similar services in the same geographic area, may or may not be
taken, in whole or in part as to any year, in the sole discretion of the
Advisor. All or any portion of the Asset Management Fee not taken as to any
fiscal year shall be deferred without interest and may be taken in such other
fiscal year as the Advisor shall determine. During the years ended December 31,
1999 and 1998, the Company incurred $106,788 and $68,114, respectively, of such
fees.

         The Company incurs Operating Expenses which, in general, are those
expenses relating to administration of the Company on an ongoing basis. Pursuant
to the Advisory Agreement described above, the Advisor is required


                                      -77-
<PAGE>


to reimburse the Company the amount by which the total Operating Expenses paid
or incurred by the Company exceed in any four consecutive fiscal quarters (the
"Expense Year"), the greater of 2% of Average Invested Assets or 25% of Net
Income (the "Expense Cap"). During the year ended December 31, 1999, the
Company's Operating Expenses did not exceed the Expense Cap. During the year
ended December 31, 1998, the Company's Operating Expenses exceeded the Expense
Cap by $92,733; therefore, the Advisor reimbursed the Company such amount in
accordance with the Advisory Agreement.

         The Advisor and its Affiliates provide accounting and administrative
services to the Company (including accounting and administrative services in
connection with the offering of Shares) on a day-to-day basis. For the years
ended December 31, 1999, 1998 and 1997, the Company incurred a total of
$4,206,709, $644,189 and $192,224, respectively, for these services, $3,854,739,
$494,729 and $185,335, respectively, of such costs representing stock issuance
costs, $124, $9,084 and $0, respectively, representing acquisition related costs
and $351,846, $140,376 and $6,889, respectively, representing general operating
and administrative expenses, including costs related to preparing and
distributing reports required by the Securities and Exchange Commission.

         During 1999, the Company opened three bank accounts in a bank in which
certain officers and directors of the Company serve as directors, and in which
an Affiliate of the Advisor is a stockholder. The terms and conditions offered
by this bank are similar and competitive with terms offered by unrelated banks.

         All amounts paid by the Company to Affiliates are believed by the
Company to be fair and comparable to amounts that would be paid for similar
services provided by unaffiliated third parties.

                          PRIOR PERFORMANCE INFORMATION

         The information presented in this section represents the historical
experience of certain real estate programs organized by certain officers and
directors of the Advisor. PRIOR PUBLIC PROGRAMS HAVE INVESTED ONLY IN RESTAURANT
PROPERTIES AND HAVE NOT INVESTED IN HOTEL PROPERTIES. INVESTORS IN THE COMPANY
SHOULD NOT ASSUME THAT THEY WILL EXPERIENCE RETURNS, IF ANY, COMPARABLE TO THOSE
EXPERIENCED BY INVESTORS IN SUCH PRIOR PUBLIC REAL ESTATE PROGRAMS. INVESTORS
WHO PURCHASE SHARES IN THE COMPANY WILL NOT THEREBY ACQUIRE ANY OWNERSHIP
INTEREST IN ANY PARTNERSHIPS OR CORPORATIONS TO WHICH THE FOLLOWING INFORMATION
RELATES.

         Two Directors of the Company, Robert A. Bourne and James M. Seneff,
Jr., individually or with others have served as general partners of 88 and 89
real estate limited partnerships, respectively, including 18 publicly offered
CNL Income Fund partnerships, and as directors and/or officers of two unlisted
public REITs. None of these limited partnerships or the unlisted REITs have been
audited by the IRS. Of course, there is no guarantee that the Company will not
be audited. Based on an analysis of the operating results of the prior programs,
Messrs. Bourne and Seneff believe that each of such programs has met or is
meeting its principal investment objectives in a timely manner.

         CNL Realty Corporation, which was organized as a Florida corporation in
November 1985 and whose sole stockholders are Messrs. Bourne and Seneff,
currently serves as the corporate general partner with Messrs. Bourne and Seneff
as individual general partners of 18 CNL Income Fund limited partnerships, all
of which were organized to invest in fast-food, family-style and in the case of
two of the partnerships, casual-dining restaurant properties. In addition,
Messrs. Bourne and Seneff currently serve as directors of CNL American
Properties Fund, Inc., an unlisted public REIT organized to invest in fast-food,
family-style and casual-dining restaurant properties, mortgage loans and secured
equipment leases; and as directors and officers of CNL Health Care Properties,
Inc., an unlisted public REIT organized to invest in health care and seniors'
housing facilities. Both of the unlisted public REITs have investment objectives
similar to those of the Company. As of December 31, 1999, the 18 partnerships
and the two unlisted REITs had raised a total of approximately $1.5 billion from
a total of approximately 81,000 investors, and owned approximately 1,400
fast-food, family-style and casual-dining restaurant properties. Certain
additional information relating to the offerings and investment history of the
18 public partnerships and the two unlisted public REITs is set forth below.


                                      -78-
<PAGE>

<TABLE>
<CAPTION>
                                                                                NUMBER OF           DATE 90% OF NET
                                                                                LIMITED             PROCEEDS FULLY
                           MAXIMUM                                              PARTNERSHIP         INVESTED OR
NAME OF                    OFFERING                                             UNITS OR            COMMITTED TO
ENTITY                     AMOUNT (1)               DATE CLOSED                 SHARES SOLD         INVESTMENT (2)
------                     ----------               -----------                 -----------         --------------

<S>                        <C>                      <C>                         <C>                  <C>
CNL Income                 $15,000,000              December 31, 1986           30,000              December 1986
Fund, Ltd.                 (30,000 units)

CNL Income                 $25,000,000              August 21, 1987             50,000              November 1987
Fund II, Ltd.              (50,000 units)

CNL Income                 $25,000,000              April 29, 1988              50,000              June 1988
Fund III, Ltd.             (50,000 units)

CNL Income                 $30,000,000              December 6, 1988            60,000              February 1989
Fund IV, Ltd.              (60,000 units)

CNL Income                 $25,000,000              June 7, 1989                50,000              December 1989
Fund V, Ltd.               (50,000 units)

CNL Income                 $35,000,000              January 19, 1990            70,000              May 1990
Fund VI, Ltd.              (70,000 units)

CNL Income                 $30,000,000              August 1, 1990              30,000,000          January 1991
Fund VII, Ltd.             (30,000,000 units)

CNL Income                 $35,000,000              March 7, 1991               35,000,000          September 1991
Fund VIII, Ltd.            (35,000,000 units)

CNL Income                 $35,000,000              September 6, 1991           3,500,000           November 1991
Fund IX, Ltd.              (3,500,000 units)

CNL Income                 $40,000,000              April 22, 1992              4,000,000           June 1992
Fund X, Ltd.               (4,000,000 units)

CNL Income                 $40,000,000              October 8, 1992             4,000,000           September 1992
Fund XI, Ltd.              (4,000,000 units)

CNL Income                 $45,000,000              April 15, 1993              4,500,000           July 1993
Fund XII, Ltd.             (4,500,000 units)

CNL Income                 $40,000,000              September 13, 1993          4,000,000           August 1993
Fund XIII, Ltd.            (4,000,000 units)

CNL Income                 $45,000,000              March 23, 1994              4,500,000           May 1994
Fund XIV, Ltd.             (4,500,000 units)

CNL Income                 $40,000,000              September 22, 1994          4,000,000           December 1994
Fund XV, Ltd.              (4,000,000 units)

CNL Income                 $45,000,000              July 18, 1995               4,500,000           August 1995
Fund XVI, Ltd.             (4,500,000 units)

</TABLE>



                                      -79-
<PAGE>

<TABLE>
<CAPTION>
                                                                                NUMBER OF           DATE 90% OF NET
                                                                                LIMITED             PROCEEDS FULLY
                           MAXIMUM                                              PARTNERSHIP         INVESTED OR
NAME OF                    OFFERING                                             UNITS OR            COMMITTED TO
ENTITY                     AMOUNT (1)               DATE CLOSED                 SHARES SOLD         INVESTMENT (2)
------                     ----------               -----------                 -----------         --------------

<S>                        <C>                       <C>                       <C>                  <C>
CNL Income                 $30,000,000              October 10, 1996            3,000,000           December 1996
Fund XVII, Ltd.            (3,000,000 units)

CNL Income                 $35,000,000              February 6, 1998            3,500,000           December 1997
Fund XVIII, Ltd.           (3,500,000 units)

CNL American               $747,464,413             January 20, 1999 (3)        37,373,221 (3)      February 1999 (3)
Properties Fund,           (37,373,221 shares)
Inc.

CNL Health Care            $155,000,000                      (4)                      (4)                   (4)
Properties, Inc.           (15,500,000 shares)

</TABLE>

-----------------

(1)    The amount stated includes the exercise by the general partners of each
       partnership of their option to increase by $5,000,000 the maximum size of
       the offering of CNL Income Fund, Ltd., CNL Income Fund II, Ltd., CNL
       Income Fund III, Ltd., CNL Income Fund IV, Ltd., CNL Income Fund VI,
       Ltd., CNL Income Fund VIII, Ltd., CNL Income Fund X, Ltd., CNL Income
       Fund XII, Ltd., CNL Income Fund XIV, Ltd., CNL Income Fund XVI, Ltd. and
       CNL Income Fund XVIII, Ltd. The number of shares of common stock for CNL
       American Properties Fund, Inc. ("APF") reflects a one-for-two reverse
       stock split, which was effective on June 3, 1999.

(2)    For a description of the property acquisitions by these programs, see the
       table set forth on the following page.

(3)    In April 1995, APF commenced an offering of a maximum of 16,500,000
       shares of common stock ($165,000,000). On February 6, 1997, the initial
       offering closed upon receipt of subscriptions totalling $150,591,765
       (15,059,177 shares), including $591,765 (59,177 shares) through the
       reinvestment plan. Following completion of the initial offering on
       February 6, 1997, APF commenced a subsequent offering (the "1997
       Offering") of up to 27,500,000 shares ($275,000,000) of common stock. On
       March 2, 1998, the 1997 Offering closed upon receipt of subscriptions
       totalling $251,872,648 (25,187,265 shares), including $1,872,648 (187,265
       shares) through the reinvestment plan. Following completion of the 1997
       Offering on March 2, 1998, APF commenced a subsequent offering (the "1998
       Offering") of up to 34,500,000 shares ($345,000,000) of common stock. As
       of December 31, 1998, APF had received subscriptions totalling
       $345,000,000 (34,500,000 shares), including $3,107,848 (310,785 shares)
       through the reinvestment plan, from the 1998 Offering. The 1998 Offering
       closed in January 1999, upon receipt of the proceeds from the last
       subscriptions. As of March 31, 1999, net proceeds to APF from its three
       offerings totalled $670,151,200 and all of such amount had been invested
       or committed for investment in properties and mortgage loans.

(4)    Effective September 18, 1998, CNL Health Care Properties, Inc. commenced
       an offering of up to 15,500,000 shares ($155,000,000) of common stock. As
       of December 31, 1999, CNL Health Care Properties, Inc. had not yet
       acquired any properties.

         As of December 31, 1999, Mr. Seneff and Mr. Bourne, directly or through
affiliated entities, also had served as joint general partners of 69 nonpublic
real estate limited partnerships. The offerings of all of these 69 nonpublic
limited partnerships had terminated as of December 31, 1999. These 69
partnerships raised a total of $185,927,353 from approximately 4,600 investors,
and purchased, directly or through participation in a joint venture or limited
partnership, interests in a total of 216 projects as of December 31, 1999. These
216 projects consist of 19 apartment projects (comprising 10% of the total
amount raised by all 69 partnerships), 11 office buildings (comprising 4% of the
total amount raised by all 69 partnerships), 169 fast-food, family-style, or
casual-dining restaurant property and business investments (comprising 69% of
the total amount raised by all 69 partnerships), one condominium development
(comprising 0.5% of the total amount raised by all 69 partnerships), four
hotels/motels (comprising 5% of the total amount raised by all 69 partnerships),
ten commercial/retail properties (comprising 11% of the total amount raised by
all 69 partnerships), and two tracts of undeveloped land (comprising 0.5% of the
total amount raised by all 69 partnerships).

                                      -80-
<PAGE>

         Mr. Bourne also has served, without Mr. Seneff, as a general partner of
one additional nonpublic real estate limited partnership program which raised a
total of $600,000 from 37 investors and purchased, through participation in a
limited partnership, one apartment building located in Georgia with a purchase
price of $1,712,000.

         Mr. Seneff also has served, without Mr. Bourne, as a general partner of
two additional nonpublic real estate limited partnerships which raised a total
of $240,000 from 12 investors and purchased two office buildings with an
aggregate purchase price of $928,390. Both of the office buildings are located
in Florida.

         Of the 90 real estate limited partnerships whose offerings had closed
as of December 31, 1999 (including 18 CNL Income Fund limited partnerships) in
which Mr. Seneff and/or Mr. Bourne serve or have served as general partners in
the past, 39 invested in restaurant properties leased on a "triple-net" basis,
including eight which also invested in franchised restaurant businesses
(accounting for approximately 93% of the total amount raised by all 90 real
estate limited partnerships).

         The following table sets forth summary information, as of December 31,
1999, regarding property acquisitions by the 18 limited partnerships and the two
unlisted REITs.

<TABLE>
<CAPTION>


NAME OF                        TYPE OF                                            METHOD OF               TYPE OF
ENTITY                         PROPERTY              LOCATION                     FINANCING               PROGRAM
------                         --------              --------                    -----------              --------
<S>                                <C>                     <C>                        <C>                   <C>
CNL Income                     22 fast-food or       AL, AZ, CA, FL, GA,            All cash              Public
Fund, Ltd.                     family-style          LA, MD, OK, PA, TX,
                               restaurants           VA, WA

CNL Income                     50 fast-food or       AL, AZ, CO, FL, GA,            All cash              Public
Fund II, Ltd.                  family-style          IL, IN, KS, LA, MI,
                               restaurants           MN, MO, NC, NM, OH,
                                                     TN, TX, WA, WY

CNL Income                     40 fast-food or       AL, AZ, CA, CO, FL,            All cash              Public
Fund III, Ltd.                 family-style          GA, IA, IL, IN, KS,
                               restaurants           KY, MD, MI, MN, MO,
                                                     NC, NE, OK, TX

CNL Income                     47 fast-food or       AL, DC, FL, GA, IL,            All cash              Public
Fund IV, Ltd.                  family-style          IN, KS, MA, MD, MI,
                               restaurants           MS, NC, OH, PA, TN,
                                                     TX, VA

CNL Income                     36 fast-food or       AZ, FL, GA, IL, IN,            All cash              Public
Fund V, Ltd.                   family-style          MI, NH, NY, OH, SC,
                               restaurants           TN, TX, UT, WA

CNL Income                     59 fast-food or       AR, AZ, CA, FL, GA,            All cash              Public
Fund VI, Ltd.                  family-style          IL, IN, KS, MA, MI,
                               restaurants           MN, NC, NE, NM, NY,
                                                     OH, OK, PA, TN, TX,
                                                     VA, WA, WY
</TABLE>


                                      -81-
<PAGE>

<TABLE>
<CAPTION>

NAME OF                        TYPE OF                                            METHOD OF              TYPE OF
ENTITY                         PROPERTY              LOCATION                     FINANCING              PROGRAM
------                         ---------             ----------                   ---------              -------
<S>                               <C>                     <C>                         <C>                  <C>
CNL Income                     51 fast-food or       AL, AZ, CO, FL, GA,            All cash              Public
Fund VII, Ltd.                 family-style          IN, LA, MI, MN, NC,
                               restaurants           OH, SC, TN, TX, UT,
                                                     WA

CNL Income                     43 fast-food or       AZ, FL, IN, LA, MI,            All cash              Public
Fund VIII, Ltd.                family-style          MN, NC, NY, OH, TN,
                               restaurants           TX, VA

CNL Income                     46 fast-food or       AL, CA, CO, FL, GA,            All cash              Public
Fund IX, Ltd.                  family-style          IL, IN, LA, MI, MN,
                               restaurants           MS, NC, NH, NY, OH,
                                                     SC, TN, TX

CNL Income                     55 fast-food or       AL, AZ, CA, CO, FL,            All cash              Public
Fund X, Ltd.                   family-style          ID, IL, LA, MI, MO,
                               restaurants           MT, NC, NE, NH, NM,
                                                     NY, OH, PA, SC, TN,
                                                     TX, WA

CNL Income                     44 fast-food or       AL, AZ, CA, CO, CT,            All cash              Public
Fund XI, Ltd.                  family-style          FL, KS, LA, MA, MI,
                               restaurants           MS, NC, NH, NM, OH,
                                                     OK, PA, SC, TX, VA,
                                                     WA

CNL Income                     51 fast-food or       AL, AZ, CA, FL, GA,            All cash              Public
Fund XII, Ltd.                 family-style          LA, MO, MS, NC, NM,
                               restaurants           OH, SC, TN, TX, WA

CNL Income                     50 fast-food or       AL, AR, AZ, CA, CO,            All cash              Public
Fund XIII, Ltd.                family-style          FL, GA, IN, KS, LA,
                               restaurants           MD, NC, OH, PA, SC,
                                                     TN, TX, VA

CNL Income                     65 fast-food or       AL, AZ, CO, FL, GA,            All cash              Public
Fund XIV, Ltd.                 family-style          KS, LA, MN, MO, MS,
                               restaurants           NC, NJ, NV, OH, SC,
                                                     TN, TX, VA

CNL Income                     56 fast-food or       AL, CA, FL, GA, KS,            All cash              Public
Fund XV, Ltd.                  family-style          KY, MN, MO, MS, NC,
                               restaurants           NJ, NM, OH, OK, PA,
                                                     SC, TN, TX, VA
</TABLE>

                                      -82-
<PAGE>

<TABLE>
<CAPTION>

NAME OF                        TYPE OF                                            METHOD OF            TYPE OF
ENTITY                         PROPERTY              LOCATION                     FINANCING            PROGRAM
------                         ---------             ----------                   ---------              -------
<S>                               <C>                     <C>                         <C>                  <C>
CNL Income                     49 fast-food or       AZ, CA, CO, DC, FL,            All cash              Public
Fund XVI, Ltd.                 family-style          GA, ID, IN, KS, MN,
                               restaurants           MO, NC, NM, NV, OH,
                                                     TN, TX, UT, WI

CNL Income                     31 fast-food,         CA, FL, GA, IL, IN,            All cash              Public
Fund XVII, Ltd.                family-style or       MI, NC, NV, OH, SC,
                               casual-dining         TN, TX, WA
                               restaurants

CNL Income                     25 fast-food,         AZ, CA, FL, GA, IL,            All cash              Public
Fund XVIII, Ltd.               family-style or       KY, MD, MN, NC, NV,
                               casual-dining         NY, OH, TN, TX, VA
                               restaurants

CNL American                   679 fast-food,        AL, AZ, CA, CO, CT,               (1)              Public REIT
Properties Fund,               family-style or       DE, FL, GA, IA, ID,
Inc.                           casual-dining         IL, IN, KS, KY, LA,
                               restaurants           MD, MI, MN, MO, MS,
                                                     NC, NE, NH, NJ, NM,
                                                     NV, NY, OH, OK, OR,
                                                     PA, RI, SC, TN, TX,
                                                     UT, VA, WA, WI, WV

CNL Health Care                      (2)                      (2)                      (2)             Public REIT
Properties, Inc.

</TABLE>



(1)    As of March 31, 1999, all of APF's net offering proceeds had been
       invested or committed for investment in properties and mortgage loans.
       Since April 1, 1999, APF has used proceeds from its line of credit to
       acquire and develop properties and to fund mortgage loans and secured
       equipment leases.

(2)    As of December 31, 1999, CNL Health Care Properties, Inc. had not
       acquired any properties

         A more detailed description of the acquisitions by real estate limited
partnerships and the two unlisted REITs sponsored by Messrs. Bourne and Seneff
is set forth in prior performance Table VI, included in Part II of the
registration statement filed with the Securities and Exchange Commission for
this offering. A copy of Table VI is available to stockholders from the Company
upon request, free of charge. In addition, upon request to the Company, the
Company will provide, without charge, a copy of the most recent Annual Report on
Form 10-K filed with the Securities and Exchange Commission for CNL Income Fund,
Ltd., CNL Income Fund II, Ltd., CNL Income Fund III, Ltd., CNL Income Fund IV,
Ltd., CNL Income Fund V, Ltd., CNL Income Fund VI, Ltd., CNL Income Fund VII,
Ltd., CNL Income Fund VIII, Ltd., CNL Income Fund IX, Ltd., CNL Income Fund X,
Ltd., CNL Income Fund XI, Ltd., CNL Income Fund XII, Ltd., CNL Income Fund XIII,
Ltd., CNL Income Fund XIV, Ltd., CNL Income Fund XV, Ltd., CNL Income Fund XVI,
Ltd., CNL Income Fund XVII, Ltd., CNL Income Fund XVIII, Ltd., CNL American
Properties Fund, Inc. and CNL Health Care Properties, Inc. as well as a copy,
for a reasonable fee, of the exhibits filed with such reports.

         In order to provide potential purchasers of Shares in the Company with
information to enable them to evaluate the prior experience of the Messrs.
Seneff and Bourne as general partners of real estate limited partnerships

                                      -83-
<PAGE>


and as directors and officers of the two unlisted REITs, including those set
forth in the foregoing table, certain financial and other information concerning
those limited partnerships and the two unlisted REITs, with investment
objectives similar to one or more of the Company's investment objectives, is
provided in the Prior Performance Tables included as Appendix C. Information
about the previous public partnerships, the offerings of which became fully
subscribed between January 1995 and December 1999, is included therein.
Potential stockholders are encouraged to examine the Prior Performance Tables
attached as Appendix C (in Table III), which include information as to the
operating results of these prior partnerships, for more detailed information
concerning the experience of Messrs. Seneff and Bourne.


                       INVESTMENT OBJECTIVES AND POLICIES

GENERAL

         The Company's primary investment objectives are to preserve, protect,
and enhance the Company's assets while (i) making quarterly Distributions; (ii)
obtaining fixed income through the receipt of base rent, and increasing the
Company's income (and Distributions) and providing protection against inflation
through receipt of percentage rent and/or automatic increases in base rent, and
obtaining fixed income through the receipt of payments on Mortgage Loans and
Secured Equipment Leases; (iii) continuing to qualify as a REIT for federal
income tax purposes; and (iv) providing stockholders of the Company with
liquidity of their investment, either in whole or in part, within three to eight
years after commencement of this offering, through (a) Listing, or (b) if
Listing does not occur within eight years after commencement of this offering,
the commencement of orderly Sales of the Company's assets, outside the ordinary
course of business and consistent with its objective of qualifying as a REIT,
and distribution of the proceeds thereof. The sheltering from tax of income from
other sources is not an objective of the Company. If the Company is successful
in achieving its investment and operating objectives, the stockholders (other
than tax-exempt entities) are likely to recognize taxable income in each year.
While there is no order of priority intended in the listing of the Company's
objectives, stockholders should realize that the ability of the Company to meet
these objectives may be severely handicapped by any lack of diversification of
the Company's investments and the terms of the leases.

         The Company intends to meet its objectives through its investment
policies of (i) purchasing carefully selected, well-located Properties and
leasing them on a "triple-net" basis (which means that the tenant will be
responsible for paying the cost of all repairs, maintenance, property taxes, and
insurance) to operators of Hotel Chains under leases generally requiring the
tenant to pay base annual rent, with percentage rent based on gross revenues
and/or automatic increases in base rent, and (ii) offering Mortgage Loans and
Secured Equipment Leases to tenants and operators of Hotel Chains.

         In accordance with its investment policies, the Company intends to
invest in Properties whose tenants are franchisors or franchisees of one of the
Hotel Chains to be selected by the Company, based upon recommendations by the
Advisor. There is no limit on the number of properties of a particular Hotel
Chain which the Company may acquire. However, under investment guidelines
established by the Board of Directors, no single Hotel Chain may represent more
than 50% of the total portfolio unless approved by the Board of Directors,
including a majority of the Independent Directors. In addition, the Company
currently does not expect to acquire a Property if the Board of Directors,
including a majority of the Independent Directors, determines that the
acquisition would adversely affect the Company in terms of geographic, property
type or chain diversification. Potential Mortgage Loan borrowers and Secured
Equipment Lease lessees or borrowers will similarly be operators of Hotel Chains
selected by the Company, following the Advisor's recommendations. The Company
has undertaken, consistent with its objective of qualifying as a REIT for
federal income tax purposes, to ensure that the value of all Secured Equipment
Leases, in the aggregate, will not exceed 25% of the Company's total assets,
while Secured Equipment Leases to any single lessee or borrower, in the
aggregate, will not exceed 5% of the Company's total assets. It is intended that
investments will be made in Properties, Mortgage Loans and Secured Equipment
Leases in various locations in an attempt to achieve diversification and thereby
minimize the effect of changes in local economic conditions and certain other
risks. The extent of such diversification, however, depends in part upon the
amount raised in the offering and the purchase price of each Property. See
"Estimated Use of Proceeds" and "Risk Factors -- Real Estate and Other
Investment Risks -- Possible Lack of Diversification Increases Risk of
Investment." For a more complete description of the


                                      -84-
<PAGE>


manner in which the structure of the Company's business, including its
investment policies, will facilitate the Company's ability to meet its
investment objectives. See "Business."

         The investment objectives of the Company may not be changed without the
approval of stockholders owning a majority of the shares of outstanding Common
Stock. The Bylaws of the Company require the Independent Directors to review the
Company's investment policies at least annually to determine that the policies
are in the best interests of the stockholders. The determination shall be set
forth in the minutes of the Board of Directors along with the basis for such
determination. The Directors (including a majority of the Independent Directors)
have the right, without a stockholder vote, to alter the Company's investment
policies but only to the extent consistent with the Company's investment
objectives and investment limitations. See "Certain Investment Limitations,"
below.

CERTAIN INVESTMENT LIMITATIONS

         In addition to other investment restrictions imposed by the Directors
from time to time, consistent with the Company's objective of qualifying as a
REIT, the Articles of Incorporation or the Bylaws provide for the following
limitations on the Company's investments.

         1. Not more than 10% of the Company's total assets shall be invested in
unimproved real property or mortgage loans on unimproved real property. For
purposes of this paragraph, "unimproved real property" does not include any
Property under construction, under contract for development or planned for
development within one year.

         2. The Company shall not invest in commodities or commodity future
contracts. This limitation is not intended to apply to interest rate futures,
when used solely for hedging purposes.

         3. The Company shall not invest in or make Mortgage Loans unless an
appraisal is obtained concerning the underlying property. Mortgage indebtedness
on any property shall not exceed such property's appraised value. In cases in
which the majority of Independent Directors so determine, and in all cases in
which the Mortgage Loan involves the Advisor, Directors, or Affiliates, such
appraisal must be obtained from an independent expert concerning the underlying
property. Such appraisal shall be maintained in the Company's records for at
least five years, and shall be available for inspection and duplication by any
stockholder. In addition to the appraisal, a mortgagee's or owner's title
insurance policy or commitment as to the priority of the mortgage or condition
of the title must be obtained. The Company may not invest in real estate
contracts of sale otherwise known as land sale contracts.

         4. The Company may not make or invest in Mortgage Loans, including
construction loans, on any one Property if the aggregate amount of all mortgage
loans outstanding on the Property, including the loans of the Company, would
exceed an amount equal to 85% of the appraised value of the Property as
determined by appraisal unless substantial justification exists because of the
presence of other underwriting criteria. For purposes of this subsection, the
"aggregate amount of all mortgage loans outstanding on the Property, including
the loans of the Company" shall include all interest (excluding contingent
participation in income and/or appreciation in value of the mortgaged property),
the current payment of which may be deferred pursuant to the terms of such
loans, to the extent that deferred interest on each loan exceeds 5% per annum of
the principal balance of the loan.

         5. The Company may not invest in indebtedness ("Junior Debt") secured
by a mortgage on real property which is subordinate to the lien or other
indebtedness ("Senior Debt"), except where the amount of such Junior Debt, plus
the outstanding amount of the Senior Debt, does not exceed 90% of the appraised
value of such property, if after giving effect thereto, the value of all such
investments of the Company (as shown on the books of the Company in accordance
with generally accepted accounting principles after all reasonable reserves but
before provision for depreciation) would not then exceed 25% of the Company's
Net Assets. The value of all investments in Junior Debt of the Company which
does not meet the aforementioned requirements is limited to 10% of the Company's
tangible assets (which is included within the 25% limitation).

         6. The Company may not engage in any short sale, or borrow on an
unsecured basis, if such borrowing will result in an asset coverage of less than
300%, except that such borrowing limitation shall not apply to

                                      -85-
<PAGE>

a first mortgage trust. "Asset coverage," for the purpose of this section, means
the ratio which the value of the total assets of an issuer, less all liabilities
and indebtedness except indebtedness for unsecured borrowings, bears to the
aggregate amount of all unsecured borrowings of such issuer.

         7. Unless at least 80% of the Company's tangible assets are comprised
of Properties or first mortgage loans, the Company may not incur any
indebtedness which would result in an aggregate amount of indebtedness in excess
of 300% of Net Assets.

         8. The Company may not make or invest in any mortgage loans that are
subordinate to any mortgage, other indebtedness or equity interest of the
Advisor, the Directors, or Affiliates of the Company.

         9. The Company will not invest in equity securities unless a majority
of the Directors (including a majority of Independent Directors) not otherwise
interested in such transaction approve the transaction as being fair,
competitive, and commercially reasonable and determine that the transaction will
not jeopardize the Company's ability to qualify and remain qualified as a REIT.
Investments in entities affiliated with the Advisor, a Director, the Company, or
Affiliates thereof are subject to the restrictions on joint venture investments.
In addition, the Company shall not invest in any security of any entity holding
investments or engaging in activities prohibited by the Company's Articles of
Incorporation.

         10. The Company will not issue (i) equity securities redeemable solely
at the option of the holder (except that stockholders may offer their Shares to
the Company as described under "Redemption of Shares"); (ii) debt securities
unless the historical debt service coverage (in the most recently completed
fiscal year), as adjusted for known charges, is sufficient to service that
higher level of debt properly; (iii) Shares on a deferred payment basis or under
similar arrangements; (iv) non-voting or assessable securities; or (v) options,
warrants, or similar evidences of a right to buy its securities (collectively,
"Options") unless (1) issued to all of its stockholders ratably, (2) as part of
a financing arrangement, or (3) as part of a stock option plan available to
Directors, officers, or employees of the Company or the Advisor. Options may not
be issued to the Advisor, Directors or any Affiliate thereof except on the same
terms as such Options are sold to the general public. Options may be issued to
persons other than the Advisor, Directors or any Affiliate thereof but not at
exercise prices less than the fair market value of the underlying securities on
the date of grant and not for consideration that in the judgment of the
Independent Directors has a market value less than the value of such Option on
the date of grant. Options issuable to the Advisor, Directors or any Affiliate
thereof shall not exceed 10% of the outstanding Shares on the date of grant.

         11. A majority of the Directors shall authorize the consideration to be
paid for each Property, based on the fair market value of the Property. If a
majority of the Independent Directors determine, or if the Property is acquired
from the Advisor, a Director, or Affiliates thereof, such fair market value
shall be determined by a qualified independent real estate appraiser selected by
the Independent Directors.

         12. The Company will not engage in underwriting or the agency
distribution of securities issued by others or in trading, as compared to
investment activities.

         13. The Company will not invest in real estate contracts of sale unless
such contracts of sale are in recordable form and appropriately recorded in the
chain of title.

         14. The Company will not invest in any foreign currency or bullion or
engage in short sales.

         15. The Company will not issue senior securities except notes to banks
and other lenders and preferred shares.

         16. The Company will not make loans to the Advisor or its Affiliates.

         17. The Company will not operate so as to be classified as an
"investment company" under the Investment Company Act of 1940, as amended.

         18. The Company will not make any investment that the Company believes
will be inconsistent with its objective of qualifying as a REIT.

                                      -86-
<PAGE>

         The foregoing limitations may not be modified or eliminated without the
approval of a majority of the shares of outstanding Common Stock.

         Except as set forth above or elsewhere in this Prospectus, the Company
does not intend to issue senior securities; borrow money; make loans to other
persons; invest in the securities of other issuers for the purpose of exercising
control; underwrite securities of other issuers; engage in the purchase and sale
(or turnover) of investments; offer securities in exchange for property,
repurchase or otherwise reacquire its shares or other securities; or make annual
or other reports to security holders. The Company evaluates investments in
Mortgage Loans on an individual basis and does not have a standard turnover
policy with respect to such investments.


                               DISTRIBUTION POLICY

GENERAL

         In order to qualify as a REIT for federal income tax purposes, among
other things, the Company must make distributions each taxable year (not
including any return of capital for federal income tax purposes) equal to at
least 95% of its real estate investment trust taxable income (90% in 2001 and
thereafter), although the Board of Directors, in its discretion, may increase
that percentage as it deems appropriate. See "Federal Income Tax Considerations
-- Taxation of the Company -- Distribution Requirements." The declaration of
Distributions is within the discretion of the Board of Directors and depends
upon the Company's distributable funds, current and projected cash requirements,
tax considerations and other factors.

DISTRIBUTIONS

         The following table reflects total Distributions and Distributions per
Share declared and paid by the Company for each month since the Company
commenced operations.
<TABLE>
<CAPTION>

                                                   Total                               Distributions
Month                                          Distributions                             Per Share
------                                         -------------                           -------------
<S>                                               <C>                                       <C>
November 1997                                   $    10,757                               $0.025000
December 1997                                        19,019                                0.025000
January 1998                                         28,814                                0.025000
February 1998                                        32,915                                0.025000
March 1998                                           39,627                                0.025000
April 1998                                           46,677                                0.025000
May 1998                                             52,688                                0.025000
June 1998                                            56,365                                0.025000
July 1998                                            99,589                                0.041700
August 1998                                         105,708                                0.041700
September 1998                                      156,747                                0.058300
October 1998                                        167,848                                0.058300
November 1998                                       183,302                                0.058300
December 1998                                       197,865                                0.058300
January 1999                                        251,967                                0.058300
February 1999                                       314,928                                0.058300
March 1999                                          431,757                                0.058300

April 1999                                          554,807                                0.060400
May 1999                                            687,916                                0.060400
June 1999                                           811,246                                0.060400
July 1999                                           964,253                                0.060400
August 1999                                       1,086,760                                0.060400
September 1999                                    1,227,438                                0.060400

</TABLE>


                                      -87-
<PAGE>
<TABLE>
<CAPTION>

                                                   Total                               Distributions
Month                                          Distributions                             Per Share
------                                         -------------                           -------------
<S>                                               <C>                                       <C>
October 1999                                      1,351,427                                0.060400
November 1999                                     1,467,967                                0.060400
December 1999                                     1,615,415                                0.060400

</TABLE>


         In addition, in January and February 2000, the Company declared
Distributions totalling $1,745,931 and $1,835,433, respectively (each
representing $0.0604 per Share), payable in March 2000. The Company intends to
continue to make regular Distributions to stockholders. The payment of
Distributions commenced in December 1997. Distributions will be made to those
stockholders who are stockholders as of the record date selected by the
Directors. Distributions will be declared monthly during the offering period,
declared monthly during any subsequent offering, paid on a quarterly basis
during an offering period, and declared and paid quarterly thereafter. The
Company is required to distribute annually at least 95% of its real estate
investment trust taxable income to maintain its objective of qualifying as a
REIT (90% in 2001 and thereafter). Generally, income distributed will not be
taxable to the Company under federal income tax laws if the Company complies
with the provisions relating to qualification as a REIT. If the cash available
to the Company is insufficient to pay such Distributions, the Company may obtain
the necessary funds by borrowing, issuing new securities, or selling Assets.
These methods of obtaining funds could affect future Distributions by reducing
revenues or increasing operating costs. To the extent that Distributions to
stockholders exceed earnings and profits, such amounts constitute a return of
capital for federal income tax purposes, although such Distributions might not
reduce stockholders' aggregate Invested Capital. Distributions in kind shall not
be permitted, except for distributions of readily marketable securities;
distributions of beneficial interests in a liquidating trust established for the
dissolution of the Company and the liquidation of its assets in accordance with
the terms of the Articles of Incorporation; or distributions of in-kind property
as long as the Directors (i) advise each stockholder of the risks associated
with direct ownership of the property, (ii) offer each stockholder the election
of receiving in-kind property distributions, and (iii) distribute in-kind
property only to those stockholders who accept the Directors' offer.

         For the years ended December 31, 1999 and 1998, and the period October
15, 1997 (the date operations of the Company commenced) through December 31,
1997, approximately 75%, 76% and 100%, respectively, of the Distributions
declared and paid were considered to be ordinary income and for the years ended
December 31, 1999 and 1998, approximately 25% and 24%, respectively, were
considered a return of capital for federal income tax purposes. Due to the fact
that the Company had not yet acquired all of its Properties and was still in the
offering stage as of December 31, 1999, the characterization of Distributions
for federal income tax purposes is not necessarily considered by management to
be representative of the characterization of Distributions in future periods.

         Distributions will be made at the discretion of the Directors,
depending primarily on net cash from operations(which includes cash received
from tenants except to the extent that such cash represents a return of
principal in regard to the lease of a Property consisting of building only,
distributions from joint ventures, and interest income from lessees of Equipment
and borrowers under Mortgage Loans, less expenses paid) and the general
financial condition of the Company, subject to the obligation of the Directors
to cause the Company to qualify and remain qualified as a REIT for federal
income tax purposes. The Company intends to increase Distributions in accordance
with increases in net cash from operations.


                                 SUMMARY OF THE
                      ARTICLES OF INCORPORATION AND BYLAWS

GENERAL

         The Company is organized as a corporation under the laws of the State
of Maryland. As a Maryland corporation, the Company is governed by the Maryland
General Corporation Law. Maryland corporate law deals with a variety of matters
regarding Maryland corporations, including liabilities of the Company,
stockholders, directors, and officers, the amendment of the Articles of
Incorporation, and mergers of a Maryland corporation with other entities. Since
many matters are not addressed by Maryland corporate law, it is customary for a
Maryland corporation to address these matters through provisions in its Articles
of Incorporation.

                                      -88-
<PAGE>

         The Articles of Incorporation and the Bylaws of the Company contain
certain provisions that could make it more difficult to acquire control of the
Company by means of a tender offer, a proxy contest, or otherwise. These
provisions are expected to discourage certain types of coercive takeover
practices and inadequate takeover bids and to encourage persons seeking to
acquire control of the Company to negotiate first with its Board of Directors.
The Company believes that these provisions increase the likelihood that
proposals initially will be on more attractive terms than would be the case in
their absence and facilitate negotiations which may result in improvement of the
terms of an initial offer.

         The Articles of Incorporation also permit Listing by the Board of
Directors after completion or termination of this offering.

         The discussion below sets forth material provisions of governing laws,
instruments and guidelines applicable to the Company. For more complete
provisions, reference is made to the Maryland General Corporation Law, the
guidelines for REITs published by the North American Securities Administrators
Association and the Company's Articles of Incorporation and Bylaws.

DESCRIPTION OF CAPITAL STOCK

         The Company has authorized a total of 126,000,000 shares of capital
stock, consisting of 60,000,000 shares of Common Stock, $0.01 par value per
share, 3,000,000 shares of Preferred Stock ("Preferred Stock"), and 63,000,000
additional shares of excess stock ("Excess Shares"), $0.01 par value per share.
Of the 63,000,000 Excess Shares, 60,000,000 are issuable in exchange for Common
Stock and 3,000,000 are issuable in exchange for Preferred Stock as described
below at "-- Restriction of Ownership." As of February 23, 2000, the Company had
31,595,269 Shares of Common Stock outstanding (including 20,000 Shares issued to
the Advisor prior to the commencement of the Initial Offering and 50,382 Shares
issued pursuant to the Reinvestment Plan) and no Preferred Stock or Excess
Shares outstanding. The Board of Directors may determine to engage in future
offerings of Common Stock of up to the number of unissued authorized shares of
Common Stock available.

         The Board of Directors has approved a resolution to amend the Articles
of Incorporation to increase the number of authorized Shares of Common Stock
from 60,000,000 to 150,000,000. Pursuant to the Articles of Incorporation, this
amendment must be approved by the affirmative vote of the holders of not less
than a majority of the Shares of Common Stock outstanding and entitled to vote
thereon. The Board of Directors expects to submit this matter to a vote of the
stockholders at its annual meeting in May 2000. The Board of Directors has also
approved the 2000 Offering of up to 45,000,000 Shares which is expected to
commence immediately following the completion of this offering. Until such time,
if any, as the stockholders approve an increase in the number of authorized
Shares of Common Stock of the Company, the 2000 Offering will be limited to
approximately 20,000,000 Shares. If the increase in the number of authorized
Shares is approved by the stockholders, the Board of Directors may determine to
engage in future offerings of Common Stock of up to the number of unissued
authorized Shares of Common Stock available following the termination of this
offering.

         The Company will not issue share certificates except to stockholders
who make a written request to the Company. Each stockholder's investment will be
recorded on the books of the Company, and information concerning the
restrictions and rights attributable to Shares (whether in connection with an
initial issuance or a transfer) will be sent to the stockholder receiving Shares
in connection with an issuance or transfer. A stockholder wishing to transfer
his or her Shares will be required to send only an executed form to the Company,
and the Company will provide the required form upon a stockholder's request. The
executed form and any other required documentation must be received by the
Company at least one calendar month prior to the last date of the current
quarter. Subject to restrictions in the Articles of Incorporation, transfers of
Shares shall be effective, and the transferee of the Shares will be recognized
as the holder of such Shares as of the first day of the following quarter on
which the Company receives properly executed documentation. Stockholders who are
residents of New York may not transfer fewer than 250 shares at any time.

         Stockholders have no preemptive rights to purchase or subscribe for
securities that the Company may issue subsequently. Each Share is entitled to
one vote per Share, and Shares do not have cumulative voting rights. The
stockholders are entitled to Distributions in such amounts as may be declared by
the Board of Directors from time to


                                      -89-
<PAGE>


time out of funds legally available for such payments and, in the event of
liquidation, to share ratably in any assets of the Company remaining after
payment in full of all creditors.

         All of the Shares offered hereby will be fully paid and nonassessable
when issued.

         The Articles of Incorporation authorize the Board of Directors to
designate and issue from time to time one or more classes or series of Preferred
Shares without stockholder approval. The Board of Directors may determine the
relative rights, preferences, and privileges of each class or series of
Preferred Stock so issued. Because the Board of Directors has the power to
establish the preferences and rights of each class or series of Preferred Stock,
it may afford the holders of any series or class of Preferred Stock preferences,
powers, and rights senior to the rights of holders of Common Stock; however, the
voting rights for each share of Preferred Stock shall not exceed voting rights
which bear the same relationship to the voting rights of the Shares as the
consideration paid to the Company for each share of Preferred Stock bears to the
book value of the Shares on the date that such Preferred Stock is issued. The
issuance of Preferred Stock could have the effect of delaying or preventing a
change in control of the Company. The Board of Directors has no present plans to
issue any Preferred Stock.

         Similarly, the voting rights per share of equity securities of the
Company (other than the publicly held equity securities of the Company) sold in
a private offering shall not exceed the voting rights which bear the same
relationship to the voting rights of the publicly held equity securities as the
consideration paid to the Company for each privately offered Company share bears
to the book value of each outstanding publicly held equity security. The Board
of Directors currently has no plans to offer equity securities of the Company in
a private offering.

         For a description of the characteristics of the Excess Shares, which
differ from Common Stock and Preferred Stock in a number of respects, including
voting and economic rights, see "-- Restriction of Ownership," below.

         SOLICITING DEALER WARRANTS. The Company has agreed to issue and sell,
as part of an overall compensation package, Soliciting Dealer Warrants to the
Managing Dealer, whereby one warrant to purchase one share of Common Stock will
be issued for every 25 Shares sold by the Managing Dealer. The Managing Dealer
has agreed to pay the Company $0.0008 for each Soliciting Dealer Warrant. These
warrants will be issued on a quarterly basis commencing 60 days after the date
on which the Shares are first sold pursuant to this offering. All or a portion
of the Soliciting Dealer Warrants may be reallowed to Soliciting Dealers with
prior written approval from, and in the sole discretion of, the Managing Dealer,
except where prohibited by either federal or state securities laws. The Company
will not issue Soliciting Dealer Warrants to the Managing Dealer and the
Managing Dealer will not transfer Soliciting Dealer Warrants in connection with
the sale of Shares to residents of Minnesota or Texas.

         The holder of a Soliciting Dealer Warrant will be entitled to purchase
one share of Common Stock from the Company at a price of $12.00 (120% of the
current public offering price per Share) during the Exercise Period, provided,
Soliciting Dealer Warrants will not be exercisable until one year from the date
of issuance. Holders of Soliciting Dealer Warrants may not exercise the
Soliciting Dealer Warrants to the extent such exercise would jeopardize the
Company's status as a REIT under the Code.

         The terms of the Soliciting Dealer Warrants, including the exercise
price and the number and type of securities issuable upon exercise of a
Soliciting Dealer Warrant and the number of such warrants may be adjusted in the
event of stock dividends, certain subdivisions, combinations and
reclassification of shares of Common Stock or the issuance to stockholders of
rights, options or warrants entitling them to purchase shares of Common Stock or
securities convertible into shares of Common Stock. The terms of the Soliciting
Dealer Warrants also may be adjusted if the Company engages in certain merger or
consolidation transactions or if all or substantially all of the Company's
assets are sold. Soliciting Dealer Warrants are not transferable or assignable
except by the Managing Dealer, the Soliciting Dealers, their successors in
interest, or to individuals who are officers or partners of such a person.
Exercise of these Soliciting Dealer Warrants will be under the terms and
conditions detailed in this Prospectus and in the Warrant Purchase Agreement,
which is an exhibit to the Registration Statement.

         As holders of Soliciting Dealer Warrants, persons do not have the
rights of stockholders, may not vote on Company matters and are not entitled to
receive Distributions until such time as such warrants are exercised.

                                      -90-
<PAGE>

         The Company anticipates that it will value the Soliciting Dealer
Warrants using an option pricing model in accordance with the guidance provided
in Statement of Financial Accounting Standards No. 123, "Accounting for
Stock-Based Compensation." The option pricing model that the Company will use
will take into consideration the following factors: (i) the exercise price of
the Soliciting Dealer Warrants; (ii) the expected life of the Soliciting Dealer
Warrants; (iii) the price of the Shares; (iv) expected Distributions with
respect to the Shares; (v) the risk-free interest rate for the expected term of
the Soliciting Dealer Warrants; and, to the extent applicable, (vi) the expected
volatility of the Shares. Any difference between the fair value of the
Soliciting Dealer Warrants and the purchase price of the Soliciting Dealer
Warrants would be reflected in the financial statements of the Company as a
charge to capital in excess of par value related to stock issuance costs, with a
corresponding credit to equity relating to the issuance of the Soliciting Dealer
Warrants.

BOARD OF DIRECTORS

         The Articles of Incorporation provide that the number of Directors of
the Company cannot be less than three nor more than 15. A majority of the Board
of Directors will be Independent Directors. See "Management -- Independent
Directors." Each Director, other than a Director elected to fill the unexpired
term of another Director, will be elected at each annual meeting or at any
special meeting of the stockholders called for that purpose, by a majority of
the shares of Common Stock present in person or by proxy and entitled to vote.
Independent Directors will nominate replacements for vacancies among the
Independent Directors. Under the Articles of Incorporation, the term of office
for each Director will be one year, expiring each annual meeting of
stockholders; however, nothing in the Articles of Incorporation prohibits a
director from being reelected by the stockholders. The Directors may not (a)
amend the Articles of Incorporation, except for amendments which do not
adversely affect the rights, preferences and privileges of stockholders; (b)
sell all or substantially all of the Company's assets other than in the ordinary
course of business or in connection with liquidation and dissolution; (c) cause
the merger or other reorganization of the Company; or (d) dissolve or liquidate
the Company, other than before the initial investment in property. The Directors
may establish such committees as they deem appropriate (provided that the
majority of the members of each committee are Independent Directors).

STOCKHOLDER MEETINGS

         An annual meeting will be held for the purpose of electing Directors
and for the transaction of such other business as may come before the meeting,
and will be held not less than 30 days after delivery of the annual report.
Under the Company's Bylaws, a special meeting of stockholders may be called by
the chief executive officer, a majority of the Directors, or a majority of the
Independent Directors. Special meetings of the stockholders also shall be called
by an officer of the Company upon the written request of stockholders holding in
the aggregate not less than 10% of the outstanding Common Stock entitled to vote
at such meeting. Upon receipt of such a written request, either in person or by
mail, stating the purpose or purposes of the meeting, the Company shall provide
all stockholders, within ten days of receipt of the written request, written
notice, either in person or by mail, of a meeting and its purpose. Such meeting
will be held not less than fifteen nor more than sixty days after distribution
of the notice, at a time and place specified in the request, or if none is
specified, at a time and place convenient to stockholders.

         At any meeting of stockholders, each stockholder is entitled to one
vote per share of Common Stock owned of record on the applicable record date. In
general, the presence in person or by proxy of 50% of the shares of Common Stock
then outstanding shall constitute a quorum, and the majority vote of the shares
of Common Stock present in person or by proxy will be binding on all the
stockholders of the Company.

ADVANCE NOTICE FOR STOCKHOLDER NOMINATIONS FOR
DIRECTORS AND PROPOSALS OF NEW BUSINESS

         The Bylaws of the Company require notice at least 60 days and not more
than 90 days before the anniversary of the prior annual meeting of stockholders
in order for a stockholder to (a) nominate a Director, or (b) propose new
business other than pursuant to the notice of the meeting or by or on behalf of
the Directors. The Bylaws contain a similar notice requirement in connection
with nominations for Directors at a special meeting of

                                      -91-
<PAGE>


stockholders called for the purpose of electing one or more Directors.
Accordingly, failure to comply with the notice provisions will make stockholders
unable to nominate Directors or propose new business.

AMENDMENTS TO THE ARTICLES OF INCORPORATION

         Pursuant to the Company's Articles of Incorporation, the Directors can
amend the Articles of Incorporation by a two-thirds majority from time to time
if necessary in order to qualify initially or in order to continue to qualify as
a REIT. Except as set forth above, the Articles of Incorporation may be amended
only by the affirmative vote of a majority, and in some cases a two-thirds
majority, of the shares of Common Stock outstanding and entitled to vote. The
stockholders may vote to amend the Articles of Incorporation, terminate or
dissolve the Company, or remove one or more Directors without the necessity of
concurrence by the Board of Directors.

MERGERS, COMBINATIONS, AND SALE OF ASSETS

         A merger, combination, sale, or other disposition of all or
substantially all of the Company's assets other than in the ordinary course of
business must be approved by the Directors and a majority of the shares of
Common Stock outstanding and entitled to vote. In addition, any such transaction
involving an Affiliate of the Company or the Advisor also must be approved by a
majority of the Directors (including a majority of the Independent Directors)
not otherwise interested in such transaction as fair and reasonable to the
Company and on terms and conditions not less favorable to the Company than those
available from unaffiliated third parties.

         The Maryland Business Combinations Statute provides that certain
business combinations (including mergers, consolidations, share exchanges or, in
certain circumstances, asset transfers or issuances or reclassifications of
equity securities) between a Maryland corporation and any person who
beneficially owns 10% or more of the voting power of such corporation's shares
or an affiliate of such corporation who, at any time within the two-year period
prior to the date in question, was the beneficial owner of 10% or more of the
voting power of the then-outstanding voting shares of such corporation (an
"Interested Stockholder") or an affiliate thereof, are prohibited for five years
after the most recent date on which the Interested Stockholder became an
Interested Stockholder. Thereafter, any such business combination must be
recommended by the board of directors of such corporation and approved by the
affirmative vote of at least (i) 80% of the votes entitled to be cast by holders
of outstanding shares of voting stock of the corporation and (ii) two-thirds of
the votes entitled to be cast by holders of voting shares of such corporation
other than shares held by the Interested Stockholder with whom (or with whose
affiliate) the business combination is to be effected, unless, among other
conditions, the corporation's common stockholders receive a minimum price (as
determined by statute) for their shares and the consideration is received in
cash or in the same form as previously paid by the Interested Stockholder for
its shares.

         Section 2.8 of the Articles of Incorporation provides that the
prohibitions and restrictions set forth in the Maryland Business Combinations
Statute are inapplicable to any business combination between the Company and any
person. Consequently, business combinations between the Company and Interested
Stockholders can be effected upon the affirmative vote of a majority of the
outstanding Shares entitled to vote thereon and do not require the approval of a
supermajority of the outstanding Shares held by disinterested stockholders.

CONTROL SHARE ACQUISITIONS

         The Maryland Control Share Acquisition Statute provides that control
shares of a Maryland corporation acquired in a control share acquisition have no
voting rights except to the extent approved by a vote of two-thirds of the votes
entitled to be cast on the matter, excluding shares owned by the acquiror,
officers or directors who are employees of the corporation. Control Shares are
shares which, if aggregated with all other shares of the corporation previously
acquired by the acquiror, or in respect of which the acquiror is able to
exercise or direct the exercise of voting power (except solely by virtue of a
revocable proxy), would entitle the acquiror to exercise voting power in
electing directors of such corporation within one of the following ranges of
voting power: (i) one-fifth or more but less than one-third, (ii) one-third or
more but less than a majority, or (iii) a majority or more of all voting power.
Control Shares do not include shares the acquiring person is entitled to vote as
a result of having previously obtained stockholder approval. A control share
acquisition means the acquisition of control shares, subject to certain
exceptions.

                                      -92-
<PAGE>

         Section 2.9 of the Articles of Incorporation provides that the Maryland
Control Share Acquisition Statute is inapplicable to any acquisition of
securities of the Company by any person. Consequently, in instances where the
Board of Directors otherwise waives or modifies restrictions relating to the
ownership and transfer of securities of the Company or such restrictions are
otherwise removed, control shares of the Company will have voting rights,
without having to obtain the approval of a supermajority of the outstanding
Shares eligible to vote thereon.

TERMINATION OF THE COMPANY AND REIT STATUS

         The Articles of Incorporation provide for the voluntary termination and
dissolution of the Company by the affirmative vote of a majority of the shares
of Common Stock outstanding and entitled to vote at a meeting called for that
purpose. In addition, the Articles of Incorporation permit the stockholders to
terminate the status of the Company as a REIT under the Code only by the
affirmative vote of the holders of a majority of the shares of Common Stock
outstanding and entitled to vote.

         Under the Articles of Incorporation, the Company automatically will
terminate and dissolve on December 31, 2007, unless Listing occurs, in which
event the Company automatically will become a perpetual life entity.

RESTRICTION OF OWNERSHIP

         To qualify as a REIT under the Code (i) not more than 50% of the value
of the REIT's outstanding stock may be owned, directly or indirectly (applying
certain attribution rules), by five or fewer individuals (as defined in the Code
to include certain entities) during the last half of a taxable year, (ii) the
REIT's stock must be beneficially owned (without reference to any attribution
rules) by 100 or more persons during at least 335 days of a taxable year of 12
months or during a proportionate part of a shorter taxable year; and (iii)
certain other requirements must be satisfied. See "Federal Income Tax
Considerations -- Taxation of the Company."

         To ensure that the Company satisfies these requirements, the Articles
of Incorporation restrict the direct or indirect ownership (applying certain
attribution rules) of shares of Common Stock and Preferred Stock by any Person
(as defined in the Articles of Incorporation) to no more than 9.8% of the
outstanding shares of such Common Stock or 9.8% of any series of Preferred
Shares (the "Ownership Limit"). However, the Articles of Incorporation provide
that this Ownership Limit may be modified, either entirely or with respect to
one or more Persons, by a vote of a majority of the Directors, if such
modification does not jeopardize the Company's status as a REIT. As a condition
of such modification, the Board of Directors may require opinions of counsel
satisfactory to it and/or an undertaking from the applicant with respect to
preserving the status of the Company as a REIT.

         It is the responsibility of each Person (as defined in the Articles of
Incorporation) owning (or deemed to own) more than 5% of the outstanding shares
of Common Stock or any series of outstanding Preferred Stock to give the Company
written notice of such ownership. In addition, to the extent deemed necessary by
the Directors, the Company can demand that each stockholder disclose to the
Company in writing all information regarding the Beneficial and Constructive
Ownership (as such terms are defined in the Articles of Incorporation) of the
Common Stock and Preferred Stock.

         If the ownership, transfer or acquisition of shares of Common or
Preferred Stock, or change in capital structure of the Company or other event or
transaction would result in (i) any Person owning (applying certain attribution
rules) Common Stock or Preferred Stock in excess of the Ownership Limit, (ii)
fewer than 100 Persons owning the Common Stock and Preferred Stock, (iii) the
Company being "closely held" within the meaning of section 856(h) of the Code,
or (iv) the Company failing any of the gross income requirements of section
856(c) of the Code or otherwise failing to qualify as a REIT, then the
ownership, transfer, or acquisition, or change in capital structure or other
event or transaction that would have such effect will be void as to the
purported transferee or owner, and the purported transferee or owner will not
have or acquire any rights to the Common Stock and/or Preferred Stock, as the
case may be, to the extent required to avoid such a result. Common Stock or
Preferred Stock owned, transferred or proposed to be transferred in excess of
the Ownership Limit or which would otherwise jeopardize the Company's status as
a REIT will automatically be converted to Excess Shares. A holder of Excess

                                      -93-
<PAGE>

Shares is not entitled to Distributions, voting rights, and other benefits with
respect to such shares except for the right to payment of the purchase price for
the shares (or in the case of a devise or gift or similar event which results in
the issuance of Excess Shares, the fair market value at the time of such devise
or gift or event) and the right to certain distributions upon liquidation. Any
Distribution paid to a proposed transferee or holder of Excess Shares shall be
repaid to the Company upon demand. Excess Shares shall be subject to repurchase
by the Company at its election. The purchase price of any Excess Shares shall be
equal to the lesser of (a) the price paid in such purported transaction (or in
the case of a devise or gift or similar event resulting in the issuance of
Excess Shares, the fair market value at the time of such devise or gift or
event) or (b) the fair market value of such Shares on the date on which the
Company or its designee determines to exercise its repurchase right. If the
foregoing transfer restrictions are determined to be void or invalid by virtue
of any legal decision, statute, rule or regulation, then the purported
transferee of any Excess Shares may be deemed, at the option of the Company, to
have acted as an agent on behalf of the Company in acquiring such Excess Shares
and to hold such Excess Shares on behalf of the Company.

         For purposes of the Articles of Incorporation, the term "Person" shall
mean an individual, corporation, partnership, estate, trust (including a trust
qualified under Section 401(a) or 501(c)(17) of the Code), a portion of a trust
permanently set aside to be used exclusively for the purposes described in
Section 642(c) of the Code, association, private foundation within the meaning
of Section 509(a) of the Code, joint stock company or other entity, or a group
as that term is used for purposes of Section 13(d)(3) of the Securities Exchange
Act of 1934, as amended; but does not include (i) CNL Hospitality Corp., during
the period ending on December 31, 1997, or (ii) an underwriter which
participated in a public offering of Shares for a period of sixty (60) days
following the purchase by such underwriter of Shares therein, provided that the
foregoing exclusions shall apply only if the ownership of such Shares by CNL
Hospitality Corp. or an underwriter would not cause the Company to fail to
qualify as a REIT by reason of being "closely held" within the meaning of
Section 856(a) of the code or otherwise cause the Company to fail to qualify as
a REIT.

RESPONSIBILITY OF DIRECTORS

         Directors serve in a fiduciary capacity and shall have a fiduciary duty
to the stockholders of the Company, which duty shall include a duty to supervise
the relationship of the Company with the Advisor. See "Management-- Fiduciary
Responsibilities of the Board of Directors."

LIMITATION OF LIABILITY AND INDEMNIFICATION

         Pursuant to Maryland corporate law and the Company's Articles of
Incorporation, the Company is required to indemnify and hold harmless a present
or former Director, officer, Advisor, or Affiliate and may indemnify and hold
harmless a present or former employee or agent of the Company (the "Indemnitee")
against any or all losses or liabilities reasonably incurred by the Indemnitee
in connection with or by reason of any act or omission performed or omitted to
be performed on behalf of the Company while a Director, officer, Advisor,
Affiliate, employee, or agent and in such capacity, provided, that the
Indemnitee has determined, in good faith, that the act or omission which caused
the loss or liability was in the best interests of the Company. The Company will
not indemnify or hold harmless the Indemnitee if: (i) the loss or liability was
the result of negligence or misconduct, or if the Indemnitee is an Independent
Director, the loss or liability was the result of gross negligence or willful
misconduct; (ii) the act or omission was material to the loss or liability and
was committed in bad faith or was the result of active or deliberate dishonesty;
(iii) the Indemnitee actually received an improper personal benefit in money,
property, or services; (iv) in the case of any criminal proceeding, the
Indemnitee had reasonable cause to believe that the act or omission was
unlawful; or (v) in a proceeding by or in the right of the Company, the
Indemnitee shall have been adjudged to be liable to the Company. In addition,
the Company will not provide indemnification for any loss or liability arising
from an alleged violation of federal or state securities laws unless one or more
of the following conditions are met: (i) there has been a successful
adjudication on the merits of each count involving alleged securities law
violations as to the particular Indemnitee; (ii) such claims have been dismissed
with prejudice on the merits by a court of competent jurisdiction as to the
particular Indemnitee; or (iii) a court of competent jurisdiction approves a
settlement of the claims against a particular Indemnitee and finds that
indemnification of the settlement and the related costs should be made, and the
court considering the request for indemnification has been advised of the
position of the Securities and Exchange Commission and of the published position
of any state securities regulatory authority in which securities of the Company
were offered or sold as to indemnification for violations of


                                      -94-
<PAGE>


securities laws. Pursuant to its Articles of Incorporation, the Company is
required to pay or reimburse reasonable expenses incurred by a present or former
Director, officer, Advisor or Affiliate and may pay or reimburse reasonable
expenses incurred by any other Indemnitee in advance of final disposition of a
proceeding if the following are satisfied: (i) the Indemnitee was made a party
to the proceeding by reasons of his or her service as a Director, officer,
Advisor, Affiliate, employee or agent of the Company; (ii) the Indemnitee
provides the Company with written affirmation of his or her good faith belief
that he or she has met the standard of conduct necessary for indemnification by
the Company as authorized by the Articles of Incorporation; (iii) the Indemnitee
provides the Company with a written agreement to repay the amount paid or
reimbursed by the Company, together with the applicable legal rate of interest
thereon, if it is ultimately determined that the Indemnitee did not comply with
the requisite standard of conduct; and (iv) the legal proceeding was initiated
by a third party who is not a stockholder or, if by a stockholder of the Company
acting in his or her capacity as such, a court of competent jurisdiction
approves such advancement. The Company's Articles of Incorporation further
provide that any indemnification, payment, or reimbursement of the expenses
permitted by the Articles of Incorporation will be furnished in accordance with
the procedures in Section 2-418 of the Maryland General Corporation Law.

         Any indemnification may be paid only out of Net Assets of the Company,
and no portion may be recoverable from the stockholders.

         There are certain defenses under Maryland law available to the
Directors, officers and the Advisor in the event of a stockholder action against
them. One such defense is the "business judgment rule." A Director, officer or
the Advisor can argue that he or she performed the action giving rise to the
stockholder's action in good faith and in a manner he or she reasonably believed
to be in the best interests of the Company, and with such care as an ordinarily
prudent person in a like position would have used under similar circumstances.
The Directors, officers and the Advisor are also entitled to rely on
information, opinions, reports or records prepared by experts (including
accountants, consultants, counsel, etc.) who were selected with reasonable care.
However, the Directors, officers and the Advisor may not invoke the business
judgment rule to further limit the rights of the stockholders to access records
as provided in the Articles of Incorporation.

         The Company has entered into indemnification agreements with each of
the Company's officers and Directors. The indemnification agreements require,
among other things, that the Company indemnify its officers and Directors to the
fullest extent permitted by law, and advance to the officers and Directors all
related expenses, subject to reimbursement if it is subsequently determined that
indemnification is not permitted. In accordance with this agreement, the Company
must indemnify and advance all expenses reasonably incurred by officers and
Directors seeking to enforce their rights under the indemnification agreements.
The Company also must cover officers and Directors under the Company's
directors' and officers' liability insurance. Although these indemnification
agreements offer substantially the same scope of coverage afforded by the
indemnification provisions in the Articles of Incorporation and the Bylaws, it
provides greater assurance to Directors and officers that indemnification will
be available because these contracts cannot be modified unilaterally by the
Board of Directors or by the stockholders.

REMOVAL OF DIRECTORS

         Under the Articles of Incorporation, a Director may resign or be
removed with or without cause by the affirmative vote of a majority of the
capital stock of the Company outstanding and entitled to vote.

INSPECTION OF BOOKS AND RECORDS

         The Advisor will keep or cause to be kept, on behalf of the Company,
full and true books of account on an accrual basis of accounting, in accordance
with generally accepted accounting principles. All of such books of account,
together with all other records of the Company, including a copy of the Articles
of Incorporation and any amendments thereto, will at all times be maintained at
the principal office of the Company, and will be open to inspection,
examination, and, for a reasonable charge, duplication upon reasonable notice
and during normal business hours by a stockholder or his agent. Stockholders
will also have access to the books of account and records of CNL Hospitality
Partners, LP to the same extent that they have access to the books of account
and records of the Company.

                                      -95-
<PAGE>

         As a part of its books and records, the Company will maintain at its
principal office an alphabetical list of names of stockholders, along with their
addresses and telephone numbers and the number of Shares held by each
stockholder. Such list shall be updated at least quarterly and shall be
available for inspection at the Company's home office by a stockholder or his or
her designated agent upon such stockholder's request. Such list also shall be
mailed to any stockholder requesting the list within 10 days of a request. The
copy of the stockholder list shall be printed in alphabetical order, on white
paper, and in readily readable type size that is not smaller than 10-point type.
The Company may impose a reasonable charge for expenses incurred in reproducing
such list. The list may not be sold or used for commercial purposes.

         If the Advisor or Directors neglect or refuse to exhibit, produce or
mail a copy of the stockholder list as requested, the Advisor and the Directors
shall be liable to any stockholder requesting the list for the costs, including
attorneys' fees, incurred by that stockholder for compelling the production of
the stockholder list. It shall be a defense that the actual purpose and reason
for the requests for inspection or for a copy of the stockholder list is to
secure such list of stockholders or other information for the purpose of selling
such list or copies thereof, or of using the same for a commercial purpose other
than in the interest of the applicant as a stockholder relative to the affairs
of the Company. The Company may require the stockholder requesting the
stockholder list to represent that the list is not requested for a commercial
purpose unrelated to the stockholder's interest in the Company. The remedies
provided by the Articles of Incorporation to stockholders requesting copies of
the stockholder list are in addition to, and do not in any way limit, other
remedies available to stockholders under federal law, or the law of any state.

RESTRICTIONS ON "ROLL-UP" TRANSACTIONS

         In connection with a proposed Roll-Up Transaction, which, in general
terms, is any transaction involving the acquisition, merger, conversion, or
consolidation, directly or indirectly, of the Company and the issuance of
securities of a Roll-Up Entity that would be created or would survive after the
successful completion of the Roll-Up Transaction, an appraisal of all Properties
shall be obtained from an Independent Expert. In order to qualify as an
Independent Expert for this purpose(s), the person or entity shall have no
material current or prior business or personal relationship with the Advisor or
Directors and shall be engaged to a substantial extent in the business of
rendering opinions regarding the value of assets of the type held by the
Company. The Properties shall be appraised on a consistent basis, and the
appraisal shall be based on the evaluation of all relevant information and shall
indicate the value of the Properties as of a date immediately prior to the
announcement of the proposed Roll-Up Transaction. The appraisal shall assume an
orderly liquidation of Properties over a 12-month period. The terms of the
engagement of such Independent Expert shall clearly state that the engagement is
for the benefit of the Company and the stockholders. A summary of the
independent appraisal, indicating all material assumptions underlying the
appraisal, shall be included in a report to stockholders in connection with a
proposed Roll-Up Transaction. In connection with a proposed Roll-Up Transaction
which has not been approved by at least two-thirds of the stockholders, the
person sponsoring the Roll-Up Transaction shall offer to stockholders who vote
against the proposal the choice of:

         (i)      accepting the securities of the Roll-Up Entity offered in the
                  proposed Roll-Up Transaction; or

         (ii)     one of the following:

                  (A) remaining stockholders of the Company and preserving their
         interests therein on the same terms and conditions as existed
         previously; or

                  (B) receiving cash in an amount equal to the stockholder's pro
         rata share of the appraised value of the net assets of the Company.

         The Company is prohibited from participating in any proposed Roll-Up
Transaction:

         (i) which would result in the stockholders having democracy rights in
the Roll-Up Entity that are less than those provided in the Company's Articles
of Incorporation, Sections 8.1, 8.2, 8.4, 8.5, 8.6 and 9.1 and described
elsewhere in this Prospectus, including rights with respect to the election and
removal of Directors, annual reports,


                                      -96-
<PAGE>

annual and special meetings, amendment of the Articles of Incorporation, and
dissolution of the Company. See "Description of Capital Stock" and "Stockholder
Meetings," above;

         (ii) which includes provisions that would operate as a material
impediment to, or frustration of, the accumulation of shares by any purchaser of
the securities of the Roll-Up Entity (except to the minimum extent necessary to
preserve the tax status of the Roll-Up Entity), or which would limit the ability
of an investor to exercise the voting rights of its securities of the Roll-Up
Entity on the basis of the number of shares held by that investor;

         (iii) in which investor's rights to access of records of the Roll-Up
Entity will be less than those provided in Sections 8.4 and 8.5 of the Company's
Articles of Incorporation and described in "Inspection of Books and Records,"
above; or

         (iv) in which any of the costs of the Roll-Up Transaction would be
borne by the Company if the Roll-Up Transaction is not approved by the
stockholders.


                        FEDERAL INCOME TAX CONSIDERATIONS

INTRODUCTION

         The following is a summary of the material federal income tax
consequences of the ownership of Shares of the Company, prepared by Shaw
Pittman, as Counsel. This discussion is based upon the laws, regulations, and
reported judicial and administrative rulings and decisions in effect as of the
date of this Prospectus, all of which are subject to change, retroactively or
prospectively, and to possibly differing interpretations. This discussion does
not purport to deal with the federal income or other tax consequences applicable
to all investors in light of their particular investment or other circumstances,
or to all categories of investors, some of whom may be subject to special rules
(including, for example, insurance companies, tax-exempt organizations,
financial institutions, broker-dealers, foreign corporations and persons who are
not citizens or residents of the United States). No ruling on the federal, state
or local tax considerations relevant to the operation of the Company, or to the
purchase, ownership or disposition of the Shares, has been requested from the
Internal Revenue Service (the "IRS" or the "Service") or other tax authority.
Counsel has rendered certain opinions discussed herein and believes that if the
Service were to challenge the conclusions of Counsel, such conclusions should
prevail in court. However, opinions of counsel are not binding on the Service or
on the courts, and no assurance can be given that the conclusions reached by
Counsel would be sustained in court. Prospective investors should consult their
own tax advisors in determining the federal, state, local, foreign and other tax
consequences to them of the purchase, ownership and disposition of the Shares of
the Company, the tax treatment of a REIT and the effect of potential changes in
applicable tax laws.

TAXATION OF THE COMPANY

         GENERAL. The Company has elected to be taxed as a REIT for federal
income tax purposes, as defined in Sections 856 through 860 of the Code,
commencing with its taxable year ending December 31, 1997. The Company believes
that it is organized and will operate in such a manner as to qualify as a REIT,
and the Company intends to continue to operate in such a manner, but no
assurance can be given that it will operate in a manner so as to qualify or
remain qualified as a REIT. The provisions of the Code pertaining to REITs are
highly technical and complex. Accordingly, this summary is qualified in its
entirety by the applicable Code sections, rules and regulations issued
thereunder, and administrative and judicial interpretations thereof.

         If the Company qualifies for taxation as a REIT, it generally will not
be subject to federal corporate income tax on its net income that is currently
distributed to holders of Shares. This treatment substantially eliminates the
"double taxation" (at the corporate and stockholder levels) that generally
results from an investment in a corporation. However, the Company will be
subject to federal income tax in the following circumstances. First, the Company
will be taxed at regular corporate rates on any undistributed real estate
investment trust taxable income, including undistributed net capital gains.
Second, under certain circumstances, the Company may be subject to the
alternative minimum tax on its items of tax preference. Third, if the Company
has net income from foreclosure property, it will be subject to tax on such
income at the highest corporate rate. Foreclosure property generally means real
property


                                      -97-
<PAGE>


(and any personal property incident to such real property) which is
acquired as a result of a default either on a lease of such property or on
indebtedness which such property secured and with respect to which an
appropriate election is made. Fourth, if the Company has net income derived from
prohibited transactions, such income will be subject to a 100% tax. A prohibited
transaction generally includes a sale or other disposition of property (other
than foreclosure property) that is held primarily for sale to customers in the
ordinary course of business. Fifth, if the Company should fail to satisfy the
75% gross income test or the 95% gross income test (as discussed below), but has
nonetheless maintained its qualification as a REIT because certain other
requirements have been met, it will be subject to a 100% tax on the net income
attributable to the greater of the amount by which the Company fails the 75% or
95% test. Sixth, if, during each calendar year, the Company fails to distribute
at least the sum of (i) 85% of its real estate investment trust ordinary income
for such year; (ii) 95% of its real estate investment trust capital gain net
income for such year; and (iii) any undistributed taxable income from prior
periods, the Company will be subject to a 4% excise tax on the excess of such
required distribution over the amounts actually distributed. Seventh, if the
Company acquires any asset from a C corporation (i.e. a corporation generally
subject to full corporate level tax) in a transaction in which the basis of the
asset in the Company's hands is determined by reference to the basis of the
asset (or any other property) in the hands of the C corporation, and the Company
recognizes gain on the disposition of such asset during the 10-year period
beginning on the date on which such asset was acquired by the Company, then, to
the extent of such property's "built-in gain" (the excess of the fair market
value of such property at the time of acquisition by the Company over the
adjusted basis in such property at such time), such gain will be subject to tax
at the highest regular corporate rate applicable (as provided in regulations
promulgated by the United States Department of Treasury under the Code
("Treasury Regulations") that have not yet been promulgated). (The results
described above with respect to the recognition of "built-in gain" assume that
the Company will make an election pursuant to IRS Notice 88-19.)

         If the Company fails to qualify as a REIT for any taxable year and
certain relief provisions do not apply, the Company will be subject to federal
income tax (including alternative minimum tax) as an ordinary corporation on its
taxable income at regular corporate rates without any deduction or adjustment
for distributions to holders of Shares. To the extent that the Company would, as
a consequence, be subject to tax liability for any such taxable year, the amount
of cash available for satisfaction of its liabilities and for distribution to
holders of Shares would be reduced. Distributions made to holders of Shares
generally would be taxable as ordinary income to the extent of current and
accumulated earnings and profits and, subject to certain limitations, would be
eligible for the corporate dividends received deduction, but there can be no
assurance that any such Distributions would be made. The Company would not be
eligible to elect REIT status for the four taxable years after the taxable year
during which it failed to qualify as a REIT, unless its failure to qualify was
due to reasonable cause and not willful neglect and certain other requirements
were satisfied.

         OPINION OF COUNSEL. Based upon representations made by officers of the
Company with respect to relevant factual matters, upon the existing Code
provisions, rules and regulations promulgated thereunder (including proposed
regulations) and reported administrative and judicial interpretations thereof,
upon Counsel's independent review of such documents as Counsel deemed relevant
in the circumstances and upon the assumption that the Company will operate in
the manner described in this Prospectus, Counsel has advised the Company that,
in its opinion, the Company qualified as a REIT under the Code for the taxable
years ending through December 31, 1998, the Company is organized in conformity
with the requirements for qualification as a REIT, and the Company's proposed
method of operation will enable it to continue to meet the requirements for
qualification as a REIT. It must be emphasized, however, that the Company's
ability to qualify and remain qualified as a REIT is dependent upon actual
operating results and future actions by and events involving the Company and
others, and no assurance can be given that the actual results of the Company's
operations and future actions and events will enable the Company to satisfy in
any given year the requirements for qualification and taxation as a REIT.

         REQUIREMENTS FOR QUALIFICATION AS A REIT. As discussed more fully
below, the Code defines a REIT as a corporation, trust or association (i) which
is managed by one or more trustees or directors; (ii) the beneficial ownership
of which is evidenced by transferable shares, or by transferable certificates of
beneficial interest; (iii) which, but for Sections 856 through 860 of the Code,
would be taxable as a domestic corporation; (iv) which is neither a financial
institution nor an insurance company; (v) the beneficial ownership of which is
held (without reference to any rules of attribution) by 100 or more persons;
(vi) which is not closely held as defined in section 856(h) of the Code; and
(vii) which meets certain other tests regarding the nature of its assets and
income and the amount of its distributions.

                                      -98-
<PAGE>

         In the case of a REIT which is a partner in a partnership, Treasury
Regulations provide that the REIT will be deemed to own its proportionate share
of the assets of the partnership and will be deemed to be entitled to the income
of the partnership attributable to such share. In addition, the assets and gross
income (as defined in the Code) of the partnership attributed to the REIT shall
retain the same character as in the hands of the partnership for purposes of
Section 856 of the Code, including satisfying the gross income tests and the
asset tests described below. Thus, the Company's proportionate share of the
assets, liabilities and items of income of Hospitality Partners and of any Joint
Venture, as described in "Business -- Joint Venture Arrangements," will be
treated as assets, liabilities and items of income of the Company for purposes
of applying the asset and gross income tests described herein.

         OWNERSHIP TESTS. The ownership requirements for qualification as a REIT
are that (i) during the last half of each taxable year not more than 50% in
value of the REIT's outstanding shares may be owned, directly or indirectly
(applying certain attribution rules), by five or fewer individuals (or certain
entities as defined in the Code) and (ii) there must be at least 100
stockholders (without reference to any attribution rules) on at least 335 days
of such 12-month taxable year (or a proportionate number of days of a short
taxable year). These two requirements do not apply to the first taxable year for
which an election is made to be treated as a REIT. In order to meet these
requirements for subsequent taxable years, or to otherwise obtain, maintain, or
reestablish REIT status, the Articles of Incorporation generally prohibit any
person or entity from actually, constructively or beneficially acquiring or
owning (applying certain attribution rules) more than 9.8% of the outstanding
Common Stock or 9.8% of any series of outstanding Preferred Stock. Among other
provisions, the Articles of Incorporation empower the Board of Directors to
redeem, at its option, a sufficient number of Shares to bring the ownership of
Shares of the Company in conformity with these requirements or to assure
continued conformity with such requirements.

         Under the Articles of Incorporation, each holder of Shares is required,
upon demand, to disclose to the Board of Directors in writing such information
with respect to actual, constructive or beneficial ownership of Shares of the
Company as the Board of Directors deems necessary to comply with provisions of
the Code applicable to the Company or the provisions of the Articles of
Incorporation, or the requirements of any other appropriate taxing authority.
Certain Treasury regulations govern the method by which the Company is required
to demonstrate compliance with these stock ownership requirements and the
failure to satisfy such regulations could cause the Company to fail to qualify
as a REIT. The Company has represented that it expects to meet these stock
ownership requirements for each taxable year and it will be able to demonstrate
its compliance with these requirements.

         ASSET TESTS. At the end of each quarter of a REIT's taxable year, at
least 75% of the value of its total assets must consist of "real estate assets,"
cash and cash items (including receivables) and certain government securities.
The balance of a REIT's assets generally may be invested without restriction,
except that holdings of securities not within the 75% class of assets generally
must not, with respect to any issuer, exceed 5% of the value of the REIT's
assets or 10% of the issuer's outstanding voting securities. The term "real
estate assets" includes real property, interests in real property, leaseholds of
land or improvements thereon, and mortgages on the foregoing as well as stock of
another REIT and any property attributable to the temporary investment of new
capital (but only if such property is stock or a debt instrument and only for
the one-year period beginning on the date the REIT receives such capital). When
a mortgage is secured by both real property and other property, it is considered
to constitute a mortgage on real property to the extent of the fair market value
of the real property when the REIT is committed to make the loan (or, in the
case of a construction loan, the reasonably estimated cost of construction).

         Initially, the bulk of the Company's assets will be real property.
However, the Company will also hold the Secured Equipment Leases. Counsel is of
the opinion, based on certain assumptions, that the Secured Equipment Leases
will be treated as loans secured by personal property for federal income tax
purposes. See "Federal Income Tax Considerations -- Characterization of Secured
Equipment Leases." Therefore, the Secured Equipment Leases will not qualify as
"real estate assets." However, the Company has represented that at the end of
each quarter the value of the Secured Equipment Leases, together with any
personal property owned by the Company, will in the aggregate represent less
than 25% of the Company's total assets and that the value of the Secured
Equipment Leases entered into with any particular tenant will represent less
than 5% of the Company's total assets. No independent appraisals will be
acquired to support this representation, and Counsel, in rendering its opinion
as to the qualification of the Company as a REIT, is relying on the conclusions
of the Company and its senior management as to the relative values of its
assets. There can be no assurance, however, that the IRS may not contend that
either (i) the value of the Secured Equipment Leases entered into with any
particular tenant represents more than 5% of the


                                      -99-
<PAGE>


Company's total assets, or (ii) the value of the Secured Equipment Leases,
together with any personal property owned by the Company, exceeds 25% of the
Company's total assets.

         The common and preferred stock of Hotel Investors owned by Hospitality
Partners represents a significant portion of the Company's assets. As mentioned
above, stock of a REIT is considered a "real estate asset" for purposes of the
75% asset test and, therefore, the asset tests prohibiting a REIT from owning
securities of an issuer that exceed 5% of the value of the REIT's assets or 10%
of the issuer's outstanding voting securities. Based on representations made by
officers of Hotel Investors with respect to relevant factual matters, and
assuming that Hotel Investors will operate in the manner described in this
Prospectus, Counsel has advised the Company that, in its opinion, Hotel
Investors is organized in conformity with the requirements for qualification as
a REIT, and Hotel Investors' proposed method of operations will enable it to
continue to meet the requirements for qualification as a REIT. It must be
emphasized, however, that Hotel Investors' ability to qualify and remain
qualified as a REIT is dependent upon actual operating results and future
actions by and events involving Hotel Investors and others, and no assurance can
be given that the actual results of Hotel Investors' operating and future
actions and events will enable Hotel Investors to satisfy in any given year the
requirements for qualification and taxation as a REIT. If Hotel Investors fails
to qualify as a REIT, then the Company would own (through Hospitality Partners)
securities of an issuer that exceed 5% of the value of the Company's assets and
that represent more than 10% of the outstanding voting securities of an issuer
in violation of the asset tests discussed above.

         As indicated in "Business -- Joint Venture Arrangements," the Company
may participate in Joint Ventures. If a Joint Venture were classified for
federal income tax purposes as an association taxable as a corporation rather
than as a partnership, the Company's ownership of a 10% or greater interest in
the Joint Venture would cause the Company to fail to meet the requirement that
it not own 10% or more of an issuer's voting securities. However, Counsel is of
the opinion, based on certain assumptions, that any Joint Ventures will
constitute partnerships for federal income tax purposes. See "Federal Income Tax
Considerations -- Investment in Joint Ventures."

         INCOME TESTS. A REIT also must meet two separate tests with respect to
its sources of gross income for each taxable year.

         (a) THE 75 PERCENT AND 95 PERCENT TESTS. In general, at least 75% of a
REIT's gross income for each taxable year must be from "rents from real
property," interest on obligations secured by mortgages on real property,
dividends and other distributions on, and gain from the disposition of stock of
other REITs, gains from the sale or other disposition of real property and
certain other sources, including "qualified temporary investment income." For
these purposes, "qualified temporary investment income" means any income (i)
attributable to a stock or debt instrument purchased with the proceeds received
by the REIT in exchange for stock (or certificates of beneficial interest) in
such REIT (other than amounts received pursuant to a distribution reinvestment
plan) or in a public offering of debt obligations with a maturity of at least
five years and (ii) received or accrued during the one-year period beginning on
the date the REIT receives such capital. In addition, a REIT must derive at
least 95% of its gross income for each taxable year from any combination of the
items of income which qualify under the 75% test, from dividends and interest,
and from gains from the sale, exchange or other disposition of certain stock and
securities.

         Initially, the bulk of the Company's income will be derived from rents
with respect to the Properties and dividends from Hotel Investors. Dividends
from Hotel Investors will be qualifying income under both the 75% and the 95%
test, provided that Hotel Investors qualifies as a REIT. Rents from Properties
received by the Company qualify as "rents from real property" in satisfying
these two tests only if several conditions are met. First, the rent must not be
based in whole or in part, directly or indirectly, on the income or profits of
any person. However, an amount received or accrued generally will not be
excluded from the term "rents from real property" solely by reason of being
based on a fixed percentage or percentages of receipts or sales. Second, the
Code provides that rents received from a tenant will not qualify as "rents from
real property" if the REIT, or a direct or indirect owner of 10% or more of the
REIT owns, directly or constructively, 10% or more of such tenant (a "Related
Party Tenant"). Third, if rent attributable to personal property leased in
connection with a lease of real property is greater than 15% of the total rent
received under the lease, then the portion of rent attributable to such personal
property will not qualify as "rents from real property." Finally, for rents to
qualify as "rents from real property," a REIT generally must not operate or
manage the property or furnish or render services to the tenants of such
property, other than through an independent contractor from whom the REIT
derives no revenue, except that a REIT may directly perform services


                                     -100-
<PAGE>


which are "usually or customarily rendered" in connection with the rental of
space for occupancy, other than services which are considered to be rendered to
the occupant of the property. However, a REIT is currently permitted to earn up
to one percent of its gross income from tenants, determined on a
property-by-property basis, by furnishing services that are noncustomary or
provided directly to the tenants, without causing the rental income to fail to
qualify as rents from real property.

         The Company has represented with respect to its leasing of the
Properties that it will not (i) charge rent for any Property that is based in
whole or in part on the income or profits of any person (except by reason of
being based on a percentage or percentages of receipts or sales, as described
above); (ii) charge rent that will be attributable to personal property in an
amount greater than 15% of the total rent received under the applicable lease;
(iii) directly perform services considered to be rendered to the occupant of a
Property or which are not usually or customarily furnished or rendered in
connection with the rental of real property; or (iv) enter into any lease with a
Related Party Tenant. Specifically, the Company expects that virtually all of
its income will be derived from leases of the type described in "Business --
Description of Property Leases," and it does not expect such leases to generate
income that would not qualify as rents from real property for purposes of the
75% and 95% income tests.

         In addition, the Company will be paid interest on the Mortgage Loans.
All interest income qualifies under the 95% gross income test. If a Mortgage
Loan is secured by both real property and other property, all the interest on it
will nevertheless qualify under the 75% gross income test if the amount of the
loan did not exceed the fair market value of the real property at the time of
the loan commitment. The Company has represented that this will always be the
case. Therefore, in the opinion of Counsel, income generated through the
Company's investments in Mortgage Loans will be treated as qualifying income
under the 75% gross income test.

         The Company will also receive payments under the terms of the Secured
Equipment Leases. Although the Secured Equipment Leases will be structured as
leases or loans, Counsel is of the opinion that, subject to certain assumptions,
they will be treated as loans secured by personal property for federal income
tax purposes. See "Federal Income Tax Considerations -- Characterization of
Secured Equipment Leases." If the Secured Equipment Leases are treated as loans
secured by personal property for federal income tax purposes, then the portion
of the payments under the terms of the Secured Equipment Leases that represent
interest, rather than a return of capital for federal income tax purposes, will
not satisfy the 75% gross income test (although it will satisfy the 95% gross
income test). The Company believes, however, that the aggregate amount of such
non-qualifying income will not cause the Company to exceed the limits on
non-qualifying income under the 75% gross income test.

         If, contrary to the opinion of Counsel, the Secured Equipment Leases
are treated as true leases, rather than as loans secured by personal property
for federal income tax purposes, the payments under the terms of the Secured
Equipment Leases would be treated as rents from personal property. Rents from
personal property will satisfy either the 75% or 95% gross income tests if they
are received in connection with a lease of real property and the rent
attributable to the personal property does not exceed 15% of the total rent
received from the tenant in connection with the lease. However, if rents
attributable to personal property exceed 15% of the total rent received from a
particular tenant, then the portion of the total rent attributable to personal
property will not satisfy either the 75% or 95% gross income tests.

         If, notwithstanding the above, the Company fails to satisfy one or both
of the 75% or 95% tests for any taxable year, it may still qualify as a REIT if
(i) such failure is due to reasonable cause and not willful neglect, (ii) it
reports the nature and amount of each item of its income on a schedule attached
to its tax return for such year, and (iii) the reporting of any incorrect
information is not due to fraud with intent to evade tax. However, even if these
three requirements are met and the Company is not disqualified as a REIT, a
penalty tax would be imposed by reference to the amount by which the Company
failed the 75% or 95% test (whichever amount is greater).

         (b) THE IMPACT OF DEFAULT UNDER THE SECURED EQUIPMENT LEASES. In
applying the gross income tests to the Company, it is necessary to consider the
impact that a default under one or more of the Secured Equipment Leases would
have on the Company's ability to satisfy such tests. A default under one or more
of the Secured Equipment Leases would result in the Company directly holding the
Equipment securing such leases for federal income tax purposes. In the event of
a default, the Company may choose either to lease or sell such Equipment.

                                     -101-
<PAGE>

         However, any income resulting from a rental or sale of Equipment not
incidental to the rental or sale of real property would not qualify under the
75% and 95% gross income tests. In addition, in certain circumstances, income
derived from a sale or other disposition of Equipment could be considered "net
income from prohibited transactions," subject to a 100% tax. The Company does
not, however, anticipate that its income from the rental or sale of Equipment
would be material in any taxable year.

         DISTRIBUTION REQUIREMENTS. A REIT must distribute to its stockholders
for each taxable year ordinary income dividends in an amount equal to at least
(a) 95% (90% in 2001 and thereafter) of the sum of (i) its "real estate
investment trust taxable income" (before deduction of dividends paid and
excluding any net capital gains) and (ii) the excess of net income from
foreclosure property over the tax on such income, minus (b) certain excess
non-cash income. Real estate investment trust taxable income generally is the
taxable income of a REIT computed as if it were an ordinary corporation, with
certain adjustments. Distributions must be made in the taxable year to which
they relate or, if declared before the timely filing of the REIT's tax return
for such year and paid not later than the first regular dividend payment after
such declaration, in the following taxable year.

         The Company has represented that it intends to make Distributions to
stockholders that will be sufficient to meet the 95% distribution requirement
(90% in 2001 and thereafter). Under some circumstances, however, it is possible
that the Company may not have sufficient funds from its operations to make cash
Distributions to satisfy the 95% distribution requirement. For example, in the
event of the default or financial failure of one or more tenants or lessees, the
Company might be required to continue to accrue rent for some period of time
under federal income tax principles even though the Company would not currently
be receiving the corresponding amounts of cash. Similarly, under federal income
tax principles, the Company might not be entitled to deduct certain expenses at
the time those expenses are incurred. In either case, the Company's cash
available for making Distributions might not be sufficient to satisfy the 95%
distribution requirement. If the cash available to the Company is insufficient,
the Company might raise cash in order to make the Distributions by borrowing
funds, issuing new securities or selling assets. If the Company ultimately were
unable to satisfy the 95% distribution requirement, it would fail to qualify as
a REIT and, as a result, would be subject to federal income tax as an ordinary
corporation without any deduction or adjustment for dividends paid to holders of
the Shares. If the Company fails to satisfy the 95% distribution requirement, as
a result of an adjustment to its tax returns by the Service, under certain
circumstances, it may be able to rectify its failure by paying a "deficiency
dividend" (plus a penalty and interest) within 90 days after such adjustment.
This deficiency dividend will be included in the Company's deductions for
Distributions paid for the taxable year affected by such adjustment. However,
the deduction for a deficiency dividend will be denied, if any part of the
adjustment resulting in the deficiency is attributable to fraud with intent to
evade tax or to willful failure to timely file an income tax return.

         NEW TAX LEGISLATION. On December 17, 1999, President Clinton signed the
Work Incentives Improvement Act of 1999. This law includes several provisions
that pertain to REITs, two of which will affect the Company. First, the
distribution requirement, discussed in "-- Distribution Requirements" above,
will be reduced so that the Company will be required to distribute dividends
equal to 90% (rather than 95%) of its net taxable income. Second, another
provision will change the method for measuring whether a lease violates the
restriction that rent attributable to personal property leased in connection
with a lease of real property is no more than 15 percent of the total rent
received under the lease. Under current law, the percentage is determined by
reference to the adjusted tax bases of the real property and the personal
property; under the recently passed law, the percentage will be determined by
reference to their respective fair market values. These provisions will be
effective beginning in 2001.

TAXATION OF STOCKHOLDERS

         TAXABLE DOMESTIC STOCKHOLDERS. For any taxable year in which the
Company qualifies as a REIT for federal income tax purposes, Distributions made
by the Company to its stockholders that are United States persons (generally,
any person other than a nonresident alien individual, a foreign trust or estate
or a foreign partnership or corporation) generally will be taxed as ordinary
income. Amounts received by such United States persons that are properly
designated as capital gain dividends by the Company generally will be taxed as
long-term capital gain, without regard to the period for which such person has
held its Shares, to the extent that they do not exceed the Company's actual net
capital gain for the taxable year. Corporate stockholders may be required to
treat up to 20% of certain capital gains dividends as ordinary income. Such
ordinary income and capital gain are not eligible for the


                                     -102-
<PAGE>



dividends received deduction allowed to corporations. In addition, the Company
may elect to retain and pay income tax on its long-term capital gains. If the
Company so elects, each stockholder will take into income the stockholder's
share of the retained capital gain as long-term capital gain and will receive a
credit or refund for that stockholder's share of the tax paid by the Company.
The stockholder will increase the basis of such stockholder's share by an amount
equal to the excess of the retained capital gain included in the stockholder's
income over the tax deemed paid by such stockholder. Distributions to such
United States persons in excess of the Company's current or accumulated earnings
and profits will be considered first a tax-free return of capital for federal
income tax purposes, reducing the tax basis of each stockholder's Shares, and
then, to the extent the Distribution exceeds each stockholder's basis, a gain
realized from the sale of Shares. The Company will notify each stockholder as to
the portions of each Distribution which, in its judgment, constitute ordinary
income, capital gain or return of capital for federal income tax purposes. Any
Distribution that is (i) declared by the Company in October, November or
December of any calendar year and payable to stockholders of record on a
specified date in such months and (ii) actually paid by the Company in January
of the following year, shall be deemed to have been received by each stockholder
on December 31 of such calendar year and, as a result, will be includable in
gross income of the stockholder for the taxable year which includes such
December 31. Stockholders who elect to participate in the Reinvestment Plan will
be treated as if they received a cash Distribution from the Company and then
applied such Distribution to purchase Shares in the Reinvestment Plan.
Stockholders may not deduct on their income tax returns any net operating or net
capital losses of the Company.

         Upon the sale or other disposition of the Company's Shares, a
stockholder generally will recognize capital gain or loss equal to the
difference between the amount realized on the sale or other disposition and the
adjusted basis of the Shares involved in the transaction. Such gain or loss will
be long-term capital gain or loss if, at the time of sale or other disposition,
the Shares involved have been held for more than one year. In addition, if a
stockholder receives a capital gain dividend with respect to Shares which he has
held for six months or less at the time of sale or other disposition, any loss
recognized by the stockholder will be treated as long-term capital loss to the
extent of the amount of the capital gain dividend that was treated as long-term
capital gain.

         Generally, the redemption of Shares by the Company will result in
recognition of ordinary income by the stockholder unless the stockholder
completely terminates or substantially reduces his or her interest in the
Company. A redemption of Shares for cash will be treated as a distribution that
is taxable as a dividend to the extent of the Company's current or accumulated
earnings and profits at the time of the redemption under Section 302 of the Code
unless the redemption (a) results in a "complete termination" of the
stockholder's interest in the Company under Section 302(b)(3) of the Code, (b)
is "substantially disproportionate" with respect to the stockholder under
Section 302(b)(2) of the Code, or (c) is "not essentially equivalent to a
dividend" with respect to the stockholder under Section 302(b)(1) of the Code.
Under Code Section 302(b)(2) a redemption is considered "substantially
disproportionate" if the percentage of the voting stock of the corporation owned
by a stockholder immediately after the redemption is less than eighty percent of
the percentage of the voting stock of the corporation owned by such stockholder
immediately before the redemption. In determining whether the redemption is not
treated as a dividend, Shares considered to be owned by a stockholder by reason
of certain constructive ownership rules set forth in Section 318 of the Code, as
well as Shares actually owned, must generally be taken into account. A
distribution to a stockholder will be "not essentially equivalent to a dividend"
if its results in a "meaningful reduction" in the stockholder's interest in the
Company. The Service has published a ruling indicating that a redemption which
results in a reduction in the proportionate interest in a corporation (taking
into account the Section 318 constructive ownership rules) of a stockholder
whose relative stock interest is minimal (an interest of less than 1% should
satisfy this requirement) and who exercises no control over the corporation's
affairs should be treated as being "not essentially equivalent to a dividend."

         If the redemption is not treated as a dividend, the redemption of the
Shares for cash will result in taxable gain or loss equal to the difference
between the amount of cash received and the stockholder's tax basis in the
Shares redeemed. Such gain or loss would be capital gain or loss if the Shares
were held as a capital asset and would be long-term capital gain or loss if the
holding period for the Shares exceeds one year.

         The Company will report to its U.S. stockholders and the Service the
amount of dividends paid or treated as paid during each calendar year, and the
amount of tax withheld, if any. Under the backup withholding rules, a
stockholder may be subject to backup withholding at the rate of 31% with respect
to dividends paid unless such holder (a) is a corporation or comes within
certain other exempt categories and, when required, demonstrates this


                                     -103-
<PAGE>


fact or (b) provides a taxpayer identification number, certifies as to no loss
of exemption from backup withholding, and otherwise complies with applicable
requirements of the backup withholding rules. A stockholder that does not
provide the Company with a correct taxpayer identification number may also be
subject to penalties imposed by the Service. Any amount paid to the Service as
backup withholding will be creditable against the stockholder's income tax
liability. In addition, the Company may be required to withhold a portion of
capital gain dividends to any stockholders who fail to certify their non-foreign
status to the Company. See "Foreign Stockholders" below.

         The state and local income tax treatment of the Company and its
stockholders may not conform to the federal income tax treatment described
above. As a result, stockholders should consult their own tax advisors for an
explanation of how other state and local tax laws would affect their investment
in Shares.

         TAX-EXEMPT STOCKHOLDERS. Dividends paid by the Company to a stockholder
that is a tax-exempt entity generally will not constitute "unrelated business
taxable income" ("UBTI") as defined in Section 512(a) of the Code, provided that
the tax-exempt entity has not financed the acquisition of its Shares with
"acquisition indebtedness" within the meaning of Section 514(c) of the Code and
the Shares are not otherwise used in an unrelated trade or business of the
tax-exempt entity.

         Notwithstanding the foregoing, qualified trusts that hold more than 10%
(by value) of the shares of certain REITs may be required to treat a certain
percentage of such REIT's distributions as UBTI. This requirement will apply
only if (i) treating qualified trusts holding REIT shares as individuals would
result in a determination that the REIT is "closely held" within the meaning of
Section 856(h)(1) of the Code and (ii) the REIT is "predominantly held" by
qualified trusts. A REIT is predominantly held if either (i) a single qualified
trust holds more than 25% by value of the REIT interests, or (ii) one or more
qualified trusts, each owning more than 10% by value of the REIT interests, hold
in the aggregate more than 50% of the REIT interests. The percentage of any REIT
dividend treated as UBTI is equal to the ratio of (a) the UBTI earned by the
REIT (treating the REIT as if it were a qualified trust and therefore subject to
tax on UBTI) to (b) the total gross income (less certain associated expenses) of
the REIT. A DE MINIMIS exception applies where the ratio set forth in the
preceding sentence is less than 5% for any year. For these purposes, a qualified
trust is any trust described in Section 401(a) of the Code and exempt from tax
under Section 501(a) of the Code. The restrictions on ownership of Shares in the
Articles of Incorporation will prevent application of the provisions treating a
portion of REIT distributions as UBTI to tax-exempt entities purchasing Shares
in the Company, absent a waiver of the restrictions by the Board of Directors.
See "Summary of the Articles of Incorporation and Bylaws -- Restriction of
Ownership."

         Assuming that there is no waiver of the restrictions on ownership of
Shares in the Articles of Incorporation and that a tax-exempt stockholder does
not finance the acquisition of its Shares with "acquisition indebtedness" within
the meaning of Section 514(c) of the Code or otherwise use its Shares in an
unrelated trade or business, in the opinion of Counsel the distributions of the
Company with respect to such tax-exempt stockholder will not constitute UBTI.

         The tax discussion of distributions by qualified retirement plans,
IRAs, Keogh plans and other tax-exempt entities is beyond the scope of this
discussion, and such entities should consult their own tax advisors regarding
such questions.

         FOREIGN STOCKHOLDERS. The rules governing United States federal income
taxation of nonresident alien individuals, foreign corporations, foreign
participants and other foreign stockholders (collectively, "Non-U.S.
Stockholders") are complex, and no attempt will be made herein to provide more
than a summary of such rules. The following discussion assumes that the income
from investment in the Shares will not be effectively connected with the
Non-U.S. Stockholders' conduct of a United States trade or business. Prospective
Non-U.S. Stockholders should consult with their own tax advisors to determine
the impact of federal, state and local laws with regard to an investment in
Shares, including any reporting requirements. Non-U.S. Stockholders will be
admitted as stockholders with the approval of the Advisor.

         Distributions that are not attributable to gain from sales or exchanges
by the Company of United States real property interests and not designated by
the Company as capital gain dividends will be treated as dividends of ordinary
income to the extent that they are made out of current and accumulated earnings
and profits of the Company. Such dividends ordinarily will be subject to a
withholding tax equal to 30% of the gross amount of the


                                     -104-
<PAGE>


dividend, unless an applicable tax treaty reduces or eliminates that tax. A
number of U.S. tax treaties that reduce the rate of withholding tax on corporate
dividends do not reduce, or reduce to a lesser extent, the rate of withholding
applied to distributions from a REIT. The Company expects to withhold U.S.
income tax at the rate of 30% on the gross amount of any such distributions paid
to a Non-U.S. Stockholder unless (i) a lower treaty rate applies (and, with
regard to payments on or after January 1, 1999, the Non-U.S. Stockholder files
IRS Form W-8 with the Company and, if the Shares are not traded on an
established securities market, acquires a taxpayer identification number from
the IRS), or (ii) the Non-U.S. Stockholder files an IRS Form 4224 (or, with
respect to payments on or after January 1, 1999, files IRS Form W-8 with the
Company) with the Company claiming that the distribution is effectively
connected income. Distributions in excess of the Company's current and
accumulated earnings and profits will not be taxable to a stockholder to the
extent that such distributions paid do not exceed the adjusted basis of the
stockholder's Shares, but rather will reduce the adjusted basis of such Shares.
To the extent that distributions in excess of current and accumulated earnings
and profits exceed the adjusted basis of a Non-U.S. Stockholders' Shares, such
distributions will give rise to tax liability if the Non-U.S. Stockholder would
otherwise be subject to tax on any gain from the sale or disposition of the
Shares, as described below. If it cannot be determined at the time a
distribution is paid whether or not such distribution will be in excess of
current and accumulated earnings and profits, the distributions will be subject
to withholding at the rate of 30%. However, a Non-U.S. Stockholder may seek a
refund of such amounts from the IRS if it is subsequently determined that such
distribution was, in fact, in excess of the Company's current and accumulated
earnings and profits. Beginning with payments made on or after January 1, 1999,
the Company will be permitted, but not required, to make reasonable estimates of
the extent to which distributions exceed current or accumulated earnings and
profits. Such distributions will generally be subject to a 10% withholding tax,
which may be refunded to the extent they exceed the stockholder's actual U.S.
tax liability, provided the required information is furnished to the IRS.

         For any year in which the Company qualifies as a REIT, distributions
that are attributable to gain from sales or exchanges by the Company of United
States real property interests will be taxed to a Non-U.S. Stockholder under the
provisions of the Foreign Investment in Real Property Tax Act of 1980, as
amended ("FIRPTA"). Under FIRPTA, distributions attributable to gain from sales
of United States real property interests are taxed to a Non-U.S. Stockholder as
if such gain were effectively connected with a United States business. Non-U.S.
Stockholders would thus be taxed at the normal capital gain rates applicable to
U.S. Stockholders (subject to applicable alternative minimum tax and a special
alternative minimum tax in the case of nonresident alien individuals). Also,
distributions subject to FIRPTA may be subject to a 30% branch profits tax in
the hands of a foreign corporate stockholder not entitled to treaty exemption or
rate reduction. The Company is required by applicable Treasury Regulations to
withhold 35% of any distribution that could be designated by the Company as a
capital gain dividend. This amount is creditable against the Non-U.S.
Stockholder's FIRPTA tax liability.

         Gain recognized by a Non-U.S. Stockholder upon a sale of Shares
generally will not be taxed under FIRPTA if the Company is a "domestically
controlled REIT," defined generally as a REIT in which at all times during a
specified testing period less than 50% in value of the stock was held directly
or indirectly by foreign persons. It is currently anticipated that the Company
will be a "domestically controlled REIT," and in such case the sale of Shares
would not be subject to taxation under FIRPTA. However, gain not subject to
FIRPTA nonetheless will be taxable to a Non-U.S. Stockholder if (i) investment
in the Shares is treated as "effectively connected" with the Non-U.S.
Stockholders' U.S. trade or business, or (ii) the Non-U.S. Stockholder is a
nonresident alien individual who was present in the United States for 183 days
or more during the taxable year and certain other conditions are met.
Effectively connected gain realized by a foreign corporate shareholder may be
subject to an additional 30% branch profits tax, subject to possible exemption
or rate reduction under an applicable tax treaty. If the gain on the sale of
Shares were to be subject to taxation under FIRPTA, the Non-U.S. Stockholder
would be subject to the same treatment as U.S. Stockholders with respect to such
gain (subject to applicable alternative minimum tax and a special alternative
minimum tax in the case of nonresident alien individuals), and the purchaser of
the Shares would be required to withhold and remit to the Service 10% of the
purchase price.

STATE AND LOCAL TAXES

         The Company and its shareholders may be subject to state and local
taxes in various states and localities in which it or they transact business,
own property, or reside. The tax treatment of the Company and the stockholders
in such jurisdictions may differ from the federal income tax treatment described
above. Consequently, prospective


                                     -105-
<PAGE>


stockholders should consult their own tax advisors regarding the effect of state
and local tax laws upon an investment in the Common Stock of the Company.

CHARACTERIZATION OF PROPERTY LEASES

         The Company will purchase both new and existing Properties and lease
them to franchisees or corporate franchisors pursuant to leases of the type
described in "Business -- Description of Property Leases." The ability of the
Company to claim certain tax benefits associated with ownership of the
Properties, such as depreciation, depends on a determination that the lease
transactions engaged in by the Company are true leases, under which the Company
is the owner of the leased Property for federal income tax purposes, rather than
a conditional sale of the Property or a financing transaction. A determination
by the Service that the Company is not the owner of the Properties for federal
income tax purposes may have adverse consequences to the Company, such as the
denying of the Company's depreciation deductions. Moreover, a denial of the
Company's depreciation deductions could result in a determination that the
Company's Distributions to stockholders were insufficient to satisfy the 95%
distribution requirement (90% in 2001 and thereafter) for qualification as a
REIT. However, as discussed above, if the Company has sufficient cash, it may be
able to remedy any past failure to satisfy the distribution requirements by
paying a "deficiency dividend" (plus a penalty and interest). See "Taxation of
the Company -- Distribution Requirements," above. Furthermore, in the event that
the Company was determined not to be the owner of a particular Property, in the
opinion of Counsel the income that the Company would receive pursuant to the
recharacterized lease would constitute interest qualifying under the 95% and 75%
gross income tests by reason of being interest on an obligation secured by a
mortgage on an interest in real property, because the legal ownership structure
of such Property will have the effect of making the building serve as collateral
for the debt obligation.

         The characterization of transactions as leases, conditional sales, or
financings has been addressed in numerous cases. The courts have not identified
any one factor as being determinative of whether the landlord or the tenant of
property is to be treated as the owner. Judicial decisions and pronouncements of
the Service with respect to the characterization of transactions as either
leases, conditional sales, or financing transactions have made it clear that the
characterization of leases for tax purposes is a question which must be decided
on the basis of a weighing of many factors, and courts have reached different
conclusions even where characteristics of two lease transactions were
substantially similar.

         While certain characteristics of the leases anticipated to be entered
into by the Company suggest the Company might not be the owner of the
Properties, such as the fact that such leases are "triple-net" leases, a
substantial number of other characteristics indicate the bona fide nature of
such leases and that the Company will be the owner of the Properties. For
example, under the types of leases described in "Business -- Description of
Property Leases," the Company will bear the risk of substantial loss in the
value of the Properties, since the Company will acquire its interests in the
Properties with an equity investment, rather than with nonrecourse indebtedness.
Further, the Company, rather than the tenant, will benefit from any appreciation
in the Properties, since the Company will have the right at any time to sell or
transfer its Properties, subject to the tenant's right to purchase the property
at a price not less than the Property's fair market value (determined by
appraisal or otherwise).

         Other factors that are consistent with the ownership of the Properties
by the Company are (i) the tenants are liable for repairs and to return the
Properties in reasonably good condition; (ii) insurance proceeds generally are
to be used to restore the Properties and, to the extent not so used, belong to
the Company; (iii) the tenants agree to subordinate their interests in the
Properties to the lien of any first mortgage upon delivery of a nondisturbance
agreement and agree to attorn to the purchaser upon any foreclosure sale; and
(iv) based on the Company's representation that the Properties can reasonably be
expected to have at the end of their lease terms (generally a maximum of 30 to
40 years) a fair market value of at least 20% of the Company's cost and a
remaining useful life of at least 20% of their useful lives at the beginning of
the leases, the Company has not relinquished the Properties to the tenants for
their entire useful lives, but has retained a significant residual interest in
them. Moreover, the Company will not be primarily dependent upon tax benefits in
order to realize a reasonable return on its investments.

         Concerning the Properties for which the Company owns the buildings and
the underlying land, on the basis of the foregoing, assuming (i) the Company
leases the Properties on substantially the same terms and conditions described
in "Business -- Description of Property Leases," and (ii) as is represented by
the Company, the residual value of the Properties remaining after the end of
their lease terms (including all renewal periods) may reasonably be


                                     -106-
<PAGE>


expected to be at least 20% of the Company's cost of such Properties, and the
remaining useful lives of the Properties after the end of their lease terms
(including all renewal periods) may reasonably be expected to be at least 20% of
the Properties' useful lives at the beginning of their lease terms, it is the
opinion of Counsel that the Company will be treated as the owner of the
Properties for federal income tax purposes and will be entitled to claim
depreciation and other tax benefits associated with such ownership. In the case
of Properties for which the Company does not own the underlying land, Counsel
cannot opine that such transactions will be characterized as leases.

CHARACTERIZATION OF SECURED EQUIPMENT LEASES

         The Company will purchase Equipment and lease it to franchisees or
corporate franchisors pursuant to leases of the type described in "Business --
General." The ability of the Company to qualify as a REIT depends on a
determination that the Secured Equipment Leases are financing arrangements,
under which the lessees acquire ownership of the Equipment for federal income
tax purposes. If the Secured Equipment Leases are instead treated as true
leases, the Company may be unable to satisfy the income tests for REIT
qualification. See "Federal Income Tax Considerations -- Taxation of the Company
-- Income Tests."

         While certain characteristics of the Secured Equipment Leases to be
entered into by the Company suggest that the Company retains ownership of the
Equipment, such as the fact that certain of the Secured Equipment Leases are
structured as leases, with the Company retaining title to the Equipment, a
substantial number of other characteristics indicate that the Secured Equipment
Leases are financing arrangements and that the lessees are the owners of the
Equipment for federal income tax purposes. For example, under the types of
Secured Equipment Leases described in "Business -- General," the lease term will
equal or exceed the useful life of the Equipment, and the lessee will have the
option to purchase the Equipment at the end of the lease term for a nominal sum.
Moreover, under the terms of the Secured Equipment Leases, the Company and the
lessees will each agree to treat the Secured Equipment Leases as loans secured
by personal property, rather than leases, for tax purposes.

         On the basis of the foregoing, assuming (i) the Secured Equipment
Leases are made on substantially the same terms and conditions described in
"Business -- General," and (ii) as represented by the Company, each of the
Secured Equipment Leases will have a term that equals or exceeds the useful life
of the Equipment subject to the lease, it is the opinion of Counsel that the
Company will not be treated as the owner of the Equipment that is subject to the
Secured Equipment Leases for federal income tax purposes and that the Company
will be able to treat the Secured Equipment Leases as loans secured by personal
property. Counsel's opinion that the Company will be organized in conformity
with the requirements for qualification as a REIT is based, in part, on the
assumption that each of the Secured Equipment Leases will conform to the
conditions outlined in clauses (i) and (ii) of the preceding sentence.

INVESTMENT IN JOINT VENTURES

         As indicated in "Business -- Joint Venture Arrangements," the Company
may participate in Joint Ventures which own and lease Properties. Assuming that
the Joint Ventures have the characteristics described in "Business -- Joint
Venture Arrangements," and are operated in the same manner that the Company
operates with respect to Properties that it owns directly, it is the opinion of
Counsel that (i) the Joint Ventures will be treated as partnerships, as defined
in Sections 7701(a)(2) and 761(a) of the Code, and not as associations taxable
as corporations, and that the Company will be subject to tax as a partner
pursuant to Sections 701-761 of the Code; and (ii) all material allocations to
the Company of income, gain, loss and deduction as provided in the Joint Venture
agreements and as discussed in the Prospectus will be respected under Section
704(b) of the Code. The Company has represented that it will not become a
participant in any Joint Venture unless the Company has first obtained advice of
Counsel that the Joint Venture will constitute a partnership for federal income
tax purposes and that the allocations to the Company contained in the Joint
Venture agreement will be respected.

         If, contrary to the opinion of Counsel, a Joint Venture were to be
treated as an association taxable as a corporation, the Company would be treated
as a stockholder for tax purposes and would not be treated as owning a pro rata
share of the Joint Venture's assets. In addition, the items of income and
deduction of the Joint Venture would not pass through to the Company. Instead,
the Joint Venture would be required to pay income tax at regular

                                     -107-
<PAGE>


corporate tax rates on its net income, and distributions to partners would
constitute dividends that would not be deductible in computing the Joint
Venture's taxable income. Moreover, a determination that a Joint Venture is
taxable as a corporation could cause the Company to fail to satisfy the asset
tests for qualification as a REIT. See "Taxation of the Company -- Asset Tests"
and "Taxation of the Company -- Income Tests," above.


                             REPORTS TO STOCKHOLDERS

         The Company will furnish each stockholder with its audited annual
report within 120 days following the close of each fiscal year. These annual
reports will contain the following: (i) financial statements, including a
balance sheet, statement of operations, statement of stockholders' equity, and
statement of cash flows, prepared in accordance with generally accepted
accounting principles which are audited and reported on by independent certified
public accountants; (ii) the ratio of the costs of raising capital during the
period to the capital raised; (iii) the aggregate amount of advisory fees and
the aggregate amount of other fees paid to the Advisor and any Affiliate of the
Advisor by the Company and including fees or charges paid to the Advisor and any
Affiliate of the Advisor by third parties doing business with the Company; (iv)
the Operating Expenses of the Company, stated as a percentage of the Average
Invested Assets (the average of the aggregate book value of the assets of the
Company, for a specified period, invested, directly or indirectly, in equity
interests in and loans secured by real estate, before reserves for depreciation
or bad debts or other similar non-cash reserves, computed by taking the average
of such values at the end of each month during such period) and as a percentage
of its Net Income; (v) a report from the Independent Directors that the policies
being followed by the Company are in the best interest of its stockholders and
the basis for such determination; (vi) separately stated, full disclosure of all
material terms, factors and circumstances surrounding any and all transactions
involving the Company, Directors, Advisor and any Affiliate thereof occurring in
the year for which the annual report is made, and the Independent Directors
shall be specifically charged with a duty to examine and comment in the report
on the fairness of such transactions; and (vii) Distributions to the
stockholders for the period, identifying the source of such Distributions and if
such information is not available at the time of the distribution, a written
explanation of the relevant circumstances will accompany the Distributions (with
the statement as to the source of Distributions to be sent to stockholders not
later than 60 days after the end of the fiscal year in which the distribution
was made).

         Within 75 days following the close of each Company fiscal year, each
stockholder that is a Qualified Plan will be furnished with an annual statement
of Share valuation to enable it to file annual reports required by ERISA as they
relate to its investment in the Company. For any period during which the Company
is making a public offering of Shares, the statement will report an estimated
value of each Share at the public offering price per Share, which during the
term of this offering is $10.00 per Share. If no public offering is ongoing, and
until Listing, the statement will report an estimated value of each Share based
on (i) appraisal updates performed by the Company based on a review of the
existing appraisal and lease of each Property, focusing on a re-examination of
the capitalization rate applied to the rental stream to be derived from that
Property; and (ii) a review of the outstanding Mortgage Loans and Secured
Equipment Leases focusing on a determination of present value by a
re-examination of the capitalization rate applied to the stream of payments due
under the terms of each Mortgage Loan and Secured Equipment Leases. The Company
may elect to deliver such reports to all stockholders. Stockholders will not be
forwarded copies of appraisals or updates. In providing such reports to
stockholders, neither the Company nor its Affiliates thereby make any warranty,
guarantee, or representation that (i) the stockholders or the Company, upon
liquidation, will actually realize the estimated value per Share, or (ii) the
stockholders will realize the estimated net asset value if they attempt to sell
their Shares.

         If the Company is required by the Securities Exchange Act of 1934, as
amended, to file quarterly reports with the Securities and Exchange Commission
on Form 10-Q, stockholders will be furnished with a summary of the information
contained in each such report within 60 days after the end of each fiscal
quarter. Such summary information generally will include a balance sheet, a
quarterly statement of income, and a statement of cash flows, and any other
pertinent information regarding the Company and its activities during the
quarter. Stockholders also may receive a copy of any Form 10-Q upon request to
the Company. If the Company is not subject to this filing requirement,
stockholders will be furnished with a semi-annual report within 60 days after
each six-month period containing information similar to that contained in the
quarterly report but applicable to such six-month period.

                                     -108-
<PAGE>

         Stockholders and their duly authorized representatives are entitled to
inspect and copy, at their expense, the books and records of the Company at all
times during regular business hours, upon reasonable prior notice to the
Company, at the location where such reports are kept by the Company.
Stockholders, upon request and at their expense, may obtain full information
regarding the financial condition of the Company, a copy of the Company's
federal, state, and local income tax returns for each fiscal year of the
Company, and, subject to certain confidentiality requirements, a list containing
the name, address, and Shares held by each stockholder.

         The fiscal year of the Company will be the calendar year.

         The Company's federal tax return (and any applicable state income tax
returns) will be prepared by the accountants regularly retained by the Company.
Appropriate tax information will be submitted to the stockholders within 30 days
following the end of each fiscal year of the Company. A specific reconciliation
between GAAP and income tax information will not be provided to the
stockholders; however, such reconciling information will be available in the
office of the Company for inspection and review by any interested stockholder.


                                  THE OFFERING

GENERAL

         A maximum of 27,500,000 Shares ($275,000,000) are being offered at a
purchase price of $10.00 per share. Included in the 27,500,000 Shares offered,
the Company has registered 2,500,000 Shares ($25,000,000) available only to
stockholders purchasing Shares in this offering who receive a copy of this
Prospectus or to stockholders who purchased Shares in the Initial Offering and
who received a copy of the related prospectus and who elect to participate in
the Reinvestment Plan. Any participation in such plan by a person who becomes a
stockholder otherwise than by participating in this offering will require
solicitation under a separate prospectus. See "Summary of Reinvestment Plan."
The Board of Directors may determine to engage in future offerings of Common
Stock of up to the number of unissued authorized shares of Common Stock
available following termination of this offering.

         A minimum investment of 250 Shares ($2,500) is required, except for
Nebraska, New York, and North Carolina investors who must make a minimum
investment of 500 Shares ($5,000). IRAs, Keogh plans, and pension plans must
make a minimum investment of at least 100 Shares ($1,000), except for Iowa
tax-exempt investors who must make a minimum investment of 250 Shares ($2,500).
For Minnesota investors only, IRAs and qualified plans must make a minimum
investment of 200 Shares ($2,000). Any investor who makes the required minimum
investment may purchase additional Shares in increments of one Share. Maine
investors, however, may not purchase additional Shares in amounts less than the
applicable minimum investment except at the time of the initial subscription or
with respect to Shares purchased pursuant to the Reinvestment Plan. See "The
Offering -- General," "The Offering -- Subscription Procedures," and "Summary of
Reinvestment Plan."

PLAN OF DISTRIBUTION

         The Shares are being offered to the public on a "best efforts" basis
(which means that no one is guaranteeing that any minimum amount will be sold)
through the Soliciting Dealers, who will be members of the National Association
of Securities Dealers, Inc. (the "NASD") or other persons or entities exempt
from broker-dealer registration, and the Managing Dealer. The Soliciting Dealers
will use their best efforts during the offering period to find eligible persons
who desire to subscribe for the purchase of Shares from the Company. Both James
M. Seneff, Jr. and Robert A. Bourne are Affiliates and licensed principals of
the Managing Dealer, and the Advisor is an Affiliate of the Managing Dealer.

         Prior to a subscriber's admission to the Company as a stockholder,
funds paid by such subscriber will be deposited in an interest-bearing escrow
account with SouthTrust Bank, N.A. The Company, within 30 days after the date a
subscriber is admitted to the Company, will pay to such subscriber the interest
(generally calculated on a daily basis) actually earned on the funds of those
subscribers whose funds have been held in escrow by such bank for at

                                     -109-
<PAGE>


least 20 days. Stockholders otherwise are not entitled to interest earned on
Company funds or to receive interest on their Invested Capital. See "Escrow
Arrangements" below.

         Subject to the provisions for reduced Selling Commissions described
below, the Company will pay the Managing Dealer an aggregate of 7.5% of the
Gross Proceeds as Selling Commissions. The Managing Dealer, in its sole
discretion, may reallow fees of up to 7% to the Soliciting Dealers with respect
to Shares sold by them. In addition, the Company will pay the Managing Dealer,
as an expense allowance, a marketing support and due diligence expense
reimbursement fee equal to 0.5% of Gross Proceeds. All or any portion of this
fee may be reallowed to any Soliciting Dealer with the prior written approval
from, and in the sole discretion of, the Managing Dealer, based on such factors
as the number of Shares sold by such Soliciting Dealer, the assistance, if any,
of such Soliciting Dealer in marketing this offering, and bona fide due
diligence expenses incurred. The Company also will issue to the Managing Dealer,
a Soliciting Dealer Warrant to purchase one share of Common Stock for every 25
Shares sold, to be exercised, if at all, during the Exercise Period, at a price
of $12.00 per share. The Managing Dealer may, in its sole discretion, reallow
all or any part of such Soliciting Dealer Warrant to certain Soliciting Dealers,
unless prohibited by federal or state securities laws. Soliciting Dealer
Warrants will not be exercisable until one year from date of issuance.
Soliciting Dealer Warrants are not transferable or assignable except by the
Managing Dealer, the Soliciting Dealers, their successors in interest, or
individuals who are officers or partners of such a person. See "Summary of the
Articles of Incorporation and Bylaws -- Description of Capital Stock --
Soliciting Dealer Warrants." In connection with the Initial Offering, the
Company will pay a soliciting dealer servicing fee of 0.2% of Invested Capital
(calculated, for purposes of this provision, using only Shares sold pursuant to
the Initial Offering) commencing December 31, 2000 and each December 31
thereafter, to the Managing Dealer, which, in its sole discretion may reallow
all or a portion of such fee to the Soliciting Dealers who sold Shares pursuant
to the Initial Offering and whose clients who purchased Shares in the Initial
Offering hold Shares on such date. The soliciting dealer servicing fee will
terminate as of the beginning of any year in which the Company is liquidated or
in which Listing occurs, provided, however, that any previously accrued but
unpaid portion of the soliciting dealer servicing fee may be paid in such year
or any subsequent year. The soliciting dealer servicing fee will not be assessed
with regard to Shares sold in this offering. Stockholders who elect to
participate in the Reinvestment Plan will be charged Selling Commissions and the
marketing support and due diligence fee on Shares purchased for their accounts
on the same basis as investors who purchase Shares in this offering. See
"Summary of Reinvestment Plan."

         A registered principal or representative of the Managing Dealer or a
Soliciting Dealer, employees, officers, and Directors of the Company, or
employees, officers and directors of the Advisor, any of their Affiliates and
any Plan established exclusively for the benefit of such persons or entities may
purchase Shares net of 7% commissions, at a per Share purchase price of $9.30.
Clients of an investment adviser registered under the Investment Advisers Act of
1940, as amended, who have been advised by such adviser on an ongoing basis
regarding investments other than in the Company, and who are not being charged
by such adviser or its Affiliates, through the payment of commissions or
otherwise, for the advice rendered by such adviser in connection with the
purchase of the Shares, may purchase the Shares net of 7% commissions. In
addition, Soliciting Dealers that have a contractual arrangement with their
clients for the payment of fees which is consistent with accepting Selling
Commissions, in their sole discretion, may elect not to accept any Selling
Commissions offered by the Company for Shares that they sell. In that event,
such Shares shall be sold to the investor net of all Selling Commissions, at a
per Share purchase price of $9.30. In connection with the purchases of certain
minimum numbers of Shares, the amount of Selling Commissions otherwise payable
to the Managing Dealer or a Soliciting Dealer shall be reduced in accordance
with the following schedule:


<TABLE>
<CAPTION>

                                                                              Reallowed Commissions on Sales per
                                             Purchase Price for            Share on Total Sale for Increment Share
                                            Incremental Share in                 in Volume Discount Range
            Dollar Amount                      Volume Discount           -----------------------------------------
         of Shares Purchased                   Range Per Share             Percent                Dollar Amount
      ------------------------------      -----------------------       --------------          -----------------
<S>                      <C>                     <C>                       <C>                       <C>
      $       10   --    $250,000                $10.00                    7.0%                      $0.70
         250,010   --     500,000                  9.85                    5.5%                       0.55
         500,010   --     750,000                  9.70                    4.0%                       0.40
         750,010   --   1,000,000                  9.60                    3.0%                       0.30
       1,000,010   --   5,000,000                  9.50                    2.0%                       0.20

</TABLE>

                                     -110-
<PAGE>

         Selling Commissions for purchases of $5,000,010 or more will, in the
sole discretion of the Managing Dealer, be reduced to $0.15 per Share or less
but in no event will the proceeds to the Company be less than $9.25 per Share.

         For example, if an investor purchases 100,000 Shares, the investor
could pay as little as $978,750 rather than $1,000,000 for the Shares, in which
event the Selling Commissions on the sale of such Shares would be $53,750 ($0.54
per Share). The net proceeds to the Company will not be affected by such
discounts.

         Subscriptions may be combined for the purpose of determining the volume
discounts in the case of subscriptions made by any "purchaser," provided all
such Shares are purchased through the same Soliciting Dealer or through the
Managing Dealer. The volume discount will be prorated among the separate
subscribers considered to be a single "purchaser." Shares purchased pursuant to
the Reinvestment Plan on behalf of a Participant in the Reinvestment Plan will
not be combined with other subscriptions for Shares by the investor in
determining the volume discount to which such investor may be entitled. See
"Summary of Reinvestment Plan." Further subscriptions for Shares will not be
combined for purposes of the volume discount in the case of subscriptions by any
"purchaser" who subscribes for additional Shares subsequent to the purchaser's
initial purchase of Shares.

         Any request to combine more than one subscription must be made in
writing in a form satisfactory to the Company and must set forth the basis for
such request. Any such request will be subject to verification by the Managing
Dealer that all of such subscriptions were made by a single "purchaser." If a
"purchaser" does not reduce the per Share purchase price, the excess purchase
price over the discounted purchase price will be returned to the actual separate
subscribers for Shares.

         For purposes of such volume discounts, "purchaser" includes (i) an
individual, his or her spouse, and their children under the age of 21, who
purchase the Shares for his or her or their own accounts, and all pension or
trust funds established by each such individual; (ii) a corporation,
partnership, association, joint-stock company, trust fund, or any organized
group of persons, whether incorporated or not (provided that the entities
described in this clause (ii) must have been in existence for at least six
months before purchasing the Shares and must have formed such group for a
purpose other than to purchase the Shares at a discount); (iii) an employee's
trust, pension, profit-sharing, or other employee benefit plan qualified under
Section 401 of the Code; and (iv) all pension, trust, or other funds maintained
by a given bank. In addition, the Company, in its sole discretion, may aggregate
and combine separate subscriptions for Shares received during the offering
period from (i) the Managing Dealer or the same Soliciting Dealer, (ii)
investors whose accounts are managed by a single investment adviser registered
under the Investment Advisers Act of 1940, (iii) investors over whose accounts a
designated bank, insurance company, trust company, or other entity exercises
discretionary investment responsibility, or (iv) a single corporation,
partnership, trust association, or other organized group of persons, whether
incorporated or not, and whether such subscriptions are by or for the benefit of
such corporation, partnership, trust association, or group. Except as provided
in this paragraph, subscriptions will not be cumulated, combined, or aggregated.

         Any reduction in commissions will reduce the effective purchase price
per Share to the investor involved but will not alter the net proceeds payable
to the Company as a result of such sale. All investors will be deemed to have
contributed the same amount per Share to the Company whether or not the investor
receives a discount. Accordingly, for purposes of Distributions, investors who
pay reduced commissions will receive higher returns on their investments in the
Company as compared to investors who do not pay reduced commissions.

         In connection with the sale of Shares, certain registered principals or
representatives of the Managing Dealer may perform wholesaling functions for
which they will receive compensation payable by the Managing Dealer in an
aggregate amount not in excess of one percent of Gross Proceeds. The first 0.5%
of Gross Proceeds of any such fee will be paid from the 7.5% of Gross Proceeds
payable to the Managing Dealer as Selling Commissions. In addition, the Advisor
and its Affiliates, including the Managing Dealer and its registered principals
or representatives, may incur due diligence fees and other expenses, including
expenses related to sales seminars and wholesaling activities, a portion of
which may be paid by the Company.

         In addition, stockholders may agree with their participating Soliciting
Dealer and the Managing Dealer to have Selling Commissions relating to their
Shares paid over a seven-year period pursuant to a deferred commission


                                     -111-
<PAGE>

arrangement (the "Deferred Commission Option"). Stockholders electing the
Deferred Commission Option will be required to pay a total of $9.40 per Share
purchased upon subscription, rather than $10.00 per Share, with respect to which
$0.15 per Share will be payable as Selling Commissions due upon subscription,
$0.10 of which may be reallowed to the Soliciting Dealer by the Managing Dealer.
For each of the six years following such subscription on a date to be determined
by the Managing Dealer, $0.10 per Share will be paid by the Company as deferred
Selling Commissions with respect to Shares sold pursuant to the Deferred
Commission Option, which amounts will be deducted from and paid out of
distributions otherwise payable to such stockholders holding such Shares and may
be reallowed to the Soliciting Dealer by the Managing Dealer. The net proceeds
to the Company will not be affected by the election of the Deferred Commission
Option. Under this arrangement, a stockholder electing the Deferred Commission
Option will pay a 1% Selling Commission per year thereafter for the next six
years which will be deducted from and paid by the Company out of distributions
otherwise payable to such stockholder. At such time, if any, as Listing occurs,
the Company shall have the right to require the acceleration of all outstanding
payment obligations under the Deferred Commission Option. All such Selling
Commissions will be paid to the Managing Dealer, whereby a total of up to 7% of
such Selling Commissions may be reallowed to the Soliciting Dealer.

         The Company or its Affiliates also may provide incentive items for
registered representatives of the Managing Dealer and the Soliciting Dealers,
which in no event shall exceed an aggregate of $100 per annum per participating
salesperson. In the event other incentives are provided to registered
representatives of the Managing Dealer or the Soliciting Dealers, they will be
paid only in cash, and such payments will be made only to the Managing Dealer or
the Soliciting Dealers rather than to their registered representatives. Any such
sales incentive program must first have been submitted for review by the NASD,
and must comply with Rule 2710(c)(6)(B)(xii). Costs incurred in connection with
such sales incentive programs, if any, will be considered underwriting
compensation. See "Estimated Use of Proceeds."

         The Company will also reimburse the Managing Dealer and the Soliciting
Dealers for bona fide due diligence expenses and certain expenses as incurred in
connection with the offering.

         The total amount of underwriting compensation, including commissions
and reimbursement of expenses, paid in connection with the offering will not
exceed 10.5% of Gross Proceeds.

         The Managing Dealer and the Soliciting Dealers severally will indemnify
the Company and its officers and Directors, the Advisor and its officers and
directors and their Affiliates, against certain liabilities, including
liabilities under the Securities Act of 1933.

SUBSCRIPTION PROCEDURES

         PROCEDURES APPLICABLE TO ALL SUBSCRIPTIONS. In order to purchase
Shares, the subscriber must complete and execute the Subscription Agreement. Any
subscription for Shares must be accompanied by cash or check payable to
"SouthTrust Bank, N.A., Escrow Agent" or to the Company, in the amount of $10.00
per Share. See "Escrow Arrangements" below. Certain Soliciting Dealers who have
"net capital," as defined in the applicable federal securities regulations, of
$250,000 or more may instruct their customers to make their checks for Shares
for which they have subscribed payable directly to the Soliciting Dealer. In
such case, the Soliciting Dealer will issue a check made payable to the order of
the Escrow Agent for the aggregate amount of the subscription proceeds.

         Each subscription will be accepted or rejected by the Company within 30
days after its receipt, and no sale of Shares shall be completed until at least
five business days after the date on which the subscriber receives a copy of
this Prospectus. If a subscription is rejected, the funds will be returned to
the subscriber within ten business days after the date of such rejection,
without interest and without deduction. A form of the Subscription Agreement is
set forth as Appendix D to this Prospectus. The subscription price of each Share
is payable in full upon execution of the Subscription Agreement. A subscriber
whose subscription is accepted shall be sent a confirmation of his or her
purchase.

         The Advisor and each Soliciting Dealer who sells Shares on behalf of
the Company have the responsibility to make every reasonable effort to determine
that the purchase of Shares is appropriate for an investor and that the
requisite suitability standards are met. See "Suitability Standards and How to
Subscribe -- Suitability Standards." In making this determination, the
Soliciting Dealers will rely on relevant information provided by the investor,


                                     -112-
<PAGE>

including information as to the investor's age, investment objectives,
investment experience, income, net worth, financial situation, other
investments, and any other pertinent information. Each investor should be aware
that determining suitability is the responsibility of the Soliciting Dealer.

         The Advisor and each Soliciting Dealer shall maintain records of the
information used to determine that an investment in the Shares is suitable and
appropriate for an investor. The Advisor and each Soliciting Dealer shall
maintain these records for at least six years.

         Subscribers will be admitted as stockholders not later than the last
day of the calendar month following acceptance of their subscriptions.

         PROCEDURES APPLICABLE TO NON-TELEPHONIC ORDERS. Each Soliciting Dealer
receiving a subscriber's check made payable solely to the bank escrow agent
(where, pursuant to such Soliciting Dealer's internal supervisory procedures,
internal supervisory review must be conducted at the same location at which
subscription documents and checks are received from subscribers), will deliver
such checks to the Managing Dealer no later than the close of business of the
first business day after receipt of the subscription documents by the Soliciting
Dealer except that, in any case in which the Soliciting Dealer maintains a
branch office, and, pursuant to a Soliciting Dealer's internal supervisory
procedures, final internal supervisory review is conducted at a different
location, the branch office shall transmit the subscription documents and check
to the Soliciting Dealer conducting such internal supervisory review by the
close of business on the first business day following their receipt by the
branch office and the Soliciting Dealer shall review the subscription documents
and subscriber's check to ensure their proper execution and form and, if they
are acceptable, transmit the check to the Managing Dealer by the close of
business on the first business day after the check is received by the Soliciting
Dealer. The Managing Dealer will transmit the check to the Escrow Agent by no
later than the close of business on the first business day after the check is
received from the Soliciting Dealer.

         PROCEDURES APPLICABLE TO TELEPHONIC ORDERS. Certain Soliciting Dealers
may permit investors to subscribe for Shares by telephonic order to the
Soliciting Dealer. There are no additional fees associated with telephonic
orders. Subscribers who wish to subscribe for Shares by telephonic order to the
Soliciting Dealer may complete the telephonic order either by delivering a check
in the amount necessary to purchase the Shares to be covered by the subscription
agreement to the Soliciting Dealer or by authorizing the Soliciting Dealer to
pay the purchase price for the Shares to be covered by the subscription
agreement from funds available in an account maintained by the Soliciting Dealer
on behalf of the subscriber. A subscriber must specifically authorize the
registered representative and branch manager to execute the subscription
agreement on behalf of the subscriber and must already have made or have agreed
to make payment for the Shares covered by the subscription agreement.

         To the extent that customers of any Soliciting Dealer wish to subscribe
and pay for Shares with funds held by or to be deposited with those firms, then
such firms shall, subject to Rule 15c2-4 promulgated under the Securities
Exchange Act of 1934, either (i) upon receipt of an executed subscription
agreement or direction to execute a subscription agreement on behalf of a
customer, to forward the offering price for the Shares covered by the
subscription agreement on or before the close of business of the first business
day following receipt or execution of a subscription agreement by such firms to
the Managing Dealer (except that, in any case in which the Soliciting Dealer
maintains a branch office, and, pursuant to a Soliciting Dealer's internal
supervisory procedures, final internal supervisory review is conducted at a
different location, the branch office shall transmit the subscription documents
and subscriber's check to the Soliciting Dealer conducting such internal
supervisory review by the close of business on the first business day following
their receipt by the branch office and the Soliciting Dealer shall review the
subscription documents and subscriber's check to ensure their proper execution
and form and, if they are acceptable, transmit the check to the Managing Dealer
by the close of business on the first business day after the check is received
by the Soliciting Dealer); or (ii) to solicit indications of interest in which
event (a) such Soliciting Dealers must subsequently contact the customer
indicating interest to confirm the interest and give instructions to execute and
return a subscription agreement or to receive authorization to execute the
subscription agreement on the customer's behalf, (b) such Soliciting Dealers
must mail acknowledgments of receipt of orders to each customer confirming
interest on the business day following such confirmation, (c) such Soliciting
Dealers must debit accounts of such customers on the fifth business day (the
"debit date") following receipt of the confirmation referred to in (a), and (d)
such Soliciting Dealers must forward funds to the Managing Dealer in accordance
with the procedures and on the schedule set forth in clause (i) of this
sentence. If the procedure in (ii) is adopted, subscribers' funds are not


                                     -113-
<PAGE>

required to be in their accounts until the debit date. The Managing Dealer will
transmit the check to the Escrow Agent by no later than the close of business on
the first business day after the check is received from the Soliciting Dealer.

         Investors, however, who are residents of Florida, Iowa, Maine,
Massachusetts, Michigan, Minnesota, Mississippi, Missouri, Nebraska, New Mexico,
North Carolina, Ohio, Oregon, South Dakota, Tennessee or Washington must
complete and sign the Subscription Agreement in order to subscribe for Shares
and, therefore, may not subscribe for Shares by telephone. Representatives of
Soliciting Dealers who accept telephonic orders will execute the Subscription
Agreement on behalf of investors who place such orders. All investors who
telephonically subscribe for Shares will receive, with confirmation of their
subscription, a second copy of the Prospectus.

         Residents of California, Oklahoma, and Texas who telephonically
subscribe for Shares will have the right to rescind such subscriptions within
ten days from receipt of the confirmation. Such investors who do not rescind
their subscriptions within such ten-day period shall be deemed to have assented
to all of the terms and conditions of the Subscription Agreement.

         ADDITIONAL SUBSCRIPTION PROCEDURES. Investors who have questions or who
wish to place orders for Shares by telephone or to participate in the
Reinvestment Plan should contact their Soliciting Dealer. Certain Soliciting
Dealers do not permit telephonic subscriptions or participation in the
Reinvestment Plan. See "Summary of Reinvestment Plan." The form of Subscription
Agreement for certain Soliciting Dealers who do not permit telephonic
subscriptions or participation in the Reinvestment Plan differs slightly from
the form attached hereto as Appendix D, primarily in that it will eliminate one
or both of these options.

ESCROW ARRANGEMENTS

         The Escrow Agreement between the Company and the Bank provides that
escrowed funds will be invested by the Bank in an interest-bearing account with
the power of investment in short-term, highly liquid securities issued or
guaranteed by the U.S. Government, other investments permitted under Rule 15c2-4
of the Securities Exchange Act of 1934, as amended, or, in other short-term,
highly liquid investments with appropriate safety of principal. Such
subscription funds will be released periodically (at least once per month) upon
admission of stockholders to the Company.

         The interest, if any, earned on subscription proceeds will be payable
only to those subscribers whose funds have been held in escrow by the Bank for
at least 20 days. Stockholders will not otherwise be entitled to interest earned
on Company funds or to receive interest on their Invested Capital.

ERISA CONSIDERATIONS

         THE FOLLOWING IS A SUMMARY OF MATERIAL CONSIDERATIONS ARISING UNDER THE
EMPLOYEE RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED ("ERISA") AND THE
PROHIBITED TRANSACTION PROVISIONS OF SECTION 4975 OF THE CODE THAT MAY BE
RELEVANT TO PROSPECTIVE INVESTORS. THIS DISCUSSION DOES NOT PURPORT TO DEAL WITH
ALL ASPECTS OF ERISA OR THE CODE THAT MAY BE RELEVANT TO PARTICULAR INVESTORS IN
LIGHT OF THEIR PARTICULAR CIRCUMSTANCES.

         A PROSPECTIVE INVESTOR THAT IS AN EMPLOYEE BENEFIT PLAN SUBJECT TO
ERISA, A TAX-QUALIFIED RETIREMENT PLAN, AN IRA, OR A GOVERNMENTAL, CHURCH, OR
OTHER PLAN THAT IS EXEMPT FROM ERISA IS ADVISED TO CONSULT ITS OWN LEGAL ADVISOR
REGARDING THE SPECIFIC CONSIDERATIONS ARISING UNDER APPLICABLE PROVISIONS OF
ERISA, THE CODE, AND STATE LAW WITH RESPECT TO THE PURCHASE, OWNERSHIP, OR SALE
OF THE SHARES BY SUCH PLAN OR IRA.

         FIDUCIARY DUTIES AND PROHIBITED TRANSACTIONS. A fiduciary of a pension,
profit-sharing, retirement or other employee benefit plan subject to ERISA (an
"ERISA Plan") should consider the fiduciary standards under ERISA in the context
of the ERISA Plan's particular circumstances before authorizing an investment of
any portion of the ERISA Plan's assets in the Common Stock. Accordingly, such
fiduciary should consider (i) whether the investment satisfies the
diversification requirements of Section 404(a)(1)(C) of ERISA; (ii) whether the
investment is in accordance with the documents and instruments governing the
ERISA Plan as required by Section 404(a)(1)(D) of ERISA; (iii) whether the
investment is prudent under Section 404(a)(1)(B) of ERISA; and (iv) whether the

                                     -114-
<PAGE>

investment is solely in the interests of the ERISA Plan participants and
beneficiaries and for the exclusive purpose of providing benefits to the ERISA
Plan participants and beneficiaries and defraying reasonable administrative
expenses of the ERISA Plan as required by Section 404(a)(1)(A) of ERISA.

         In addition to the imposition of fiduciary standards, ERISA and Section
4975 of the Code prohibit a wide range of transactions between an ERISA Plan, an
IRA, or certain other plans (collectively, a "Plan") and persons who have
certain specified relationships to the Plan ("parties in interest" within the
meaning of ERISA and "disqualified persons" within the meaning of the Code).
Thus, a Plan fiduciary or person making an investment decision for a Plan also
should consider whether the acquisition or the continued holding of the Shares
might constitute or give rise to a direct or indirect prohibited transaction.

         PLAN ASSETS. The prohibited transaction rules of ERISA and the Code
apply to transactions with a Plan and also to transactions with the "plan
assets" of the Plan. The "plan assets" of a Plan include the Plan's interest in
an entity in which the Plan invests and, in certain circumstances, the assets of
the entity in which the Plan holds such interest. The term "plan assets" is not
specifically defined in ERISA or the Code, nor, as of the date hereof, has it
been interpreted definitively by the courts in litigation. On November 13, 1986,
the United States Department of Labor, the governmental agency primarily
responsible for administering ERISA, adopted a final regulation (the "DOL
Regulation") setting out the standards it will apply in determining whether an
equity investment in an entity will cause the assets of such entity to
constitute "plan assets." The DOL Regulation applies for purposes of both ERISA
and Section 4975 of the Code.

         Under the DOL Regulation, if a Plan acquires an equity interest in an
entity, which equity interest is not a "publicly-offered security," the Plan's
assets generally would include both the equity interest and an undivided
interest in each of the entity's underlying assets unless certain specified
exceptions apply. The DOL Regulation defines a publicly-offered security as a
security that is "widely held," "freely transferable," and either part of a
class of securities registered under Section 12(b) or 12(g) of the Securities
Exchange Act of 1934, as amended (the "Exchange Act"), or sold pursuant to an
effective registration statement under the Securities Act (provided the
securities are registered under the Exchange Act within 120 days after the end
of the fiscal year of the issuer during which the offering occurred). The Shares
are being sold in an offering registered under the Securities Act of 1933, as
amended, and will be registered within the relevant time period under Section
12(b) of the Exchange Act.

         The DOL Regulation provides that a security is "widely held" only if it
is part of a class of securities that is owned by 100 or more investors
independent of the issuer and of one another. However, a class of securities
will not fail to be "widely held" solely because the number of independent
investors falls below 100 subsequent to the initial public offering as a result
of events beyond the issuer's control. The Company expects the Shares to be
"widely held" upon completion of the offering.

         The DOL Regulation provides that whether a security is "freely
transferable" is a factual question to be determined on the basis of all the
relevant facts and circumstances. The DOL Regulation further provides that when
a security is part of an offering in which the minimum investment is $10,000 or
less, as is the case with this offering, certain restrictions ordinarily will
not affect, alone or in combination, the finding that such securities are freely
transferable. The Company believes that the restrictions imposed under the
Articles of Incorporation on the transfer of the Common Stock are limited to
restrictions on transfer generally permitted under the DOL Regulation and are
not likely to result in the failure of the Common Stock to be "freely
transferable." See "Summary of the Articles of Incorporation and Bylaws --
Restriction of Ownership." The DOL Regulation only establishes a presumption in
favor of a finding of free transferability and, therefore, no assurance can be
given that the Department of Labor and the U.S. Treasury Department would not
reach a contrary conclusion with respect to the Common Stock.

         Assuming that the Shares will be "widely held" and "freely
transferable," the Company believes that the Shares will be publicly-offered
securities for purposes of the DOL Regulation and that the assets of the Company
will not be deemed to be "plan assets" of any Plan that invests in the Shares.



                                     -115-
<PAGE>

DETERMINATION OF OFFERING PRICE

         The offering price per Share was determined by the Company based upon
the estimated costs of investing in the Properties and the Mortgage Loans, the
fees to be paid to the Advisor and its Affiliates, as well as fees to third
parties, and the expenses of this offering.


                           SUPPLEMENTAL SALES MATERIAL

         Shares are being offered only through this Prospectus. In addition to
this Prospectus, the Company may use certain sales materials in connection with
this offering, although only when accompanied or preceded by the delivery of
this Prospectus. No sales material may be used unless it has first been approved
in writing by the Company. As of the date of this Prospectus, it is anticipated
that the following sales material will be authorized for use by the Company in
connection with this offering: (i) a brochure entitled CNL Hospitality
Properties, Inc., (ii) a fact sheet describing the general features of the
Company, (iii) a cover letter transmitting the Prospectus, (iv) a summary
description of the offering, (v) a slide presentation, (vi) broker updates,
(vii) an audio cassette presentation, (viii) a video presentation, (ix) an
electronic media presentation, (x) a cd-rom presentation, (xi) a script for
telephonic marketing, (xii) seminar advertisements and invitations, and (xiii)
certain third-party articles. All such materials will be used only by registered
broker-dealers which are members of the NASD. The Company also may respond to
specific questions from Soliciting Dealers and prospective investors. Additional
materials relating to the offering may be made available to Soliciting Dealers
for their internal use.


                                 LEGAL OPINIONS

         The legality of the Shares being offered hereby has been passed upon
for the Company by Shaw Pittman. Statements made under "Risk Factors -- Tax
Risks" and "Federal Income Tax Considerations" have been reviewed by Shaw
Pittman, who have given their opinion that such statements as to matters of law
are correct in all material respects. Shaw Pittman serves as securities and tax
counsel to the Company and to the Advisor and certain of their Affiliates.
Certain members of the firm have invested in prior programs sponsored by the
Affiliates of the Company in aggregate amounts which do not exceed one percent
of the amounts sold by any such program, and members of the firm also may invest
in the Company.


                                     -116-
<PAGE>


                                     EXPERTS

         The audited consolidated balance sheets of the Company as of December
31, 1999 and 1998, the related consolidated statements of earnings,
stockholders' equity and cash flows for the years ended December 31, 1999, 1998
and 1997 and the financial statement schedule, included in this Prospectus, have
been included herein in reliance on the report of PricewaterhouseCoopers LLP,
independent certified public accountants, given on the authority of that firm as
experts in accounting and auditing.


                             ADDITIONAL INFORMATION

         A Registration Statement has been filed with the Securities and
Exchange Commission with respect to the securities offered hereby. This
Prospectus does not contain all information set forth in the Registration
Statement, certain parts of which are omitted in accordance with the rules and
regulations of the Commission. Statements contained in this Prospectus as to the
contents of any document are necessarily summaries of such documents, and in
each instance reference is made to the copy of such documents filed with the
Commission, each such statement being qualified in all respects by such
reference. For further information regarding the Company and the Shares,
reference is hereby made to the Registration Statement and to the exhibits and
schedules filed or incorporated as a part thereof which may be obtained from the
principal office of the Commission in Washington, D.C., upon payment of the fee
prescribed by the Commission, or examined at the principal office of the
Commission without charge. The Commission maintains a Web site located at
http://www.sec.gov. that contains information regarding registrants that file
electronically with the Commission.


                                   DEFINITIONS

         "ACQUISITION EXPENSES" means any and all expenses incurred by the
Company, the Advisor, or any Affiliate of either in connection with the
selection or acquisition of any Property or the making of any Mortgage Loan,
whether or not acquired, including, without limitation, legal fees and expenses,
travel and communication expenses, costs of appraisals, nonrefundable option
payments on property not acquired, accounting fees and expenses, and title
insurance.

         "ACQUISITION FEES" means any and all fees and commissions, exclusive of
Acquisition Expenses, paid by any person or entity to any other person or entity
(including any fees or commissions paid by or to any Affiliate of the Company or
the Advisor) in connection with making or investing in Mortgage Loans or the
purchase, development or construction of a Property, including, without
limitation, real estate commissions, acquisition fees, finder's fees, selection
fees, development fees, construction fees, nonrecurring management fees,
consulting fees, loan fees, points, the Secured Equipment Lease Servicing Fee,
or any other fees or commissions of a similar nature. Excluded shall be
development fees and construction fees paid to any person or entity not
affiliated with the Advisor in connection with the actual development and
construction of any Property.

         "ADVISOR" means CNL Hospitality Corp. (formerly CNL Hospitality
Advisors, Inc.), a Florida corporation, any successor advisor to the Company, or
any person or entity to which CNL Hospitality Corp. or any successor advisors
subcontracts substantially all of its functions.

         "ADVISORY AGREEMENT" means the Advisory Agreement between the Company
and the Advisor, pursuant to which the Advisor will act as the advisor to the
Company and provide specified services to the Company.

         "AFFILIATE" means (i) any person or entity directly or indirectly
through one or more intermediaries controlling, controlled by, or under common
control with another person or entity; (ii) any person or entity directly or
indirectly owning, controlling, or holding with power to vote ten percent (10%)
or more of the outstanding voting securities of another person or entity; (iii)
any officer, director, partner, or trustee of such person or entity; (iv) any


                                     -117-
<PAGE>


person ten percent (10%) or more of whose outstanding voting securities are
directly or indirectly owned, controlled or held, with power to vote, by such
other person; and (v) if such other person or entity is an officer, director,
partner, or trustee of a person or entity, the person or entity for which such
person or entity acts in any such capacity.

         "ARTICLES OF INCORPORATION" means the Articles of Incorporation, as the
same may be amended from time to time, of the Company.

         "ASSET MANAGEMENT FEE" means the fee payable to the Advisor for
day-to-day professional management services in connection with the Company and
its investments in Properties and Mortgage Loans pursuant to the Advisory
Agreement.

         "ASSETS" means Properties, Mortgage Loans and Secured Equipment Leases,
collectively.

         "AVERAGE INVESTED ASSETS" means, for a specified period, the average of
the aggregate book value of the assets of the Company invested, directly or
indirectly, in equity interests in and loans secured by real estate before
reserves for depreciation or bad debts or other similar non-cash reserves,
computed by taking the average of such values at the end of each month during
such period.

         "BANK" means SouthTrust Bank, N.A., escrow agent for the offering.

         "BOARD OF DIRECTORS" means the Directors of the Company.

         "BYLAWS" means the bylaws of the Company.

         "CNL" means CNL Financial Group, Inc. (formerly CNL Group, Inc.), the
parent company either directly or indirectly of CNL Real Estate Services, Inc.,
CNL Capital Markets, Inc., the Advisor and the Managing Dealer.

         "CODE" means the Internal Revenue Code of 1986, as amended.

         "COMMON STOCK" means the common stock, par value $0.01 per share, of
the Company.

         "COMPETITIVE REAL ESTATE COMMISSION" means a real estate or brokerage
commission for the purchase or sale of property which is reasonable, customary,
and competitive in light of the size, type, and location of the property. The
total of all real estate commissions paid by the Company to all persons and
entities (including the subordinated real estate disposition fee payable to the
Advisor) in connection with any Sale of one or more of the Company's Properties
shall not exceed the lesser of (i) a Competitive Real Estate Commission or (ii)
six percent of the gross sales price of the Property or Properties.

         "COUNSEL" means tax counsel to the Company.

         "DEFERRED COMMISSION OPTION" means an agreement between a stockholder,
the participating Soliciting Dealer and the Managing Dealer to have Selling
Commissions paid over a seven year period as described in "The Offering -- Plan
of Distribution."

         "DIRECTOR" means a member of the Board of Directors of the Company.

         "DISTRIBUTIONS" means any distributions of money or other property by
the Company to owners of Shares, including distributions that may constitute a
return of capital for federal income tax purposes.

         "EQUIPMENT" means the furniture, fixtures and equipment used at Hotel
Chains.

         "ERISA" means the Employee Retirement Income Security Act of 1974, as
amended.

         "ERISA PLAN" means a pension, profit-sharing, retirement, or other
employee benefit plan subject to ERISA.

                                     -118-
<PAGE>

         "EXCESS SHARES" means the excess shares exchanged for shares of Common
Stock or Preferred Stock, as the case may be, transferred or proposed to be
transferred in excess of the Ownership Limit or which would otherwise jeopardize
the Company's status as a REIT under the Code.

         "FRONT-END FEES" means fees and expenses paid by any person or entity
to any person or entity for any services rendered in connection with the
organization of the Company and investing in Properties and Mortgage Loans,
including Selling Commissions, marketing support and due diligence expense
reimbursement fees, Offering Expenses, Acquisition Expenses and Acquisition Fees
paid out of Gross Proceeds, and any other similar fees, however designated.
During the term of the Company, Front-End Fees shall not exceed 20% of Gross
Proceeds.

         "GROSS PROCEEDS" means the aggregate purchase price of all Shares sold
for the account of the Company through the offering, without deduction for
Selling Commissions, volume discounts, the marketing support and due diligence
expense reimbursement fee or Offering Expenses. For the purpose of computing
Gross Proceeds, the purchase price of any Share for which reduced Selling
Commissions are paid to the Managing Dealer or a Soliciting Dealer (where net
proceeds to the Company are not reduced) shall be deemed to be the full offering
price, currently $10.00.

         "HOTEL CHAINS" means the national and regional hotel chains, primarily
limited service, extended stay and full service hotel chains, to be selected by
the Advisor, and who themselves or their franchisees will either (i) lease
Properties purchased by the Company, (ii) become borrowers under Mortgage Loans,
or (iii) become lessees or borrowers under Secured Equipment Leases.

         "INDEPENDENT DIRECTOR" means a Director who is not and within the last
two years has not been directly or indirectly associated with the Advisor by
virtue of (i) ownership of an interest in the Advisor or its Affiliates, (ii)
employment by the Advisor or its Affiliates, (iii) service as an officer or
director of the Advisor or its Affiliates, (iv) the performance of services,
other than as a Director, for the Company, (v) service as a director or trustee
of more than three real estate investment trusts advised by the Advisor, or (vi)
maintenance of a material business or professional relationship with the Advisor
or any of its Affiliates. An indirect relationship shall include circumstances
in which a Director's spouse, parents, children, siblings, mothers- or
fathers-in-law or sons- or daughters-in-law, or brothers- or sisters-in-law is
or has been associated with the Advisor, any of its affiliates, or the Company.
A business or professional relationship is considered material if the gross
revenue derived by the Director from the Advisor and Affiliates exceeds 5% of
either the Director's annual gross revenue during either of the last two years
or the Director's net worth on a fair market value basis.

         "INDEPENDENT EXPERT" means a person or entity with no material current
or prior business or personal relationship with the Advisor or the Directors and
who is engaged to a substantial extent in the business of rendering opinions
regarding the value of assets of the type held by the Company.

         "INITIAL OFFERING" means the initial offering of the Company which
commenced on July 9, 1997 and terminated on June 17, 1999, at which time this
offering commenced.

         "INVESTED CAPITAL" means the amount calculated by multiplying the total
number of shares of Common Stock purchased by stockholders by the issue price,
reduced by the portion of any Distribution that is attributable to Net Sales
Proceeds and by any amounts paid by the Company to repurchase Shares pursuant to
the plan for redemption of Shares.

         "IRA" means an Individual Retirement Account.

         "IRS" means the Internal Revenue Service.

         "JOINT VENTURES" means the joint venture or general partnership
arrangements in which the Company is a co-venturer or general partner which are
established to acquire Properties.

         "LEVERAGE" means the aggregate amount of indebtedness of the Company
for money borrowed (including purchase money mortgage loans) outstanding at any
time, both secured and unsecured.

                                     -119-
<PAGE>

         "LINE OF CREDIT" means one or more lines of credit in an aggregate
amount up to $100,000,000, the proceeds of which will be used to acquire
Properties and make Mortgage Loans and Secured Equipment Leases and to pay the
Secured Equipment Lease Servicing Fee. The Line of Credit may be in addition to
any Permanent Financing.

         "LISTING" means the listing of the Shares of the Company on a national
securities exchange or over-the-counter market.

         "MANAGING DEALER" means CNL Securities Corp., an Affiliate of the
Advisor, or such other person or entity selected by the Board of Directors to
act as the managing dealer for the offering. CNL Securities Corp. is a member of
the National Association of Securities Dealers, Inc.

         "MORTGAGE LOANS" means, in connection with mortgage financing provided
by the Company, notes or other evidences of indebtedness or obligations which
are secured or collateralized by real estate owned by the borrower.

         "NET ASSETS" means the total assets of the Company (other than
intangibles) at cost before deducting depreciation or other non-cash reserves
less total liabilities, calculated quarterly by the Company, on a basis
consistently applied.

         "NET INCOME" means for any period, the total revenues applicable to
such period, less the total expenses applicable to such period excluding
additions to reserves for depreciation, bad debts, or other similar non-cash
reserves; provided, however, Net Income for purposes of calculating total
allowable Operating Expenses (as defined herein) shall exclude the gain from the
sale of the Company's Assets.

         "NET OFFERING PROCEEDS" means Gross Proceeds less (i) Selling
Commissions, (ii) Offering Expenses, and (iii) the marketing support and due
diligence expense reimbursement fee.

         "NET SALES PROCEEDS" means, in the case of a transaction described in
clause (i)(A) of the definition of Sale, the proceeds of any such transaction
less the amount of all real estate commissions and closing costs paid by the
Company. In the case of a transaction described in clause (i)(B) of such
definition, Net Sales Proceeds means the proceeds of any such transaction less
the amount of any legal and other selling expenses incurred in connection with
such transaction. In the case of a transaction described in clause (i)(C) of
such definition, Net Sales Proceeds means the proceeds of any such transaction
actually distributed to the Company from the Joint Venture. In the case of a
transaction or series of transactions described in clause (i)(D) of the
definition of Sale, Net Sales Proceeds means the proceeds of any such
transaction less the amount of all commissions and closing costs paid by the
Company. In the case of a transaction described in clause (ii) of the definition
of Sale, Net Sales Proceeds means the proceeds of such transaction or series of
transactions less all amounts generated thereby and reinvested in one or more
Properties within 180 days thereafter and less the amount of any real estate
commissions, closing costs, and legal and other selling expenses incurred by or
allocated to the Company in connection with such transaction or series of
transactions. Net Sales Proceeds shall also include, in the case of any lease of
a Property consisting of a building only, any Mortgage Loan or any Secured
Equipment Lease, any amounts from tenants, borrowers or lessees that the Company
determines, in its discretion, to be economically equivalent to proceeds of a
Sale. Net Sales Proceeds shall not include, as determined by the Company in its
sole discretion, any amounts reinvested in one or more Properties, Mortgage
Loans or Secured Equipment Leases, to repay outstanding indebtedness, or to
establish reserves.

         "OFFERING EXPENSES" means any and all costs and expenses, other than
Selling Commissions, the Soliciting Dealer Warrants, and the 0.5% marketing
support and due diligence expense reimbursement fee, incurred by the Company,
the Advisor or any Affiliate of either in connection with the qualification and
registration of the Company and the marketing and distribution of Shares,
including, without limitation, the following: legal, accounting, and escrow
fees; printing, amending, supplementing, mailing, and distributing costs;
filing, registration, and qualification fees and taxes; telegraph and telephone
costs; and all advertising and marketing expenses, including the costs related
to investor and broker-dealer sales meetings. The Offering Expenses paid by the
Company in connection with the offering, together with the 7.5% Selling
Commissions, the Soliciting Dealer Warrants, and the 0.5% marketing support and
due diligence expense reimbursement fee, incurred by the Company will not exceed
13% of the proceeds raised in connection with this offering.

                                     -120-
<PAGE>

         "OPERATING EXPENSES" includes all costs and expenses incurred by the
Company, as determined under generally accepted accounting principles, which in
any way are related to the operation of the Company or to Company business,
including (a) advisory fees, (b) any soliciting dealer servicing fees, (c) the
Asset Management Fee, (d) the Performance Fee, and (e) the Subordinated
Incentive Fee, but excluding (i) the expenses of raising capital such as
Offering Expenses, legal, audit, accounting, underwriting, brokerage, listing,
registration, and other fees, printing and other such expenses, and tax incurred
in connection with the issuance, distribution, transfer, registration, and
Listing of the Shares, (ii) interest payments, (iii) taxes, (iv) non-cash
expenditures such as depreciation, amortization, and bad debt reserves, (v) the
Advisor's subordinated 10% share of Net Sales Proceeds, and (vi) Acquisition
Fees and Acquisition Expenses, real estate commissions on the sale of property
and other expenses connected with the acquisition and ownership of real estate
interests, mortgage loans, or other property (such as the costs of foreclosure,
insurance premiums, legal services, maintenance, repair, and improvement of
property).

         "OWNERSHIP LIMIT" means, with respect to shares of Common Stock and
Preferred Stock, the percent limitation placed on the ownership of Common Stock
and Preferred Stock by any one Person (as defined in the Articles of
Incorporation). As of the initial date of this Prospectus, the Ownership Limit
is 9.8% of the outstanding Common Stock and 9.8% of the outstanding Preferred
Stock.

         "PARTICIPANTS" means those stockholders who elect to participate in the
Reinvestment Plan.

         "PERFORMANCE FEE" means the fee payable to the Advisor under certain
circumstances if certain performance standards have been met and the
Subordinated Incentive Fee has not been paid.

         "PERMANENT FINANCING" means financing (i) to acquire Assets, (ii) to
pay the Secured Equipment Lease Servicing Fee, (iii) to pay a fee of 4.5% of any
Permanent Financing, excluding amounts to fund Secured Equipment Leases, as
Acquisition Fees, and, (iv) refinance outstanding amounts on the Line of Credit.
Permanent Financing may be in addition to any borrowing under the Line of
Credit.

         "PLAN" means ERISA Plans, IRAs, Keogh plans, stock bonus plans, and
certain other plans.

         "PREFERRED STOCK" means any class or series of preferred stock of the
Company that may be issued in accordance with the terms of the Articles of
Incorporation and applicable law.

         "PROPERTIES" means (i) the real properties, including the buildings
located thereon and including Equipment; (ii) the real properties only; or (iii)
the buildings only, including Equipment, either directly or through joint
venture arrangements or other partnerships.

         "PROSPECTUS" means the final prospectus included in the Company's
Registration Statement filed with the Securities and Exchange Commission,
pursuant to which the Company will offer Shares to the public, as the same may
be amended or supplemented from time to time after the effective date of such
Registration Statement.

         "QUALIFIED PLANS" means qualified pension, profit-sharing, and stock
bonus plans, including Keogh plans and IRAs.

         "REAL ESTATE ASSET VALUE" means the amount actually paid or allocated
to the purchase, development, construction or improvement of a Property,
exclusive of Acquisition Fees and Acquisition Expenses.

         "REINVESTMENT AGENT" or "AGENT" means the independent agent, which
currently is MMS Securities, Inc., for Participants in the Reinvestment Plan.

         "REINVESTMENT PLAN" means the Reinvestment Plan, in the form attached
hereto as Appendix A.

         "REINVESTMENT PROCEEDS" means net proceeds available from the sale of
Shares under the Reinvestment Plan to redeem Shares or, under certain
circumstances, to invest in additional Properties or Mortgage Loans.

                                     -121-
<PAGE>

         "REIT" means real estate investment trust, as defined pursuant to
Sections 856 through 860 of the Code.

         "RELATED PARTY TENANT" means a related party tenant, as defined
pursuant to Section 856(d)(2)(B) of the Code.

         "ROLL-UP ENTITY" means a partnership, real estate investment trust,
corporation, trust, or similar entity that would be created or would survive
after the successful completion of a proposed Roll-Up Transaction.

         "ROLL-UP TRANSACTION" means a transaction involving the acquisition,
merger, conversion, or consolidation, directly or indirectly, of the Company and
the issuance of securities of a Roll-Up Entity. Such term does not include: (i)
a transaction involving securities of the Company that have been listed on a
national securities exchange or the National Association of Securities Dealers
Automated Quotation National Market System for at least 12 months; or (ii) a
transaction involving the conversion to corporate, trust, or association form of
only the Company if, as a consequence of the transaction, there will be no
significant adverse change in stockholder voting rights, the term of existence
of the Company, compensation to the Advisor, or the investment objectives of the
Company.

         "SALE" (i) means any transaction or series of transactions whereby: (A)
the Company sells, grants, transfers, conveys, or relinquishes its ownership of
any Property or portion thereof, including the lease of any Property consisting
of the building only, and including any event with respect to any Property which
gives rise to a significant amount of insurance proceeds or condemnation awards;
(B) the Company sells, grants, transfers, conveys, or relinquishes its ownership
of all or substantially all of the interest of the Company in any Joint Venture
in which it is a co-venturer or partner; (C) any Joint Venture in which the
Company as a co-venturer or partner sells, grants, transfers, conveys, or
relinquishes its ownership of any Property or portion thereof, including any
event with respect to any Property which gives rise to insurance claims or
condemnation awards; or (D) the Company sells, grants, conveys or relinquishes
its interest in any Mortgage Loan or Secured Equipment Lease or portion thereof,
including any event with respect to any Mortgage Loan or Secured Equipment Lease
which gives rise to a significant amount of insurance proceeds or similar
awards; but (ii) shall not include any transaction or series of transactions
specified in clause (i)(A), (i)(B) or (i)(C) above in which the proceeds of such
transaction or series of transactions are reinvested in one or more Properties
within 180 days thereafter.

         "SECURED EQUIPMENT LEASES" means the Equipment financing made available
by the Company to operators of Hotel Chains pursuant to which the Company will
finance, through loans or direct financing leases, the Equipment.

         "SECURED EQUIPMENT LEASE SERVICING FEE" means the fee payable to the
Advisor by the Company out of the proceeds of the Line of Credit or Permanent
Financing for negotiating Secured Equipment Leases and supervising the Secured
Equipment Lease program equal to 2% of the purchase price of the Equipment
subject to each Secured Equipment Lease and paid upon entering into such lease
or loan.

         "SELLING COMMISSIONS" means any and all commissions payable to
underwriters, managing dealers, or other broker-dealers in connection with the
sale of Shares as described in the Prospectus, including, without limitation,
commissions payable to CNL Securities Corp.

         "SHARES" means the shares of Common Stock of the Company, including the
up to 27,500,000 shares to be sold in this offering.

         "SOLICITING DEALERS" means those broker-dealers that are members of the
National Association of Securities Dealers, Inc., or that are exempt from
broker-dealer registration, and that, in either case, enter into participating
broker or other agreements with the Managing Dealer to sell Shares.

         "SOLICITING DEALER WARRANTS" means warrants to purchase one share of
Common Stock of the Company for every 25 Shares sold through the offering, which
are issuable to the Managing Dealer (all or a portion of which may be reallowed
to Soliciting Dealers, with prior written approval from, and in the sole
discretion of, the Managing Dealer) and are to be exercised during the Exercise
Period, at a price of $12.00 per share.

                                     -122-
<PAGE>

         "SPONSOR" means any Person directly or indirectly instrumental in
organizing, wholly or in part, the Company or any person who will control,
manage or participate in the management of the Company, and any Affiliate of
such Person. Not included is any Person whose only relationship with the Company
is that of an independent property manager of Company assets, and whose only
compensation is as such. Sponsor does not include independent third parties such
as attorneys, accountants, and underwriters whose only compensation is for
professional services. A Person may also be deemed a Sponsor of the Company by:

         a.       taking the initiative, directly or indirectly, in founding or
                  organizing the business or enterprise of the Company, either
                  alone or in conjunction with one or more other Persons;

         b.       receiving a material participation in the Company in
                  connection with the founding or organizing of the business of
                  the Company, in consideration of services or property, or both
                  services and property;

         c.       having a substantial number of relationships and contacts with
                  the Company;

         d.       possessing significant rights to control Company Properties;

         e.       receiving fees for providing services to the Company which are
                  paid on a basis that is not customary in the industry; or

         f.       providing goods or services to the Company on a basis which
                  was not negotiated at arm's-length with the Company.

         "STOCKHOLDERS' 8% RETURN," as of each date, shall mean an aggregate
amount equal to an 8% cumulative, noncompounded, annual return on Invested
Capital.

         "SUBSCRIPTION AGREEMENT" means the Subscription Agreement in the form
attached hereto as Appendix D.

         "SUBORDINATED INCENTIVE FEE" means the fee payable to the Advisor under
certain circumstances if the Shares are listed on a national securities exchange
or over-the-counter market.

         "TERMINATION DATE" means the date of termination of the Advisory
Agreement.

         "TOTAL PROCEEDS" means Gross Proceeds, loan proceeds from Permanent
Financing and amounts outstanding on the Line of Credit, if any, at the time of
Listing, but excluding loan proceeds used to finance Secured Equipment Leases.

         "TRIPLE-NET LEASE" generally means a Property lease pursuant to which
the tenant is responsible for property costs associated with ongoing operations,
including repairs, maintenance, property taxes, utilities and insurance.

         "UNIMPROVED REAL PROPERTY" means Property in which the Company has an
equity interest that is not acquired for the purpose of producing rental or
other operating income, that has no development or construction in process and
for which no development or construction is planned, in good faith, to commence
within one year.



                                     -123-
<PAGE>

                                   APPENDIX A

                                     FORM OF
                                REINVESTMENT PLAN


<PAGE>

                                     FORM OF
                                REINVESTMENT PLAN


         CNL HOSPITALITY PROPERTIES, INC., a Maryland corporation (the
"Company"), pursuant to its Articles of Incorporation, adopted a Reinvestment
Plan (the "Reinvestment Plan ") on the terms and conditions set forth below.

         1. REINVESTMENT OF DISTRIBUTIONS. MMS Securities, Inc., the agent (the
"Reinvestment Agent ") for participants (the "Participants ") in the
Reinvestment Plan, will receive all cash distributions made by the Company with
respect to shares of common stock of the Company (the "Shares ") owned by each
Participant (collectively, the "Distributions "). The Reinvestment Agent will
apply such Distributions as follows:

              (a) At any period during which the Company is making a public
         offering of Shares, the Reinvestment Agent will invest Distributions in
         Shares acquired from the managing dealer or participating brokers for
         the offering at the public offering price per Share, or $10.00 per
         Share. During such period, commissions and the marketing support and
         due diligence fee equal to 0.5% of the total amount raised from sale of
         the Shares may be reallowed to the broker who made the initial sale of
         Shares to the Participant at the same rate as for initial purchases.

              (b) If no public offering of Shares is ongoing, the Reinvestment
         Agent will purchase Shares from any additional shares which the Company
         elects to register with the Securities and Exchange Commission (the
         "SEC") for the Reinvestment Plan, at a per Share price equal to the
         fair market value of the Shares determined by (i) quarterly appraisal
         updates performed by the Company based on a review of the existing
         appraisal and lease of each Property, focusing on a re-examination of
         the capitalization rate applied to the rental stream to be derived from
         that Property; and (ii) a review of the outstanding Mortgage Loans and
         Secured Equipment Leases focusing on a determination of present value
         by a re-examination of the capitalization rate applied to the stream of
         payments due under the terms of each Mortgage Loan and Secured
         Equipment Lease. The capitalization rate used by the Company and, as a
         result, the price per Share paid by Participants in the Reinvestment
         Plan prior to Listing will be determined by the Advisor in its sole
         discretion. The factors that the Advisor will use to determine the
         capitalization rate include (i) its experience in selecting, acquiring
         and managing properties similar to the Properties; (ii) an examination
         of the conditions in the market; and (iii) capitalization rates in use
         by private appraisers, to the extent that the Advisor deems such
         factors appropriate, as well as any other factors that the Advisor
         deems relevant or appropriate in making its determination. The
         Company's internal accountants will then convert the most recent
         quarterly balance sheet of the Company from a "GAAP" balance sheet to a
         "fair market value" balance sheet. Based on the "fair market value"
         balance sheet, the internal accountants will then assume a sale of the
         Company's assets and the liquidation of the Company in accordance with
         its constitutive documents and applicable law and compute the
         appropriate method of distributing the cash available after payment of
         reasonable liquidation expenses, including closing costs typically
         associated with the sale of assets and shared by the buyer and seller,
         and the creation of reasonable reserves to provide for the payment of
         any contingent liabilities. Upon listing of the Shares on a national
         securities exchange or over-the-counter market, the Reinvestment Agent
         may purchase Shares either through such market or directly from the
         Company pursuant to a registration statement relating to the
         Reinvestment Plan, in either case at a per Share price equal to the
         then-prevailing market price on the national securities exchange or
         over-the-counter market on which the Shares are listed at the date of
         purchase by the Reinvestment Agent. In the event that, after Listing
         occurs, the Reinvestment Agent purchases Shares on a national
         securities exchange or over-the- counter market through a registered
         broker-dealer, the amount to be reinvested shall be reduced by any
         brokerage commissions charged by such registered broker-dealer. In the
         event that such registered broker-dealer charges reduced brokerage
         commissions, additional funds in the amount of any such reduction shall
         be left available for the purchase of Shares.

              (c) For each Participant, the Reinvestment Agent will maintain a
         record which shall reflect for each fiscal quarter the Distributions
         received by the Reinvestment Agent on behalf of such Participant. The
         Reinvestment Agent will use the aggregate amount of Distributions to
         all Participants for each fiscal quarter to purchase Shares for the
         Participants. If the aggregate amount of Distributions to Participants
         exceeds the amount required to purchase all Shares then available for
         purchase, the Reinvestment Agent will purchase all


                                      A-1
<PAGE>
         available Shares and will return all remaining Distributions to the
         Participants within 30 days after the date such Distributions are made.
         The purchased Shares will be allocated among the Participants based on
         the portion of the aggregate Distributions received by the Reinvestment
         Agent on behalf of each Participant, as reflected in the records
         maintained by the Reinvestment Agent. The ownership of the Shares
         purchased pursuant to the Reinvestment Plan shall be reflected on the
         books of the Company.

              (d) Distributions shall be invested by the Reinvestment Agent in
         Shares promptly following the payment date with respect to such
         Distributions to the extent Shares are available. If sufficient Shares
         are not available, Distributions shall be invested on behalf of the
         Participants in one or more interest-bearing accounts in a commercial
         bank approved by the Company which is located in the continental United
         States and has assets of at least $100,000,000, until Shares are
         available for purchase, provided that any Distributions that have not
         been invested in Shares within 30 days after such Distributions are
         made by the Company shall be returned to Participants.

              (e) The allocation of Shares among Participants may result in the
         ownership of fractional Shares, computed to four decimal places.

              (f) Distributions attributable to Shares purchased on behalf of
         the Participants pursuant to the Reinvestment Plan will be reinvested
         in additional Shares in accordance with the terms hereof.

              (g) No certificates will be issued to a Participant for Shares
         purchased on behalf of the Participant pursuant to the Reinvestment
         Plan except to Participants who make a written request to the
         Reinvestment Agent. Participants in the Reinvestment Plan will receive
         statements of account in accordance with Paragraph 7 below.

         2. ELECTION TO PARTICIPATE. Any stockholder who participates in a
public offering of Shares and who has received a copy of the related final
prospectus included in the Company's registration statement filed with the SEC
may elect to participate in and purchase Shares through the Reinvestment Plan at
any time by written notice to the Company and would not need to receive a
separate prospectus relating solely to the Reinvestment Plan. A person who
becomes a stockholder otherwise than by participating in a public offering of
Shares may purchase Shares through the Reinvestment Plan only after receipt of a
separate prospectus relating solely to the Reinvestment Plan. Participation in
the Reinvestment Plan will commence with the next Distribution made after
receipt of the Participant's notice, provided it is received more than ten days
prior to the last day of the fiscal month or quarter, as the case may be, to
which such Distribution relates. Subject to the preceding sentence, regardless
of the date of such election, a shareholder will become a Participant in the
Reinvestment Plan effective on the first day of the fiscal month (prior to
termination of the offering of Shares) or fiscal quarter (after termination of
the offering of Shares) following such election, and the election will apply to
all Distributions attributable to the fiscal quarter or month (as the case may
be) in which the shareholder makes such written election to participate in the
Reinvestment Plan and to all fiscal quarters or months thereafter. A Participant
who has terminated his participation in the Reinvestment Plan pursuant to
Paragraph 11 will be allowed to participate in the Reinvestment Plan again upon
receipt of a current version of a final prospectus relating to participation in
the Reinvestment Plan which contains, at a minimum, the following: (i) the
minimum investment amount; (ii) the type or source of proceeds which may be
invested; and (iii) the tax consequences of the reinvestment to the Participant,
by notifying the Reinvestment Agent and completing any required forms.

         3. DISTRIBUTION OF FUNDS. In making purchases for Participants'
accounts, the Reinvestment Agent may commingle Distributions attributable to
Shares owned by Participants in the Reinvestment Plan.

         4. PROXY SOLICITATION. The Reinvestment Agent will distribute to
Participants proxy solicitation material received by it from the Company which
is attributable to Shares held in the Reinvestment Plan. The Reinvestment Agent
will vote any Shares that it holds for the account of a Participant in
accordance with the Participant's written instructions. If a Participant gives a
proxy to person(s) representing the Company covering Shares registered in the
Participant's name, such proxy will be deemed to be an instruction to the
Reinvestment Agent to vote the full Shares in the Participant's account in like
manner. If a Participant does not direct the Reinvestment Agent as to how the
Shares should be voted and does not give a proxy to person(s) representing the
Company covering these Shares, the Reinvestment Agent will not vote said Shares.

                                      A-2
<PAGE>

         5. ABSENCE OF LIABILITY. Neither the Company nor the Reinvestment Agent
shall have any responsibility or liability as to the value of the Company's
Shares, any change in the value of the Shares acquired for the Participant's
account, or the rate of return earned on, or the value of, the interest-bearing
accounts, in which Distributions are invested. Neither the Company nor the
Reinvestment Agent shall be liable for any act done in good faith, or for any
good faith omission to act, including, without limitation, any claims of
liability (a) arising out of the failure to terminate a Participant's
participation in the Reinvestment Plan upon such Participant's death prior to
receipt of notice in writing of such death and the expiration of 15 days from
the date of receipt of such notice and (b) with respect to the time and the
prices at which Shares are purchased for a Participant. NOTWITHSTANDING THE
FOREGOING, LIABILITY UNDER THE FEDERAL SECURITIES LAWS CANNOT BE WAIVED.
Similarly, the Company and the Reinvestment Agent have been advised that in the
opinion of certain state securities commissioners, indemnification is also
considered contrary to public policy and therefore unenforceable.

         6.   SUITABILITY.

              (a) Within 60 days prior to the end of each fiscal year, CNL
         Securities Corp. ("CSC") will mail to each Participant a participation
         agreement (the "Participation Agreement"), in which the Participant
         will be required to represent that there has been no material change in
         the Participant's financial condition and confirm that the
         representations made by the Participant in the Subscription Agreement
         (a form of which shall be attached to the Participation Agreement) are
         true and correct as of the date of the Participation Agreement, except
         as noted in the Participation Agreement or the attached form of
         Subscription Agreement.

              (b) Each Participant will be required to return the executed
         Participation Agreement to CSC within 30 days after receipt. In the
         event that a Participant fails to respond to CSC or return the
         completed Participation Agreement on or before the fifteenth (15th) day
         after the beginning of the fiscal year following receipt of the
         Participation Agreement, the Participant's Distribution for the first
         fiscal quarter of that year will be sent directly to the Participant
         and no Shares will be purchased on behalf of the Participant for that
         fiscal quarter and, subject to (c) below, any fiscal quarters
         thereafter, until CSC receives an executed Participation Agreement from
         the Participant.

              (c) If a Participant fails to return the executed Participation
         Agreement to CSC prior to the end of the second fiscal quarter for any
         year of the Participant's participation in the Reinvestment Plan, the
         Participant's participation in the Reinvestment Plan shall be
         terminated in accordance with Paragraph 11 below.

              (d) Each Participant shall notify CSC in the event that, at any
         time during his participation in the Reinvestment Plan, there is any
         material change in the Participant's financial condition or inaccuracy
         of any representation under the Subscription Agreement.

              (e) For purposes of this Paragraph 6, a material change shall
         include any anticipated or actual decrease in net worth or annual gross
         income or any other change in circumstances that would cause the
         Participant to fail to meet the suitability standards set forth in the
         Company's Prospectus.

         7. REPORTS TO PARTICIPANTS. Within 60 days after the end of each fiscal
quarter, the Reinvestment Agent will mail to each Participant a statement of
account describing, as to such Participant, the Distributions received during
the quarter, the number of Shares purchased during the quarter, the per Share
purchase price for such Shares, the total administrative charge to such
Participant, and the total Shares purchased on behalf of the Participant
pursuant to the Reinvestment Plan. Each statement shall also advise the
Participant that, in accordance with Paragraph 6(d) hereof, he is required to
notify CSC in the event that there is any material change in his financial
condition or if any representation under the Subscription Agreement becomes
inaccurate. Tax information for income earned on Shares under the Reinvestment
Plan will be sent to each participant by the Company or the Reinvestment Agent
at least annually.

         8. ADMINISTRATIVE CHARGES, COMMISSIONS, AND PLAN EXPENSES. The Company
shall be responsible for all administrative charges and expenses charged by the
Reinvestment Agent. The administrative charge for each Participant for each
fiscal quarter shall be the lesser of 5% of the amount reinvested for the
Participant or $2.50, with a minimum charge of $.50. Any interest earned on
Distributions will be paid to the Company to defray costs relating to

                                      A-3
<PAGE>

the Reinvestment Plan. Additionally, in connection with any Shares purchased
from the Company both prior to and after the termination of a public offering of
the Shares, the Company will pay to CSC selling commissions of 7.5%, a marketing
support and due diligence expense reimbursement fee of .5%, and, in the event
that proceeds of the sale of Shares pursuant to the Reinvestment Plan are used
to acquire Properties or to invest in Mortgage Loans, will pay to CNL
Hospitality Advisors, Inc. acquisition fees of 4.5% of the purchase price of the
Shares sold pursuant to the Reinvestment Plan.

         9. NO DRAWING. No Participant shall have any right to draw checks or
drafts against his account or give instructions to the Company or the
Reinvestment Agent except as expressly provided herein.

         10. TAXES. Taxable Participants may incur a tax liability for
Distributions made with respect to such Participant's Shares, even though they
have elected not to receive their Distributions in cash but rather to have their
Distributions held in their account under the Reinvestment Plan.

         11.  TERMINATION.

              (a) A Participant may terminate his participation in the
         Reinvestment Plan at any time by written notice to the Company. To be
         effective for any Distribution, such notice must be received by the
         Company at least ten business days prior to the last day of the fiscal
         month or quarter to which such Distribution relates.

              (b) The Company or the Reinvestment Agent may terminate a
         Participant's individual participation in the Reinvestment Plan, and
         the Company may terminate the Reinvestment Plan itself at any time by
         ten days' prior written notice mailed to a Participant, or to all
         Participants, as the case may be, at the address or addresses shown on
         their account or such more recent address as a Participant may furnish
         to the Company in writing.

              (c) After termination of the Reinvestment Plan or termination of a
         Participant's participation in the Reinvestment Plan, the Reinvestment
         Agent will send to each Participant (i) a statement of account in
         accordance with Paragraph 7 hereof, and (ii) a check for (a) the amount
         of any Distributions in the Participant's account that have not been
         reinvested in Shares, and (b) the value of any fractional Shares
         standing to the credit of a Participant's account based on the market
         price of the Shares. The record books of the Company will be revised to
         reflect the ownership of record of the Participant's full Shares and
         any future Distributions made after the effective date of the
         termination will be sent directly to the former Participant.

         12. NOTICE. Any notice or other communication required or permitted to
be given by any provision of this Reinvestment Plan shall be in writing and
addressed to Investor Services Department, CNL Securities Corp., CNL Center at
City Commons, 450 South Orange Avenue, Orlando, Florida 32801, if to the
Company, or to MMS Securities, Inc., 1845 Maxwell, Suite 101, Troy, Michigan
48084-4510, if to the Reinvestment Agent, or such other addresses as may be
specified by written notice to all Participants. Notices to a Participant may be
given by letter addressed to the Participant at the Participant's last address
of record with the Company. Each Participant shall notify the Company promptly
in writing of any change of address.

         13. AMENDMENT. The terms and conditions of this Reinvestment Plan may
be amended or supplemented by an agreement between the Reinvestment Agent and
the Company at any time, including but not limited to an amendment to the
Reinvestment Plan to add a voluntary cash contribution feature or to substitute
a new Reinvestment Agent to act as agent for the Participants or to increase the
administrative charge payable to the Reinvestment Agent, by mailing an
appropriate notice at least 30 days prior to the effective date thereof to each
Participant at his last address of record; provided, that any such amendment
must be approved by a majority of the Independent Directors of the Company. Such
amendment or supplement shall be deemed conclusively accepted by each
Participant except those Participants from whom the Company receives written
notice of termination prior to the effective date thereof.

         14. GOVERNING LAW. THIS REINVESTMENT PLAN AND A PARTICIPANT'S ELECTION
TO PARTICIPATE IN THE REINVESTMENT PLAN SHALL BE GOVERNED BY THE LAWS OF THE
STATE OF FLORIDA; PROVIDED, HOWEVER, THAT CAUSES OF ACTION FOR VIOLATIONS OF
FEDERAL OR STATE SECURITIES LAWS SHALL NOT BE GOVERNED BY THIS SECTION 14.

                                      A-4
<PAGE>



                                   APPENDIX B

                              FINANCIAL INFORMATION




<PAGE>
                          INDEX TO FINANCIAL STATEMENTS
                          -----------------------------


                        CNL HOSPITALITY PROPERTIES, INC.
                                AND SUBSIDIARIES
<TABLE>
<CAPTION>
                                                                                                          Page
                                                                                                          ----

<S>                                                                                                      <C>
Pro Forma Consolidated Financial Information (unaudited):

    Pro Forma Consolidated Balance Sheet as of December 31, 1999                                          B-2

    Pro Forma Consolidated Statement of Earnings for the year ended December 31, 1999                     B-3

    Notes to Pro Forma Consolidated Financial Statements for the year ended December
      31, 1999                                                                                            B-4

Audited Consolidated Financial Statements:

    Report of Independent Certified Public Accountants                                                    B-7

    Consolidated Balance Sheets as of December 31, 1999 and 1998                                          B-8

    Consolidated Statements of Earnings for the years ended December 31, 1999, 1998 and 1997              B-9

    Consolidated Statements of Stockholders' Equity for the years ended December 31, 1999, 1998
      and 1997                                                                                            B-10

    Consolidated Statements of Cash Flows for the years ended December 31, 1999, 1998 and 1997            B-11

    Notes to Consolidated Financial Statements for the years ended December 31, 1999, 1998 and 1997       B-13

Financial Statement Schedule:

    Schedule III - Real Estate and Accumulated Depreciation as of December 31, 1999                       B-26

    Notes to Schedule III - Real Estate and Accumulated Depreciation as of December 31, 1999              B-28
</TABLE>


<PAGE>


                  PRO FORMA CONSOLIDATED FINANCIAL INFORMATION



         The following Unaudited Pro Forma Consolidated Balance Sheet of CNL
Hospitality Properties, Inc. and subsidiaries (the "Company") gives effect to
(i) the receipt of $288,957,987 in gross offering proceeds from the sale of
28,895,799 shares of common stock for the period from inception through December
31, 1999, and the application of such funds to purchase three properties, to
acquire an 89 percent interest in a limited liability company which owns one
property, to invest in an unconsolidated subsidiary which owned seven properties
as of December 31, 1999, to place deposits on six additional properties, to
redeem 12,885 shares of common stock pursuant to the Company's redemption plan,
and to pay offering expenses, acquisition fees and miscellaneous acquisition
expenses, (ii) the receipt of $26,794,707 in gross offering proceeds from the
sale of 2,679,471 additional shares for the period January 1, 2000 through
February 23, 2000, (iii) the application of such funds to pay offering expenses,
acquisition fees and miscellaneous acquisition expenses, all as reflected in the
pro forma adjustments described in the related notes. The Unaudited Pro Forma
Consolidated Balance Sheet as of December 31, 1999, includes the transactions
described in (i) above, from its historical balance sheet, adjusted to give
effect to the transactions in (ii) and (iii) above as if they had occurred on
December 31, 1999.

         The Unaudited Pro Forma Consolidated Statements of Earnings for the
year ended December 31, 1999, includes the historical operating results of the
properties described in (i) above from the date of their acquisitions plus
operating results from (A) the later of (1) the date the property became
operational or (2) January 1, 1999, to (B) the earlier of (1) the date the
property was acquired by the Company or its unconsolidated subsidiary or (2) the
end of the pro forma period presented.

         This pro forma consolidated financial information is presented for
informational purposes only and does not purport to be indicative of the
Company's financial results or condition if the various events and transactions
reflected therein had occurred on the dates, or been in effect during the
periods, indicated. This pro forma consolidated financial information should not
be viewed as indicative of the Company's financial results or conditions in the
future.


                                      B-1
<PAGE>
                        CNL HOSPITALITY PROPERTIES, INC.
                                AND SUBSIDIARIES
                 UNAUDITED PRO FORMA CONSOLIDATED BALANCE SHEET
                                DECEMBER 31, 1999

<TABLE>
<CAPTION>
                                                                                  Pro Forma
                        ASSETS                                  Historical       Adjustments               Pro Forma
                                                               --------------    ---------------         --------------
<S>                                                              <C>                    <C>               <C>
Land, buildings and equipment on operating leases                $ 112,227,771          $    --           $112,227,771
Investment in unconsolidated subsidiary                             38,364,157       (1,320,000)            37,044,157
Cash and cash equivalents                                          101,972,441       23,400,747      (a)   125,373,188
Restricted cash                                                        275,630               --                275,630
Certificate of deposit                                               5,000,000               --              5,000,000
Dividends receivable                                                 1,215,993               --              1,215,993
Receivables                                                            112,184               --                112,184
Prepaid expenses                                                        41,165               --                 41,165
Loan costs                                                              51,969               --                 51,969
Accrued rental income                                                   79,399               --                 79,399
Other assets                                                         7,627,565        1,205,762      (a)     8,833,327
                                                                --------------    --------------        ---------------

                                                               $  266,968,274       $23,286,509           $290,254,783
                                                               ================   ==============         ==============
         LIABILITIES AND STOCKHOLDERS' EQUITY

Accounts payable and accrued expenses                          $       405,855      $  (309,182)     (a)    $   96,673

Due to related parties                                               1,085,343       (1,055,440)     (a)        29,903
Security deposits                                                    5,042,054               --              5,042,054
Rents paid in advance                                                  255,568               --                255,568
                                                               ----------------   --------------         --------------
       Total liabilities                                             6,788,820       (1,364,622)             5,424,198
                                                               ----------------   --------------         --------------

Commitments and contingencies

Minority interest                                                    7,124,615               --              7,124,615
                                                               ----------------   --------------         --------------
Stockholders' equity:
    Preferred stock, without par value.
       Authorized and unissued 3,000,000 shares                             --               --                     --
    Excess shares, $.01 par value per share.
       Authorized and unissued 63,000,000 shares                            --               --                     --
    Common stock, $.01 par value per share.
       60,000,000 authorized shares; issued and
       outstanding 28,902,914 shares; issued and
       outstanding 31,582,385 shares, as adjusted                      289,029           26,795      (a)       315,824
    Capital in excess of par value                                 256,231,833       24,624,336      (a)   280,856,169
    Accumulated distributions in excess of
       net earnings                                                 (3,466,023)              --             (3,466,023)
                                                               ----------------   --------------         --------------
          Total stockholders' equity                               253,054,839       24,651,131            277,705,970
                                                               ----------------   --------------         --------------

                                                                                                          $290,254,783
                                                                  $266,968,274     $ 23,286,509
                                                               ================   ==============         ==============
</TABLE>

                  See accompanying notes to unaudited pro forma
                       consolidated financial statements.


                                      B-2
<PAGE>
                        CNL HOSPITALITY PROPERTIES, INC.
                                AND SUBSIDIARIES
             UNAUDITED PRO FORMA CONSOLIDATED STATEMENT OF EARNINGS
                          YEAR ENDED DECEMBER 31, 1999
<TABLE>
<CAPTION>
                                                                             Pro Forma
                                                       Historical           Adjustments             Pro Forma
                                                       ------------        --------------         --------------
<S>                                                      <C>                  <C>                 <C>
Revenues:
    Rental income from
       operating leases                                  $ 3,910,639          $    47,126  (1)      $  3,957,765
    FF&E reserve income                                     320,356                 3,953  (2)           324,309
    Dividend income                                       2,753,506               461,106  (3)         3,214,612
    Interest income                                       3,693,004              (219,052) (4)         3,473,952
                                                       -------------      ----------------       ----------------
                                                         10,677,505               293,133             10,970,638
                                                       -------------      ----------------       ----------------
Expenses:
    Interest and loan cost amortization                     248,094                    --                248,094
    General operating and
       administrative                                       626,649                    --                626,649
    Professional services                                    69,318                    --                 69,318
    Asset management fees to
       related party                                        106,788                24,392  (5)           131,180
    Depreciation and amortization                         1,267,868                15,826  (6)         1,283,694
                                                       -------------      ----------------       ----------------
                                                          2,318,717                40,218              2,358,935
                                                       -------------      ----------------       ----------------
Earnings Before Equity in Loss
    of Unconsolidated Subsidiary
    After Deduction of Preferred
    Stock Dividends and Minority Interest                 8,358,788               252,915              8,611,703

Equity in Loss of Unconsolidated
    Subsidiary After Deduction of
    Preferred Stock Dividends                              (778,466)             (144,635 )(7)          (923,101)

Minority Interest                                           (64,334)                   --                (64,334)
                                                       -------------      ----------------       ----------------

Net Earnings                                             $ 7,515,988          $   108,280           $  7,624,268
                                                       =============      ================       ================

Earnings Per Share of Common Stock (8):
    Basic                                                 $    0.47                              $          0.48
                                                       =============                             ================
    Diluted                                               $    0.45                              $          0.47
                                                       =============                             ================

Weighted Average Number of Shares of
    Common Stock Outstanding (8):
       Basic                                             15,890,212                                   15,918,577
                                                       =============                             ================
       Diluted                                           21,437,859                                   21,466,224
                                                       =============                             ================
</TABLE>

                  See accompanying notes to unaudited pro forma
                       consolidated financial statements.


                                      B-3
<PAGE>

                        CNL HOSPITALITY PROPERTIES, INC.
                                AND SUBSIDIARIES
         NOTES TO UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS
                      FOR THE YEAR ENDED DECEMBER 31, 1999


Unaudited Pro Forma Consolidated Balance Sheet:


(a)      Represents gross proceeds of $26,794,707 from the sale of 2,679,471
         shares during the period January 1, 2000 through February 23, 2000 and
         a refund of a deposit totaling $1,320,000 relating to the
         unconsolidated subsidiary exercising its option to terminate its
         obligation to purchase one property under its purchase and sale
         agreement, used (i) to pay acquisition fees and costs of $1,552,684
         ($346,923 of which was accrued at December 31, 1999) which had been
         capitalized as other assets and (ii) to pay selling commissions and
         offering expenses of $3,161,276 which have been netted against
         stockholders' equity (a total of $1,017,699 of which was accrued as of
         December 31, 1999), leaving $23,400,747 for future investment.


Unaudited Pro Forma Consolidated Statements of Earnings:

(1)      Represents adjustment to rental income from operating leases for the
         properties acquired by the Company as of February 23, 2000 (the "Pro
         Forma Properties"), for the period commencing (A) the later of (i) the
         date the Pro Forma Property became operational by the previous owner or
         (ii) January 1, 1999, to (B) the earlier of (i) the date the Pro Forma
         Property was acquired by the Company or (ii) the end of the pro forma
         period presented. The following presents the actual date the Pro Forma
         Properties were acquired or placed in service by the Company as
         compared to the date the Pro Forma Properties were treated as becoming
         operational as a rental property for purposes of the Pro Forma
         Consolidated Statements of Earnings.
<TABLE>
<CAPTION>
                                                                          Date Pro Forma
                                                Date Placed               Property became
                                                in Service                Operational as
                                              by  the Company             Rental Property
                                              ---------------             ---------------
<S>                                            <C>                       <C>
         Residence Inn Buckhead (Lenox
           Park) in Atlanta, GA                July 31, 1998              January 1, 1999
         Residence Inn Gwinnett Place
           in Duluth, GA                       July 31, 1998              January 1, 1999
         Residence Inn Mira Mesa
           in Mira Mesa, CA                  December 10, 1999          September 20, 1999
         Courtyard Philadelphia Downtown
           in Philadelphia, PA               November 20, 1999           November 20, 1999
</TABLE>

         Generally, the leases provide for the payment of percentage rent in
         addition to base rental income. However, due to the fact that no
         percentage rent was due under the leases for the Pro Forma Properties
         during 1999 that the Company held the properties, no pro forma
         adjustment was made for percentage rental income for the year ended
         December 31, 1999.

(2)      Represents reserve funds which will be used for the replacement and
         renewal of furniture, fixtures and equipment relating to the Pro Forma
         Properties (the "FF&E Reserve"). The funds in the FF&E Reserve and all
         property purchased with funds from the FF&E Reserve will be paid,
         granted and assigned to the Company as additional rent. In connection
         therewith, FF&E reserve income was earned at approximately $10,000 per
         month, per Pro Forma Property.

                                      B-4
<PAGE>
                        CNL HOSPITALITY PROPERTIES, INC.
                                AND SUBSIDIARIES
               NOTES TO UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL
                             STATEMENTS - CONTINUED
                      FOR THE YEAR ENDED DECEMBER 31, 1999


(3)      Represents adjustment to dividend income earned on the Company's
         $37,978,272 investment at December 31, 1999, in the 9.76% Class B
         cumulative preferred stock of the unconsolidated subsidiary, for the
         period commencing (A) the later of (i) the date the properties owned by
         the unconsolidated subsidiary became operational by the previous owner
         or (ii) January 1, 1999, to (B) the earlier of (i) the date the
         properties owned by the unconsolidated subsidiary were acquired or (ii)
         the end of the pro forma period presented. The cash from the Company's
         investment, along with loan proceeds and funds from an institutional
         investor were used to purchase seven hotel properties which were
         operational prior to the Company's investment in the unconsolidated
         subsidiary. The following presents the actual date the unconsolidated
         subsidiary properties were acquired or placed in service by the
         unconsolidated subsidiary as compared to the date the unconsolidated
         subsidiary's properties were treated as becoming operational for
         purposes of the Pro Forma Consolidated Statements of Earnings:
<TABLE>
<CAPTION>
                                                                                               Pro Forma
                                                                                          Date Unconsolidated
                                                                  Date Placed                 Subsidiary
                                                                  in Service               Properties became
                                                                    by the                  Operational as
                                                           Unconsolidated Subsidiary        Rental Property
                                                           -------------------------        ---------------
<S>                                                            <C>                          <C>
               Residence Inn Las Vegas, NV                     February 25, 1999             January 1, 1999
               Residence Inn Plano, TX                         February 25, 1999             January 1, 1999
               Marriott Suites Dallas, TX                      February 25, 1999             January 1, 1999
               Courtyard Plano, TX                             February 25, 1999             January 1, 1999
               Residence Inn Phoenix, AZ                       June 16, 1999                 May 14, 1999
               Courtyard Scottsdale, AZ                        June 16, 1999                 May 21, 1999
               Courtyard Seattle, WA                           June 16, 1999                 May 22, 1999
</TABLE>


(4)      Represents adjustment to interest income due to the decrease in the
         amount of cash available for investment in interest bearing accounts
         during the periods commencing (A) the later of (i) the dates the Pro
         Forma Properties and the unconsolidated subsidiary's properties became
         operational by the previous owners or (ii) January 1, 1999, through (B)
         the earlier of (i) the actual date the Pro Forma Properties and the
         unconsolidated subsidiary's properties were acquired or (ii) the end of
         the pro forma period presented, as described in Note (1) and Note (3)
         above. The estimated pro forma adjustment is based upon the fact that
         interest income from interest bearing accounts was earned at a rate of
         approximately four percent per annum by the Company during the year
         ended December 31, 1999.


(5)      Represents increase in asset management fees relating to the Pro Forma
         Properties and the investment in unconsolidated subsidiary for the
         period commencing (A) the later of (i) the date the Pro Forma
         Properties and the unconsolidated subsidiary's properties became
         operational by the previous owners or (ii) January 1, 1999, through (B)
         the earlier of (i) the date the Pro Forma Properties and the
         unconsolidated subsidiary's properties were acquired or (ii) the end of
         the pro forma period presented, as described in Notes (1) and (3)
         above. Asset management fees are equal to 0.60% per year of the
         Company's Real Estate Asset Value, including the investment in the
         unconsolidated subsidiary, as defined in the Company's prospectus.

                                      B-5
<PAGE>

                        CNL HOSPITALITY PROPERTIES, INC.
                                AND SUBSIDIARIES
               NOTES TO UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL
                             STATEMENTS - CONTINUED
                      FOR THE YEAR ENDED DECEMBER 31, 1999


Unaudited Pro Forma Consolidated Statements of Earnings - Continued:

(6)      Represents incremental increase in depreciation expense of the building
         and the furniture, fixture and equipment ("FF&E") portions of the Pro
         Forma Properties accounted for as operating leases using the
         straight-line method. The buildings and FF&E are depreciated over
         useful lives of 40 and seven years, respectively.

(7)      Represents adjustment to equity in loss of unconsolidated subsidiary
         after deduction of preferred stock dividends for the period commencing
         (A) the date the unconsolidated subsidiary's properties became
         operational by the previous owner, through (B) the earlier of (i) the
         date the properties were acquired by the unconsolidated subsidiary or
         (ii) the end of the pro forma period presented, as described in Note
         (3) above. The following represents the Company's share of pro forma
         net earnings or loss after deduction of preferred stock dividends
         declared for the pro forma period ending December 31, 1999:

                                                              December 31,
                                                                  1999
                                                            -----------------
          Unconsolidated Subsidiary Pro Forma
              Earnings Before Preferred Stock Dividends        $ 4,769,743
          8% Class A Cumulative Preferred Stock
              Dividends (institutional investor)                (3,431,011)
          9.76% Class B Cumulative Preferred Stock
              Dividends (the Company)                           (3,214,612)
          8% Class C Cumulative Preferred Stock
              Dividends (other investors)                           (8,000)
                                                                ----------
          Pro Forma Net Loss of Unconsolidated Subsidiary
              After Preferred Stock Dividends                  $(1,883,880)
                                                                ==========
          The Company's 49% Interest in the Pro Forma
              Loss of the Unconsolidated Subsidiary            $  (923,101)
                                                                ==========

(8)      Historical earnings per share were calculated based upon the weighted
         average number of shares of common stock outstanding during the year
         ended December 31, 1999.

         As a result of the investment in the unconsolidated subsidiary being
         treated in the Pro Forma Consolidated Statements of Earnings as
         invested pro rata beginning on January 1, 1999 (the date the first
         property became operational), the Company assumed additional shares of
         common stock were sold and net offering proceeds were available for
         investment on January 1, 1999. Due to the fact that approximately
         817,000 of these shares of common stock were actually sold subsequent
         to January 1, 1999, the weighted average number of shares outstanding
         for the pro forma year ended December 31, 1999 was adjusted. Pro forma
         earnings per share were calculated based upon the weighted average
         number of shares of common stock outstanding, as adjusted, during the
         year ended December 31, 1999.

                                      B-6
<PAGE>

               REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS



To the Board of Directors
CNL Hospitality Properties, Inc.


In our opinion, the accompanying consolidated balance sheets and the related
consolidated statements of earnings, of stockholders' equity and of cash flows
present fairly, in all material respects, the financial position of CNL
Hospitality Properties, Inc. (a Maryland corporation) and its subsidiaries at
December 31, 1999 and 1998, and the results of their operations and their cash
flows for each of the three years in the period ended December 31, 1999, in
conformity with accounting principles generally accepted in the United States.
In addition, in our opinion, the financial statement schedule presents fairly,
in all material respects, the information set forth therein when read in
conjunction with the related consolidated financial statements. These
consolidated financial statements and financial statement schedule are the
responsibility of the Company's management; our responsibility is to express an
opinion on these consolidated financial statements and financial statement
schedule based on our audits. We conducted our audits of these consolidated
statements in accordance with auditing standards generally accepted in the
United States, which require that we plan and perform the audit to obtain
reasonable assurance about whether the consolidated financial statements are
free of material misstatement. An audit includes examining, on a test basis,
evidence supporting the amounts and disclosures in the consolidated financial
statements, assessing the accounting principles used and significant estimates
made by management, and evaluating the overall consolidated financial statement
presentation. We believe that our audits provide a reasonable basis for the
opinion expressed above.






/s/ PRICEWATERHOUSECOOPERS  LLP

Orlando, Florida
January 21, 2000

                                      B-7
<PAGE>

                        CNL HOSPITALITY PROPERTIES, INC.
                                AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS
<TABLE>
<CAPTION>

                                                                                    December 31,
                                                                              1999                1998
                                                                          --------------      -------------
<S>                                                                        <C>                 <C>
                             ASSETS
Land, buildings and equipment on operating leases, net                     $112,227,771        $28,368,383
Investment in unconsolidated subsidiary                                      38,364,157                 --
Cash and cash equivalents                                                   101,972,441         13,228,923
Restricted cash                                                                 275,630             82,407
Certificate of deposit                                                        5,000,000          5,000,000
Dividends receivable                                                          1,215,993                 --
Receivables                                                                     112,184             44,832
Prepaid expenses                                                                 41,165              9,391
Organization costs, less accumulated amortization of
    $5,221                                                                           --             19,752
Loan costs, less accumulated amortization of $86,627 and
    $12,980, respectively                                                        51,969             78,282
Accrued rental income                                                            79,399             44,160
Other assets                                                                  7,627,565          1,980,560
                                                                         ---------------
                                                                                             --------------

                                                                           $266,968,274        $48,856,690
                                                                         ===============    ==============


                  LIABILITIES AND STOCKHOLDERS' EQUITY
Line of credit                                                                  $    --        $ 9,600,000
Interest payable                                                                     --             66,547
Accounts payable and accrued expenses                                           405,855            333,726
Due to related parties                                                        1,085,343            318,937
Security deposits                                                             5,042,054          1,417,500
Rents paid in advance                                                           255,568              3,489
                                                                         ---------------     --------------
       Total liabilities                                                      6,788,820         11,740,199
                                                                         ---------------     --------------

Commitments and contingencies

Minority interest                                                             7,124,615                 --
                                                                         ---------------     --------------

Stockholders' equity:
    Preferred stock, without par value.
       Authorized and unissued 3,000,000 shares                                      --                 --
    Excess shares, $.01 par value per share.
       Authorized and unissued 63,000,000 shares                                     --                 --
    Common stock, $.01 par value per share. 60,000,000
       authorized shares, issued and outstanding  28,902,914
       and 4,321,908 shares, respectively                                       289,029             43,219
    Capital in excess of par value                                          256,231,833         37,289,402
    Accumulated distributions in excess of net earnings                      (3,466,023)          (216,130)
                                                                         ---------------     --------------
          Total stockholders' equity                                        253,054,839         37,116,491
                                                                         ---------------     --------------

                                                                           $266,968,274        $48,856,690
                                                                         ===============     ==============
</TABLE>

          See accompanying notes to consolidated financial statements.

                                      B-8
<PAGE>
                        CNL HOSPITALITY PROPERTIES, INC.
                                AND SUBSIDIARIES

                       CONSOLIDATED STATEMENTS OF EARNINGS
<TABLE>
<CAPTION>
                                                                Year Ended December 31,
                                                   1999                1998              1997
                                              -------------       -------------     -------------
<S>                                             <C>                 <C>                   <C>
Revenues:
    Rental income from
       operating leases                         $3,910,639          $1,218,500            $   --
    FF&E reserve income                            320,356              98,099                --
    Dividend income                              2,753,506                  --                --
    Interest and other income                    3,693,004             638,862            46,071
                                              -------------       -------------     -------------
                                                10,677,505           1,955,461            46,071
                                              -------------       -------------     -------------

Expenses:
    Interest and loan cost amortization            248,094             350,322                --
    General operating and administrative           626,649             167,951            22,386
    Professional services                           69,318              21,581                --
    Asset management fees to
       related party                               106,788              68,114                --
    Depreciation and amortization                1,267,868             388,554               833
                                              -------------       -------------     -------------
                                                 2,318,717             996,522            23,219
                                              -------------       -------------     -------------
Earnings Before Equity in Loss of
    Unconsolidated Subsidiary
    After Deduction of Preferred
    Stock Dividends and Minority
    Interest                                     8,358,788             958,939            22,852

Equity in Loss of Unconsolidated
Subsidiary After Deduction of
Preferred Stock Dividends                         (778,466)                 --                --

Minority Interest                                  (64,334)                 --                --
                                              -------------       -------------     -------------

Net Earnings                                    $7,515,988           $ 958,939         $  22,852
                                              =============       =============     =============

Earnings Per Share of Common Stock:
    Basic                                         $   0.47            $   0.40          $   0.03
                                              =============       =============     =============
    Diluted                                       $   0.45            $   0.40          $   0.03
                                              =============       =============     =============

Weighted Average Number of Shares of
    Common Stock Outstanding:
       Basic                                    15,890,212           2,402,344           686,063
                                              =============       =============     =============
       Diluted                                  21,437,859           2,402,344           686,063
                                              =============       =============     =============
</TABLE>


          See accompanying notes to consolidated financial statements.
                                      B-9
<PAGE>
                        CNL HOSPITALITY PROPERTIES, INC.
                                AND SUBSIDIARIES

                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY

                  Years Ended December 31, 1999, 1998 and 1997
<TABLE>
<CAPTION>
                                                                                    Accumulated
                                            Common stock                           distributions
                                       ------------------------    Capital in        in excess
                                         Number         Par        excess of           of net
                                       of Shares       value       par value          earnings          Total
                                       -----------   ----------  ---------------   ---------------  ---------------
<S>                                    <C>           <C>          <C>                 <C>           <C>
Balance at December 31, 1996               20,000        $  200       $  199,800          $   --        $  200,000

Subscriptions received for
    common stock through public
    offering and distribution
    reinvestment plan                   1,132,540        11,325       11,314,077              --        11,325,402

Stock issuance costs                           --            --       (2,284,561)             --        (2,284,561)

Net earnings                                   --            --               --          22,852            22,852

Distributions declared and paid
    ($.05 per share)                           --            --               --         (29,776)          (29,776)
                                      ------------    ----------  ---------------  --------------    --------------

Balance at December 31, 1997            1,152,540        11,525        9,229,316          (6,924)        9,233,917

Subscriptions received for
    common stock through public
    offering and distribution
    reinvestment plan                   3,169,368        31,694       31,661,984              --        31,693,678

Stock issuance costs                           --            --       (3,601,898)             --        (3,601,898)

Net earnings                                   --            --               --         958,939           958,939

Distributions declared and paid
    ($.47 per share)                           --            --               --      (1,168,145)       (1,168,145)
                                      ------------    ----------  ---------------  --------------    --------------

Balance at December 31, 1998            4,321,908        43,219       37,289,402        (216,130)       37,116,491

Subscriptions received for
    common stock through public
    offerings and distribution
    reinvestment plan                  24,593,891       245,939      245,692,968              --       245,938,907

Retirement of common stock                (12,885)         (129)        (118,413)             --          (118,542)

Stock issuance costs                           --            --      (26,632,124)             --       (26,632,124)

Net earnings                                   --            --               --       7,515,988         7,515,988

Distributions declared and paid
    ($.72 per share)                           --            --               --     (10,765,881)      (10,765,881)
                                      ------------    ----------  ---------------  --------------    --------------

Balance at December 31, 1999           28,902,914      $289,029     $256,231,833    $  (3,466,023)     $253,054,839
                                      ============    ==========  ===============  ==============    ==============
</TABLE>

          See accompanying notes to consolidated financial statements.

                                      B-10
<PAGE>
                        CNL HOSPITALITY PROPERTIES, INC.
                                AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>
                                                                    Years Ended December 31,
                                                              1999             1998             1997
                                                        ---------------   -------------    -------------
<S>                                                        <C>              <C>                <C>
Cash flows from operating activities:
   Net earnings                                            $ 7,515,988      $  958,939         $ 22,852
    Adjustments to reconcile net earnings
      to net cash provided by operating
      activities:
        Depreciation                                         1,230,499         384,166               --
        Amortization                                           130,769          17,368              833
        Distribution from investment in
          unconsolidated subsidiary, net
          of equity in loss                                  1,478,111              --               --
        Minority interest                                       64,334              --               --
        Changes in operating assets and
          liabilities:
            Dividends receivable                            (1,215,993)             --               --
            Receivables                                        (67,352)        (44,832)              --
            Prepaid expenses                                   (31,774)          1,788          (11,179)
            Accrued rental income                              (35,239)        (44,160)              --
            Interest payable                                   (66,547)         66,547               --
            Accounts payable and accrued
              expenses                                          (2,191)          5,322            3,822
            Due to related parties -
              operating expenses                                12,923          10,838            6,141
            Security deposits                                3,624,554       1,417,500               --
            Rents paid in advance                              252,079           3,489               --
                                                        ---------------   -------------    -------------

              Net cash provided by
                 operating  activities                      12,890,161       2,776,965           22,469
                                                        ---------------   -------------    -------------

Cash flows from investing activities:
    Additions to land, buildings and
       equipment on operating leases                       (85,089,887)    (28,752,549)             --
    Investment in unconsolidated subsidiary                (39,879,638)             --              --
    Investment in certificate of deposit                            --      (5,000,000)             --
    Increase in restricted cash                               (193,223)        (82,407)             --
    Additions to other assets                               (5,068,727)       (676,026)        (463,470)
                                                        ---------------   -------------    -------------

              Net cash used in investing
                 activities                               (130,231,475)    (34,510,982)        (463,470)
                                                        ---------------   -------------    -------------
</TABLE>

          See accompanying notes to consolidated financial statements.

                                      B-11
<PAGE>

                        CNL HOSPITALITY PROPERTIES, INC.
                                AND SUBSIDIARIES

                CONSOLIDATED STATEMENTS OF CASH FLOWS - CONTINUED

<TABLE>
<CAPTION>
                                                                   Years Ended December 31,
                                                           1999               1998             1997
                                                     ---------------     --------------  ---------------
<S>                                                     <C>                 <C>              <C>
Cash flows from financing activities:
    Proceeds from borrowings on line of
      credit                                                     --          9,600,000               --
    Repayment of borrowings on line of
      credit                                             (9,600,000)                --               --
    Payment of loan costs                                   (47,334)           (91,262)              --
    Contributions from minority interest
      of consolidated subsidiary                          7,150,000                 --               --
    Subscriptions received from
      stockholders                                      245,938,907         31,693,678       11,325,402
    Distributions to stockholders                       (10,765,881)        (1,168,145)         (29,776)
    Retirement of common stock                             (118,542)                --               --
    Payment of stock issuance costs                     (26,472,318)        (3,948,669)      (1,979,371)
    Other                                                        --              7,500           (7,500)
                                                     ---------------     --------------  ---------------

      Net cash provided by financing
         activities                                     206,084,832         36,093,102        9,308,755
                                                     ---------------     --------------  ---------------

Net increase in cash and cash equivalents                88,743,518          4,359,085        8,867,754

Cash and cash equivalents at beginning of
    year                                                 13,228,923          8,869,838            2,084
                                                     ---------------     --------------  ---------------

Cash and cash equivalents at end of year              $ 101,972,441        $13,228,923      $ 8,869,838
                                                     ===============     ==============  ===============


Supplemental disclosures of cash flow information:

      Cash paid during the year for interest              $  240,994         $  270,795          $    --
                                                     ===============     ==============  ===============

Supplemental schedule of non-cash financing activities:

      Distributions declared not paid to
        minority interest                                $   89,719            $    --          $    --
                                                     ===============     ==============  ===============
</TABLE>

          See accompanying notes to consolidated financial statements.

                                      B-12
<PAGE>

                        CNL HOSPITALITY PROPERTIES, INC.
                                AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                  Years Ended December 31, 1999, 1998 and 1997


1.       Significant Accounting Policies:

         Organization and Nature of Business - CNL Hospitality Properties, Inc.
         was organized in Maryland on June 12, 1996. CNL Hospitality GP Corp.
         and CNL Hospitality LP Corp. are wholly owned subsidiaries of CNL
         Hospitality Properties, Inc., organized in Delaware in June 1998. CNL
         Hospitality Partners, LP is a Delaware limited partnership formed in
         June 1998. CNL Hospitality GP Corp. and CNL Hospitality LP Corp. are
         the general and limited partners, respectively, of CNL Hospitality
         Partners, LP. The term "Company" includes, unless the context otherwise
         requires, CNL Hospitality Properties, Inc., CNL Hospitality Partners,
         LP, CNL Hospitality GP Corp., CNL Hospitality LP Corp. and CNL
         Philadelphia Annex, LLC (see note 4).

         The Company was formed primarily to acquire properties (the
         "Properties") located across the United States to be leased on a
         long-term, "triple-net" basis to hotel operators. The Company may also
         provide mortgage financing (the "Mortgage Loans") and furniture,
         fixture and equipment financing ("Secured Equipment Leases") to
         operators of hotel chains. The aggregate outstanding principal amount
         of Secured Equipment Leases will not exceed 10% of gross proceeds from
         the Company's offerings of shares of common stock.

         The Company was a development stage enterprise from June 12, 1996
         through October 15, 1997. Since operations had not begun, activities
         through October 15, 1997 were devoted to organization of the Company.

         Principles of Consolidation - The accompanying consolidated financial
         statements include the accounts of CNL Hospitality Properties, Inc.,
         and its wholly owned subsidiaries, CNL Hospitality GP Corp. and CNL
         Hospitality LP Corp., as well as the accounts of CNL Hospitality
         Partners, LP and CNL Philadelphia Annex, LLC (an 89% owned limited
         liability company). All significant intercompany balances and
         transactions have been eliminated in consolidation. Interest of
         unaffiliated third party is reflected as minority interest.

         Real Estate and Lease Accounting - The Company records the acquisition
         of land, buildings and equipment at cost, including acquisition and
         closing costs. Land, buildings and equipment are leased to unrelated
         third parties on a triple-net basis, whereby the tenant is generally
         responsible for all operating expenses relating to the Property,
         including property taxes, insurance, maintenance and repairs.

         The Property leases are accounted for using the operating method. Under
         the operating method, land, building and equipment are recorded at
         cost, revenue is recognized as rentals are earned and depreciation is
         charged to operations as incurred. Buildings and equipment are
         depreciated on the straight-line method over their estimated useful
         lives of 40 and seven years, respectively. When scheduled rentals vary
         during the lease term, income is recognized on a straight-line basis so
         as to produce a constant periodic rent over the lease term commencing
         on the date the Property is placed in service. Accrued rental income
         represents the aggregate amount of income recognized on a straight-line
         basis in excess of scheduled rental payments to date.

         When the Properties or equipment are sold, the related cost and
         accumulated depreciation, plus any accrued rental income, will be
         removed from the accounts and any gain or loss from sale will be
         reflected in income. Management reviews its Properties for impairment
         whenever events or changes in circumstances indicate that the carrying
         amount of the assets may not be recoverable through operations.
         Management determines whether impairment in value has occurred by
         comparing the estimated future undiscounted cash flows, including the
         residual value of the Property, with the carrying cost of the
         individual Property. If an impairment is indicated, the assets are
         adjusted to their fair value.

                                      B-13
<PAGE>

                        CNL HOSPITALITY PROPERTIES, INC.
                                AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                  Years Ended December 31, 1999, 1998 and 1997


1.       Significant Accounting Policies - Continued:

         Cash and Cash Equivalents - The Company considers all highly liquid
         investments with a maturity of three months or less to be cash
         equivalents. Cash and cash equivalents consist of demand deposits at
         commercial banks and money market funds (some of which are backed by
         government securities). Cash equivalents are stated at cost plus
         accrued interest, which approximates market value.

         Cash accounts maintained on behalf of the Company in demand deposits at
         commercial banks and money market funds may exceed federally insured
         levels; however, the Company has not experienced any losses in such
         accounts. The Company limits investment of temporary cash investments
         to financial institutions with high credit standing; therefore,
         management believes it is not exposed to any significant credit risk on
         cash and cash equivalents.

         Loan Costs - Loan costs incurred in connection with the Company's line
         of credit and a $5,000,000 letter of credit have been capitalized and
         are being amortized over the term of the loan and the term of the
         letter of credit commitment, respectively, using the straight-line
         method which approximates the effective interest method.

         Income Taxes - The Company has made an election to be taxed as a real
         estate investment trust ("REIT") under Sections 856 through 860 of the
         Internal Revenue Code of 1986, as amended, and related regulations. The
         Company generally will not be subject to federal corporate income taxes
         on amounts distributed to stockholders, providing it distributes at
         least 95 percent of its REIT taxable income and meets certain other
         requirements for qualifying as a REIT. Accordingly, no provision for
         federal income taxes has been made in the accompanying consolidated
         financial statements. Notwithstanding the Company's qualification for
         taxation as a REIT, the Company is subject to certain state taxes on
         its income and Properties.

         Earnings Per Share - Basic earnings per share ("EPS") is calculated
         based upon the weighted average number of shares of common stock
         outstanding during each year and diluted earnings per share is
         calculated based upon weighted average number of common shares
         outstanding plus potentially dilutive common shares (see Note 12).

         Reclassification - Certain items in the prior years' financial
         statements have been reclassified to conform with the 1999
         presentation, including a change in the presentation of the cash flow
         from the direct to the indirect method. These reclassifications had no
         effect on stockholders' equity or net earnings.

         Use of Estimates - Management of the Company has made a number of
         estimates and assumptions relating to the reporting of assets and
         liabilities and the disclosure of contingent assets and liabilities to
         prepare these consolidated financial statements in conformity with
         generally accepted accounting principles. Actual results could differ
         from those estimates.

                                      B-14
<PAGE>

                        CNL HOSPITALITY PROPERTIES, INC.
                                AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                  Years Ended December 31, 1999, 1998 and 1997


2.       Public Offerings:

         On June 17, 1999, the Company completed its offering of 16,500,000
         shares of common stock ($165,000,000) (the "Initial Offering"), which
         included 1,500,000 shares ($15,000,000) available only to stockholders
         who elected to participate in the Company's reinvestment plan.
         Following the completion of the Initial Offering, the Company commenced
         an offering of up to 27,500,000 additional shares of common stock
         ($275,000,000) (the "1999 Offering"). Of the 27,500,000 shares of
         common stock to be offered, 2,500,000 will be available only to
         stockholders purchasing shares through the reinvestment plan. The price
         per share and other terms of the 1999 Offering, including the
         percentage of gross proceeds payable (i) to the managing dealer for
         selling commissions and expenses in connection with the offering and
         (ii) to CNL Hospitality Corp. (formerly known as CNL Hospitality
         Advisors, Inc.) (the "Advisor") for acquisition fees, are substantially
         the same for the Company's Initial Offering. As of December 31, 1999,
         the Company received total subscription proceeds from the Initial
         Offering and the 1999 Offering of $289,157,987 (28,915,799 shares),
         including $503,819 (50,382 shares) through the reinvestment plan.

         On October 26, 1999, the Company filed a registration statement on Form
         S-11 with the Securities and Exchange Commission in connection with the
         proposed sale by the Company of up to 45,000,000 additional shares of
         common stock ($450,000,000) (the "2000 Offering") in an offering
         expected to commence immediately following the completion of the
         Company's 1999 Offering. Of the 45,000,000 shares of common stock to be
         offered, up to 5,000,000 will be available to stockholders purchasing
         shares through the reinvestment plan. The price per share and other
         terms of the 2000 Offering, including the percentage of gross proceeds
         payable (i) to the managing dealer for selling commissions and expenses
         in connection with the offering and (ii) to the Advisor for acquisition
         fees, are substantially the same for the Company's 1999 Offering. The
         Company expects to use the net proceeds from the 2000 Offering to
         purchase additional Properties and, to a lesser extent, make Mortgage
         Loans.

3.       Investment in Unconsolidated Subsidiary:

         In February 1999, the Company executed a series of agreements with Five
         Arrows Realty Securities II L.L.C. ("Five Arrows") pursuant to which
         the Company and Five Arrows formed a jointly owned real estate
         investment trust, CNL Hotel Investors, Inc. ("Hotel Investors"), for
         the purpose of acquiring up to eight hotel Properties from various
         sellers affiliated with Western International. At the time the
         agreement was entered into, the eight Properties (four as Courtyard(R)
         by Marriott(R) hotels, three as Residence Inn(R) by Marriott(R) hotels,
         and one as a Marriott Suites(R)) were either newly constructed or in
         various stages of completion.

         In February 1999 and June 1999, Hotel Investors purchased seven of the
         eight Properties for an aggregate purchase price of approximately $167
         million and paid $3 million as a deposit on the one remaining Property.
         The Properties acquired were a Courtyard by Marriott located in Plano,
         Texas, a Marriott Suites located in Dallas, Texas, a Residence Inn by
         Marriott located in Las Vegas, Nevada, a Residence Inn by Marriott
         located in Plano, Texas, a Courtyard by Marriott located in Scottsdale,
         Arizona, a Courtyard by Marriott located in Seattle, Washington and a
         Residence Inn by Marriott located in Phoenix, Arizona. The $3 million
         deposit relating to the eighth Property was refunded to Hotel Investors
         by the seller in January 2000 as a result of Hotel Investors exercising
         its option to terminate its obligation to purchase the Property under
         the purchase and sale agreement. As of December 31, 1999, Hotel
         Investors owned seven of the newly constructed hotels.


                                      B-15
<PAGE>
                        CNL HOSPITALITY PROPERTIES, INC.
                                AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                  Years Ended December 31, 1999, 1998 and 1997


3.       Investment in Unconsolidated Subsidiary - Continued:

         In order to fund these purchases, Five Arrows invested approximately
         $48 million and the Company invested approximately $38 million in Hotel
         Investors. Hotel Investors funded the remaining amount of approximately
         $88 million with permanent financing, collateralized by Hotel
         Investors' interests in the Properties (the "Hotel Investors Loan").

         In return for their respective investments, Five Arrows received a 51%
         common stock interest and the Company received a 49% common stock
         interest in Hotel Investors. Five Arrows received 48,337 shares of
         Hotel Investors' 8% Class A cumulative, preferred stock ("Class A
         Preferred Stock"), and the Company received 37,979 shares of Hotel
         Investors' 9.76% Class B cumulative, preferred stock ("Class B
         Preferred Stock"). The Class A Preferred Stock is exchangeable upon
         demand into common stock of the Company, using an exchange ratio based
         on the relationship between the Company's operating results and those
         of Hotel Investors.

         Cash available for distributions of Hotel Investors is distributed
         first to Five Arrows with respect to dividends payable on the Class A
         Preferred Stock. Such dividends are calculated based on Five Arrows'
         "special investment amount," or $1,294.78 per share, representing the
         sum of its investment in Hotel Investors and its approximately $14
         million investment in the Company, on a per share basis, adjusted for
         any dividends received from the Company. Then, cash available for
         distributions is distributed to the Company with respect to its Class B
         Preferred Stock. Next, cash available for distributions is distributed
         to 100 CNL Holdings, Inc. and affiliates' associates who each own one
         share of Class C preferred stock in Hotel Investors, to provide a
         quarterly, cumulative, compounded eight percent return. All remaining
         cash available for distributions is distributed pro rata with respect
         to the interest in the common shares.

         Five Arrows also invested approximately $14 million in the Company
         through the purchase of common stock pursuant to the Company's Initial
         Offering and the 1999 Offering, the proceeds of which were used by the
         Company to fund approximately 38% of its funding commitment to Hotel
         Investors. During 1999, approximately $3.7 million of this amount was
         initially treated as a loan due to the stock ownership limitations
         specified in the Company's Articles of Incorporation at the time of
         investment. Subsequently, this loan was converted to 387,868 shares of
         common stock. For the year ended December 31, 1999, the Company
         incurred approximately $54,000 in interest expense on this convertible
         loan.

         In addition to the above investments, Five Arrows purchased a 10%
         interest in the Advisor. In connection with Five Arrow's investment in
         the Company, the Advisor, Hotel Investors, and certain affiliates have
         agreed to waive certain fees otherwise payable to them by the Company.
         The Advisor is also the advisor to Hotel Investors pursuant to a
         separate advisory agreement. The Company will not pay the Advisor fees,
         including the Company's pro rata portion of Hotel Investors' advisory
         fees, in excess of amounts payable under its advisory agreement.


                                      B-16
<PAGE>

                        CNL HOSPITALITY PROPERTIES, INC.
                                AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                  Years Ended December 31, 1999, 1998 and 1997


3.       Investment in Unconsolidated Subsidiary - Continued:

         The following presents condensed financial information for Hotel
         Investors as of and for the period from February 10, 1999 (inception)
         to December 31, 1999:


           Land, buildings and equipment on operating leases, net  $165,088,059
           Cash and cash equivalents                                  4,884,014
           Loan costs, net                                              708,006
           Accrued rental income                                        283,914
           Prepaid expenses, receivables and other assets             3,283,306
           Liabilities                                               92,229,193
           Redeemable preferred stock - Class A and Class B          85,361,864
           Stockholders' deficit                                     (2,915,614)
           Revenues                                                  13,025,978
           Net earnings                                               4,104,936
           Preferred stock dividends                                  5,693,642
           Loss applicable to common stockholders                    (1,588,706)


         During the year ended December 31, 1999, the Company recorded
         $2,753,506 in dividend income and $778,466 in equity in loss after
         deduction of preferred stock dividends, resulting in net earnings of
         $1,975,040 attributable to this investment.

4.       Land, Buildings and Equipment on Operating Leases:

         During the year ended December 31, 1999, the Company acquired an 89%
         interest in CNL Philadelphia Annex, LLC (formerly known as Courtyard
         Annex, L.L.C.) (the "LLC"), for approximately $58 million. The sole
         purpose of the LLC is to own and lease the Courtyard by Marriott hotel
         Property located in Philadelphia, Pennsylvania. This historic property
         was recently renovated and converted into a hotel which commenced
         operations in late November 1999. The LLC is included with the accounts
         of the Company except for the remaining 11% interest which is reflected
         as minority interest in the accompanying consolidated financial
         statements.

         In addition, during the year ended December 31, 1999, the Company
         acquired a newly constructed Property located in Mira Mesa, California
         for approximately $15.5 million. The Property is being operated by the
         tenant as a Residence Inn by Marriott.

         The Company leases its land, buildings and equipment to hotel
         operators. The leases are accounted for under the provisions of
         Statement of Financial Accounting Standards No. 13, "Accounting for
         Leases," and have been classified as operating leases. The lease terms
         range from 15 to 19 years and provide for minimum and contingent
         rentals. In addition, the tenant pays all property taxes and
         assessments and carries insurance coverage for public liability,
         property damage, fire and extended coverage. The lease options allow
         the tenants to renew each of the leases for two to three successive
         five-year to ten-year periods subject to the same terms and

                                      B-17
<PAGE>

                        CNL HOSPITALITY PROPERTIES, INC.
                                AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                  Years Ended December 31, 1999, 1998 and 1997


4.       Land, Buildings and Equipment on Operating Leases - Continued:

         conditions of the initial leases. The leases also require the
         establishment of capital expenditure reserve funds which will be used
         for the replacement and renewal of furniture, fixtures and equipment
         relating to the hotel Properties (the "FF&E Reserve"). Funds in the
         FF&E Reserve have been earned, granted and assigned to the Company as
         additional rent. For the years ended December 31, 1999 and 1998,
         revenues from the FF&E Reserve totaled $320,356 and $98,099,
         respectively, of which $275,630 and $82,407, respectively, is
         classified as restricted cash. No such amounts were earned or
         outstanding during 1997.

         Land, buildings and equipment on operating leases consisted of the
         following at December 31:
<TABLE>
<CAPTION>
                                                           1999                       1998
                                                       --------------             -------------
<S>                                                      <C>                       <C>
                Land                                     $12,337,950               $2,926,976
                Buildings                                 92,220,370               23,476,442
                Equipment                                  9,272,785                2,349,131
                                                      ---------------           --------------
                                                         113,831,105               28,752,549
                Less accumulated depreciation             (1,603,334)                (384,166)
                                                      ---------------           --------------
                                                        $112,227,771              $28,368,383
                                                      ===============           ==============
</TABLE>

         Certain leases provide an increase in the minimum annual rent at a
         predetermined interval during the terms of the leases. Such amount is
         recognized on a straight-line basis over the terms of the leases
         commencing on the date the Property is placed in service. For the years
         ended December 31, 1999 and 1998, the Company recognized $35,238 and
         $44,160, respectively, of such rental income. This amount is included
         in rental income from operating leases in the accompanying consolidated
         statements of earnings. No such amounts were earned during 1997.

         The following is a schedule of future minimum lease payments to be
         received on the noncancellable operating leases at December 31, 1999:


               2000                                   $ 10,971,195
               2001                                     10,971,195
               2002                                     10,971,195
               2003                                     10,971,195
               2004                                     10,971,195
               Thereafter                              118,283,694
                                                   ----------------
                                                      $173,139,669
                                                   ================

         Since leases are renewable at the option of the tenant, the above table
         only presents future minimum lease payments due during the initial
         lease terms. In addition, this table does not include any amounts for
         future contingent rents which may be received on the leases based on a
         percentage of the tenant's gross sales.

                                      B-18
<PAGE>

                        CNL HOSPITALITY PROPERTIES, INC.
                                AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                  Years Ended December 31, 1999, 1998 and 1997


5.       Other Assets:

         Other assets as of December 31, 1999 and 1998 were $7,627,565 and
         $1,980,560, respectively, which consisted of acquisition fees and
         miscellaneous acquisition expenses that will be allocated to future
         Properties.

6.       Redemption of Shares:

         The Company has a redemption plan under which the Company may elect to
         redeem shares, subject to certain conditions and limitations. During
         the year ended December 31, 1999, 12,885 shares of common stock were
         redeemed and retired. No shares were redeemed in 1998 or 1997.

7.       Line of Credit:

         On July 31, 1998, the Company entered into a revolving line of credit
         and security agreement with a bank to be used by the Company to acquire
         hotel Properties. The line of credit provides that the Company may
         receive advances of up to $30,000,000 until July 30, 2003, with an
         annual review to be performed by the bank to indicate that there has
         been no substantial deterioration, in the bank's reasonable discretion,
         of the credit quality. Interest expense on each advance shall be
         payable monthly, with all unpaid interest and principal due no later
         than five years from the date of the advance. Advances under the line
         of credit will bear interest at either (i) a rate per annum equal to
         318 basis points above the London Interbank Offered Rate (LIBOR) or
         (ii) a rate per annum equal to 30 basis points above the bank's base
         rate, whichever the Company selects at the time advances are made. In
         addition, a fee of .5% per advance will be due and payable to the bank
         on funds as advanced. Each advance made under the line of credit will
         be collateralized by the assignment of rents and leases. In addition,
         the line of credit provides that the Company will not be able to
         further encumber the applicable hotel Property during the term of the
         advance without the bank's consent. The Company will be required, at
         each closing, to pay all costs, fees and expenses arising in connection
         with the line of credit. The Company must also pay the bank's attorneys
         fees, subject to a maximum cap, incurred in connection with the line of
         credit and each advance.

         In connection with the line of credit, the Company incurred a
         commitment fee, legal fees and closing costs of approximately $138,000.
         As of December 31, 1999, the Company has no amounts outstanding under
         the line of credit.

8.       Stock Issuance Costs:

         The Company has incurred certain expenses of its offerings of common
         stock, including commissions, marketing support and due diligence
         expense reimbursement fees, filing fees, legal, accounting, printing
         and escrow fees, which have been deducted from the gross proceeds of
         the offerings. The Advisor has agreed to pay all organizational and
         offering expenses (excluding commissions and marketing support and due
         diligence expense reimbursement fees) which exceed three percent of the
         gross proceeds received from the sale of shares of the Company in
         connection with the offerings.

                                      B-19
<PAGE>

                        CNL HOSPITALITY PROPERTIES, INC.
                                AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                  Years Ended December 31, 1999, 1998 and 1997


8.       Stock Issuance Costs - Continued:

         During the years ended December 31, 1999, 1998 and 1997, the Company
         incurred $26,632,124, $3,606,871 and $2,304,561, respectively, in
         organizational and offering costs, including $18,475,145, $2,535,494
         and $906,032, respectively, in commissions and marketing support and
         due diligence expense reimbursement fees (see Note 10). Of these
         amounts $26,632,124, $3,601,898 and $2,284,561, respectively, have been
         treated as stock issuance costs and $4,973 and $20,000, have been
         treated as start-up and organization costs in 1998 and 1997,
         respectively. The stock issuance costs have been charged to
         stockholders' equity subject to the three percent cap described above.
         The organization costs have been expensed.

9.       Distributions:

         For the years ended December 31, 1999, 1998 and 1997, approximately 75
         percent, 76 percent and 100 percent, respectively, of the distributions
         paid to stockholders were considered ordinary income, and for the years
         ended December 31, 1999 and 1998, approximately 25 percent and 24
         percent, respectively, were considered a return of capital to
         stockholders for federal income tax purposes. No amounts distributed to
         the stockholders for the years ended December 31, 1999, 1998 and 1997
         are required to be or have been treated by the Company as a return of
         capital for purposes of calculating the stockholders' return on their
         invested capital.

10.      Related Party Transactions:

         Certain directors and officers of the Company hold similar positions
         with the Advisor and the managing dealer, CNL Securities Corp. These
         affiliates are entitled to receive fees and compensation in connection
         with the offerings, and the acquisition, management and sale of the
         assets of the Company. On June 12, 1996 (date of inception), CNL Fund
         Advisors, Inc. contributed $200,000 in cash to the Company and became
         its sole stockholder. In February 1997, the Advisor purchased the
         Company's outstanding common stock from CNL Fund Advisors, Inc. and
         became the sole stockholder of the Company.

         During the years ended December 31, 1999, 1998 and 1997, the Company
         incurred $17,320,448, $2,377,026 and $849,405 respectively, in selling
         commissions due to CNL Securities Corp. for services in connection with
         its offerings. A substantial portion of these amounts ($16,164,488,
         $2,200,516 and $792,832, respectively) were or will be paid by CNL
         Securities Corp. as commissions to other broker-dealers.

         In addition, CNL Securities Corp. is entitled to receive a marketing
         support and due diligence expense reimbursement fee equal to 0.5% of
         the total amount raised from the sale of shares, a portion of which may
         be reallowed to other broker-dealers. During the years ended December
         31, 1999, 1998 and 1997, the Company incurred $1,154,697, $158,468 and
         $56,627, respectively, of such fees, the majority of which were
         reallowed to other broker-dealers and from which all bona fide due
         diligence expenses were paid.

         CNL Securities Corp. will also receive, in connection with the Initial
         Offering and the 2000 Offering, a soliciting dealer servicing fee
         payable annually by the Company beginning on December 31 of the year
         following the year in which the offering is completed in the amount of
         0.20% of the stockholders' investment in the Company. CNL Securities
         Corp. in turn may reallow all or a portion of such fee to soliciting
         dealers whose clients hold shares on such date. As of December 31,
         1999, no such fees had been incurred.

                                      B-20
<PAGE>
                        CNL HOSPITALITY PROPERTIES, INC.
                                AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                  Years Ended December 31, 1999, 1998 and 1997


10.      Related Party Transactions - Continued:

         In addition, in connection with its current offering of common stock,
         the Company has agreed to issue and sell soliciting dealer warrants
         ("Soliciting Dealer Warrants") to CNL Securities Corp.. The price for
         each warrant will be $0.0008 and one warrant will be issued for every
         25 shares sold by the managing dealer. All or a portion of the
         Soliciting Dealer Warrants may be reallowed to soliciting dealers with
         prior written approval from, and in the sole discretion of, the
         managing dealer, except where prohibited by either federal or state
         securities laws. The holder of a Soliciting Dealer Warrant will be
         entitled to purchase one share of common stock from the Company at a
         price of $12.00 during the five year period commencing the date the
         current offering began. No Soliciting Dealer Warrants, however, will be
         exercisable until one year from the date of issuance. As of December
         31, 1999, in connection with the 1999 Offering, CNL Securities Corp.
         was entitled to approximately 479,000 Soliciting Dealer Warrants;
         however, no such warrants had been issued as of that date.

         The Advisor is entitled to receive acquisition fees for services in
         identifying Properties and structuring the terms of leases of the
         Properties and Mortgage Loans equal to 4.5% of the gross proceeds of
         the offerings, loan proceeds from permanent financing and amounts
         outstanding on the line of credit, if any, at the time of listing, but
         excluding that portion of the permanent financing used to finance
         Secured Equipment Leases. During the years ended December 31, 1999,
         1998 and 1997, the Company incurred $10,956,455, $1,426,216 and
         $509,643, respectively, of such fees. Such fees are included in land,
         buildings and equipment on operating leases and other assets.

         The Company incurs operating expenses which, in general, are those
         expenses relating to administration of the Company on an ongoing basis.
         Pursuant to the advisory agreement described below, the Advisor is
         required to reimburse the Company the amount by which the total
         operating expenses paid or incurred by the Company exceed in any four
         consecutive fiscal quarters, the greater of two percent of average
         invested assets or 25 percent of net income (the "Expense Cap"). For
         the year ended December 31, 1999, the Company's operating expenses did
         not exceed the Expense Cap. As of year ended December 31, 1998, the
         Company's operating expenses exceeded the Expense Cap by $92,733;
         therefore, the Advisor reimbursed the Company such amount in accordance
         with the advisory agreement. For the year ended December 31, 1997, the
         Expense Cap was not applicable.

         The Company and the Advisor have entered into an advisory agreement
         pursuant to which the Advisor will receive a monthly asset management
         fee of one-twelfth of 0.60% of the Company's real estate asset value
         and the outstanding principal balance of any Mortgage Loans as of the
         end of the preceding month. The management fee, which will not exceed
         fees which are competitive for similar services in the same geographic
         area, may or may not be taken, in whole or in part as to any year, in
         the sole discretion of the Advisor. All or any portion of the
         management fee not taken as to any fiscal year shall be deferred
         without interest and may be taken in such other fiscal year, as the
         Advisor shall determine. During the years ended December 31, 1999 and
         1998, the Company incurred $106,788 and $68,114, respectively, of such
         fees. No such fees were incurred by the Company for 1997.

                                      B-21
<PAGE>

                        CNL HOSPITALITY PROPERTIES, INC.
                                AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                  Years Ended December 31, 1999, 1998 and 1997


10.      Related Party Transactions - Continued:

         The Advisor and its affiliates provide various administrative services
         to the Company, including services related to accounting; financial,
         tax and regulatory compliance reporting; stockholder distributions and
         reporting; due diligence and marketing; and investor relations
         (including administrative services in connection with the offerings),
         on a day-to-day basis. The expenses incurred for these services were
         classified as follows:
<TABLE>
<CAPTION>
                                                                  Years Ended December 31,
                                                          1999              1998              1997
                                                      -------------     -------------     -------------
<S>                                                     <C>                 <C>               <C>
               Stock issuance costs                     $3,854,739          $494,729          $185,335
               General operating and
                   administrative expenses                 351,846           140,376             6,889
               Land, buildings and equipment
                   on operating leases and
                   other assets                                                9,084                --
                                                               124
                                                     --------------     -------------     -------------
                                                        $4,206,709          $644,189          $192,224
                                                     ==============     =============     =============
</TABLE>

                  The amounts due to related parties consisted of the following
at December 31:
<TABLE>
<CAPTION>
                                                                            1999               1998
                                                                        ------------      -------------
<S>                                                                       <C>                 <C>
               Due to the Advisor:
                    Expenditures incurred on behalf
                       of the Company for accounting
                       and administrative services                        $ 477,533           $110,496
                    Acquisition fees                                        337,797            137,974
                    Management fees                                          19,642                 --
                                                                        ------------      -------------
                                                                            834,972            248,470
                                                                        ------------      -------------
               Due to CNL Securities Corp.:
                    Commissions                                             229,834             66,063
                    Marketing support and due diligence
                       expense reimbursement fee                             16,764              4,404
                                                                        ------------      -------------
                                                                            246,598             70,467
                                                                        ------------      -------------

               Due to other related party                                     3,773                 --
                                                                        ------------      -------------
                                                                        $1,085,343            $318,937
                                                                        ============      =============
</TABLE>

         During 1999, the Company opened three bank accounts in a bank in which
         certain officers and directors of the Company serve as directors, and
         in which an affiliate of the Advisor is a stockholder. The amount
         deposited with this affiliate was $15,275,629 at December 31, 1999.

                                      B-22
<PAGE>

                        CNL HOSPITALITY PROPERTIES, INC.
                                AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                  Years Ended December 31, 1999, 1998 and 1997


11.      Concentration of Credit Risk:

         STC Leasing Associates, LLC ("STC") (which operates and leases two
         Properties) contributed more than ten percent of the Company's total
         rental income for the years ended December 31, 1999 and 1998. In
         addition, WI Hotel Leasing LLC (which leases seven Properties)
         contributed more than ten percent of Hotel Investor's total rental
         income. In addition, all of the Company's rental income (including the
         Company's share of rental income from Hotel Investors) was earned from
         Properties operating as Marriott(R) brand chains. Although the Company
         intends to acquire Properties located in various states and regions and
         to carefully screen its tenants in order to reduce risks of default,
         failure of these lessees or the Marriott brand chains could
         significantly impact the results of operations of the Company. However,
         management believes that the risk of such a default is reduced due to
         the essential or important nature of these Properties for the ongoing
         operations of the lessees.

         It is expected that the percentage of total rental income contributed
         by STC will decrease as additional Properties are acquired and leased
         during 2000 and subsequent years.

12.      Earnings Per Share:

         Basic EPS excludes dilution and is computed by dividing income
         available to common stockholders by the weighted average number of
         common shares outstanding for the period. Diluted EPS reflects the
         potential dilution that could occur if other contracts to issue common
         stock were exercised and shared in the earnings of the Company. For the
         year ended December 31, 1999, approximately 5.5 million shares, related
         to the conversion of Hotel Investors' Class A Preferred Stock to the
         Company's common stock, were considered dilutive after the application
         of the "if converted method" and were included in the denominator of
         the diluted EPS calculation. The numerator in the diluted EPS
         calculation includes an adjustment for the net earnings of Hotel
         Investors for the applicable period. The Company had no potentially
         dilutive common shares in 1998 or 1997.

                                      B-23
<PAGE>
                        CNL HOSPITALITY PROPERTIES, INC.
                                AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                  Years Ended December 31, 1999, 1998 and 1997


12.      Earnings Per Share - Continued:

         The following represents the calculation of earnings per share and the
         weighted average number of shares of potentially dilutive common stock
         for the years ended December 31, 1999, 1998 and 1997:
<TABLE>
<CAPTION>

                                                                 1999                 1998                1997
                                                            --------------       --------------      --------------
<S>                                                           <C>                    <C>                 <C>
Basic Earnings Per Share:
   Net earnings                                               $ 7,515,988            $ 958,939           $  22,852
                                                            ==============       ==============      ==============

   Weighted average number of shares outstanding               15,890,212            2,402,344             686,063
                                                            ==============       ==============      ==============

   Basic earnings per share                                          0.47                 0.40                0.03
                                                            ==============       ==============      ==============

Diluted Earnings Per Share:
   Net earnings                                              $ 7,515,988             $ 958,939           $  22,852

   Additional income attributable to investment in
      unconsolidated subsidiary assuming all Class A
      Preferred Shares were converted                           2,129,899                   --                  --
                                                            --------------       --------------      --------------

         Adjusted net earnings assuming dilution              $ 9,645,887            $ 958,939           $  22,852
                                                            ==============       ==============      ==============

Weighted average number of shares outstanding                  15,890,212            2,402,344             686,063

Assumed conversion of Class A Preferred Stock                   5,547,647                   --                  --
                                                            --------------       --------------      --------------

         Adjusted weighted average number of
         shares outstanding                                    21,437,859            2,402,344             686,063
                                                            ==============       ==============      ==============

Diluted earnings per share                                       $   0.45             $   0.40            $   0.03
                                                            ==============       ==============      ==============
</TABLE>

13.      Commitments and Contingencies:

         During 1998, the Company entered into agreements to acquire three hotel
         Properties for an anticipated aggregate purchase price of approximately
         $100 million. In connection with these agreements, the Company has a
         deposit in the form of a letter of credit, which is collateralized by a
         certificate of deposit, amounting to $5 million. Additionally, as of
         December 31, 1999, the Company had a commitment to acquire an
         additional three hotel Properties for an anticipated aggregate purchase
         price of approximately $48 million. In connection with this agreement,
         the Company has a deposit of approximately $1.6 million held in escrow.

                                      B-24
<PAGE>

                        CNL HOSPITALITY PROPERTIES, INC.
                                AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                  Years Ended December 31, 1999, 1998 and 1997


13.      Commitments and Contingencies - Continued:

         In connection with the acquisition of two Properties in 1998, the
         Company may be required to make an additional payment (the "Earnout
         Amount") of up to $1 million if certain earnout provisions are achieved
         by July 31, 2001. After July 31, 2001, the Company will no longer be
         obligated to make any payments under the earnout provision. The Earnout
         Amount is equal to the difference between earnings before interest,
         taxes, depreciation and amortization expense adjusted by the earnout
         factor (7.44), and the initial purchase price. Rental income will be
         adjusted upward in accordance with the lease agreements for any amount
         paid. No Earnout Amounts under this agreement have been payable as of
         December 31, 1999.

         In addition, in connection with the acquisition of the 89% interest in
         the LLC, the Company and the minority interest holder each have the
         right to obligate the other to sell or buy, respectively, the 11%
         interest in the LLC. These rights are effective five years after the
         hotel's opening which is November 2004. The price for the 11% interest
         is equal to 11% of the lesser of (a) an amount equal to the product of
         8.5 multiplied times net house profit (defined as total hotel revenues
         less property expenses) for the 13 period accounting year preceding the
         notice of the option exercise, or (b) the appraised fair market value.

14.      Subsequent Events:

         During the period January 1, 2000 through January 21, 2000, the Company
         received subscription proceeds for an additional 901,779 shares
         ($9,017,790) of common stock.

         On January 1, 2000, the Company declared distributions totaling
         $1,745,931, or $0.0604 per share of common stock, payable in March
         2000, to stockholders of record on January 1, 2000.


                                      B-25
<PAGE>

                CNL HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES

             SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

                                December 31, 1999

<TABLE>
<CAPTION>
                                                                                                              Costs Capitalized
                                                                                                                  Subsequent
                                                                       Initial Cost                             To Acquisition
                                                    -------------------------------------------------    ---------------------------
                                           Encum-                                                        Improve-        Carrying
                                          brances       Land            Buildings        Equipment         ments           Costs
                                          --------- --------------    --------------    -------------    ------------    -----------
<S>                                                    <C>              <C>               <C>                <C>               <C>
Properties the Company has
   Invested in Under
   Operating Leases:

     Residence Inn(R)by Marriott(R):
       Atlanta, Georgia                                $1,907,479       $13,459,040       $1,234,689         $35,485           $ --
       Duluth, Georgia                                  1,019,497        10,017,402        1,114,442          26,500             --
       Mira Mesa, California                            2,002,314        12,924,317        1,701,280              --             --
                                                    --------------    --------------    -------------    ------------    -----------

                                                        4,929,290        36,400,759        4,050,411          61,985             --

     Courtyard(R)by Marriott(R):
       Philadelphia, Pennsylvania                       7,408,660        55,819,611        5,160,389              --             --
                                                    --------------    --------------    -------------    ------------    -----------

                                                      $12,337,950       $92,220,370       $9,210,800         $61,985             --
                                                    ==============    ==============    =============    ============    ===========
</TABLE>

                                      B-26
<PAGE>

<TABLE>
<CAPTION>
                                                                                                                            Life
                                                                                                                          on Which
          Gross Amount at Which Carried                                                                                 Depreciation
             at Close of Period (d)                                                                                       in Latest
                                                                                              Date                         Income
--------------------------------------------------                        Accumulated        of Con-        Date        Statement is
     Land             Buildings       Equipment           Total          Depreciation       struction     Acquired        Computed
----------------    --------------   -------------    ---------------    --------------     ---------    -----------    ------------
<S>  <C>              <C>              <C>               <C>                 <C>              <C>          <C>            <C>
     $1,907,479       $13,459,040      $1,270,174        $16,636,693         $ 731,622        1997         07/98             (c)
      1,019,497        10,017,402       1,140,942         12,177,841           584,111        1997         07/98             (c)
      2,002,314        12,924,317       1,701,280         16,627,911            34,124        1999         12/99             (c)
----------------    --------------   -------------    ---------------    --------------

      4,929,290        36,400,759       4,112,396         45,442,445         1,349,857        1999         11/99             (c)


      7,408,660        55,819,611       5,160,389         68,388,660           253,477
----------------    --------------   -------------    ---------------    --------------

    $12,337,950       $92,220,370      $9,272,785       $113,831,105        $1,603,334
================    ==============   =============    ===============    ==============
</TABLE>


                                      B-27
<PAGE>

                CNL HOSPITALITY PROPERTIES, INC. AND SUBSIDIARIES

        NOTES TO SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

                                December 31, 1999


(a)      Transactions in real estate and accumulated depreciation during 1999,
         1998 and 1997 are summarized as follows:
<TABLE>
<CAPTION>
                                                                                      Accumulated
                                                               Cost (b) (d)          Depreciation
                                                              ----------------      ----------------
<S>                                                              <C>                     <C>
               Properties the Company has
                   Invested in Under Operating
                   Leases:

                     Balance, December 31, 1998                  $         --            $       --
                     Acquisitions                                  28,752,549                    --
                     Depreciation expense (c)                              --               384,166
                                                              ----------------      ----------------

                     Balance, December 31, 1998                  $ 28,752,549            $  384,166
                     Acquisitions                                  85,078,556                    --
                     Depreciation expense (c)                              --             1,219,168
                                                              ----------------      ----------------

                     Balance, December 31, 1999                  $113,831,105            $1,603,334
                                                              ================      ================
</TABLE>

(b)      As of December 31, 1999 and 1998, the aggregate cost of the Properties
         owned directly and indirectly by the Company and its subsidiaries for
         federal income tax purposes was $113,831,105 and $28,752,549,
         respectively. All of the leases are treated as operating leases for
         federal income tax purposes.

(c)      Depreciation expense is computed for buildings and equipment based upon
         estimated lives of 40 and seven years, respectively.

(d)      During the years ended December 31, 1999, 1998 and 1997, the Company
         incurred acquisition fees totalling $4,470,836, $1,507,010 and $0,
         respectively, paid to the Advisor. Acquisition fees are included in
         land and buildings on operating leases at December 31, 1999 and 1998.

                                      B-28
<PAGE>

                      INDEX TO OTHER FINANCIAL INFORMATION


         The following summarized financial information is filed as part of this
         report as a result of Marriott International, Inc. ("Marriott)
         guaranteeing lease payments for two tenants relating to properties
         representing more than 20 percent of the Company's total assets as of
         December 31, 1999. The summarized financial information presented for
         Marriott as of December 31, 1999 and 1998, and for each of the years
         ended December 31, 1999, 1998, and 1997, was obtained from the Form
         10-K filed by Marriott with the Securities and Exchange Commission for
         the year ended December 31, 1999.

                                                                           Page
                                                                           ----
          Marriott International, Inc. and Subsidiaries:

           Selected Financial Data for the year ended December 31, 1999     B-30



                                      B-29
<PAGE>

                           OTHER FINANCIAL INFORMATION

                  Marriott International, Inc. and Subsidiaries
                             Selected Financial Data
                      (in Millions, except per share data)






Consolidated Balance Sheet Data:
--------------------------------
                                                            December  31,
                                                        1999            1998
                                                        ----            ----
Current assets                                         $1,600          $1,333
Noncurrent assets                                       5,724           4,900
Current liabilities                                     1,743           1,412
Noncurrent liabilities                                  2,673           2,251



Consolidated Statement of Income Data:
-------------------------------------
                                                Year Ended December 31,
                                         1999            1998            1997
                                         ----            ----            -----

Gross revenues                          $8,771          $8,004          $7,268

Costs and expenses                       8,371           7,614           6,944

Net income                                 400             390             324

Basic earnings per share                  1.62            1.56            1.27

Diluted earnings per share                1.51            1.46            1.19

                                      B-30



<PAGE>



                                   APPENDIX C

                            PRIOR PERFORMANCE TABLES








<PAGE>

                                   APPENDIX C

                            PRIOR PERFORMANCE TABLES

         The information in this Appendix C contains certain relevant summary
information concerning certain prior public programs sponsored by two of the
Company's principals (who also serve as the Chairman of the Board and President
of the Company) and their Affiliates (the "Prior Public Programs") which were
formed to invest in restaurant properties leased on a triple-net basis to
operators of national and regional fast-food and family-style restaurant chains,
or in the case of CNL Health Care Properties, Inc., to invest in health care
properties. No Prior Public Programs sponsored by the Company's Affiliates have
invested in hotel properties leased on a triple-net basis to operators of
national and regional limited-service, extended-stay and full-service hotel
chains.

         A more detailed description of the acquisitions by the Prior Public
Programs is set forth in Part II of the registration statement filed with the
Securities and Exchange Commission for this Offering and is available from the
Company upon request, without charge. In addition, upon request to the Company,
the Company will provide, without charge, a copy of the most recent Annual
Report on Form 10-K filed with the Securities and Exchange Commission for CNL
Income Fund, Ltd., CNL Income Fund II, Ltd., CNL Income Fund III, Ltd., CNL
Income Fund IV, Ltd., CNL Income Fund V, Ltd., CNL Income Fund VI, Ltd., CNL
Income Fund VII, Ltd., CNL Income Fund VIII, Ltd., CNL Income Fund IX, Ltd., CNL
Income Fund X, Ltd., CNL Income Fund XI, Ltd., CNL Income Fund XII, Ltd., CNL
Income Fund XIII, Ltd., CNL Income Fund XIV, Ltd., CNL Income Fund XV, Ltd., CNL
Income Fund XVI, Ltd., CNL Income Fund XVII, Ltd., CNL Income Fund XVIII, Ltd.,
CNL American Properties Fund, Inc., and CNL Health Care Properties, Inc. as well
as a copy, for a reasonable fee, of the exhibits filed with such reports.

         The investment objectives of the Prior Public Programs generally
include preservation and protection of capital, the potential for increased
income and protection against inflation, and potential for capital appreciation,
all through investment in properties. In addition, the investment objectives of
the Prior Public Programs included making partially tax-sheltered distributions.

         STOCKHOLDERS SHOULD NOT CONSTRUE INCLUSION OF THE FOLLOWING TABLES AS
IMPLYING THAT THE COMPANY WILL HAVE RESULTS COMPARABLE TO THOSE REFLECTED IN
SUCH TABLES. DISTRIBUTABLE CASH FLOW, FEDERAL INCOME TAX DEDUCTIONS, OR OTHER
FACTORS COULD BE SUBSTANTIALLY DIFFERENT. STOCKHOLDERS SHOULD NOTE THAT, BY
ACQUIRING SHARES IN THE COMPANY, THEY WILL NOT BE ACQUIRING ANY INTEREST IN ANY
PRIOR PUBLIC PROGRAMS.

DESCRIPTION OF TABLES

         The following Tables are included herein:

                  Table I - Experience in Raising and Investing Funds

                  Table II - Compensation to Sponsor

                  Table III - Operating Results of Prior Programs

                  Table V - Sales or Disposal of Properties

         Unless otherwise indicated in the Tables, all information contained in
the Tables is as of December 31, 1999. The following is a brief description of
the Tables:

         TABLE I - EXPERIENCE IN RAISING AND INVESTING FUNDS

         Table I presents information on a percentage basis showing the
experience of two of the principals of the Company and their Affiliates in
raising and investing funds for the Prior Public Programs, the offerings of
which became fully subscribed between January 1995 and December 1999.

         The Table sets forth information on the offering expenses incurred and
amounts available for investment expressed as a percentage of total dollars
raised. The Table also shows the percentage of property acquisition cost
leveraged, the date the offering commenced, and the time required to raise funds
for investment.

                                      C-1
<PAGE>

         TABLE II - COMPENSATION TO SPONSOR

         Table II provides information, on a total dollar basis, regarding
amounts and types of compensation paid to two of the Company's principals and
their Affiliates which sponsored the Prior Public Programs.

         The Table indicates the total offering proceeds and the portion of such
offering proceeds paid or to be paid to two of the principals of the Company and
their Affiliates in connection with the Prior Public Programs, the offerings of
which became fully subscribed between January 1995 and December 1999. The Table
also shows the amounts paid to two of the principals of the Company and their
Affiliates from cash generated from operations and from cash generated from
sales or refinancing by each of the Prior Public Programs on a cumulative basis
commencing with inception and ending December 31, 1999.

         TABLE III - OPERATING RESULTS OF PRIOR PROGRAMS

         Table III presents a summary of operating results for the period from
inception through December 31, 1999, of the Prior Public Programs, the offerings
of which became fully subscribed between January 1995 and December 1999.

         The Table includes a summary of income or loss of the Prior Public
Programs, which are presented on the basis of generally accepted accounting
principles ("GAAP"). The Table also shows cash generated from operations, which
represents the cash generated from operations of the properties of the Prior
Public Programs, as distinguished from cash generated from other sources
(special items). The section of the Table entitled "Special Items" provides
information relating to cash generated from or used by items which are not
directly related to the operations of the properties of the Prior Public
Programs, but rather are related to items of an investing or financing nature.
These items include proceeds from capital contributions of investors and
disbursements made from these sources of funds, such as syndication (or stock
issuance) and organizational costs, acquisition of the properties and other
costs which are related more to the organization of the entity and the
acquisition of properties than to the actual operations of the entities.

         The Table also presents information pertaining to investment income,
returns of capital on a GAAP basis, cash distributions from operations, sales
and refinancing proceeds expressed in total dollar amounts as well as
distributions and tax results on a per $1,000 investment basis.

         TABLE IV - RESULTS OF COMPLETED PROGRAMS

         Table IV is omitted from this Appendix C because none of the Prior
Public Programs have completed operations (meaning they no longer hold
properties).

         TABLE V - SALES OR DISPOSAL OF PROPERTIES

         Table V provides information regarding the sale or disposal of
properties owned by the Prior Public Programs between January 1995 and December
1999.

         The Table includes the selling price of the property, the cost of the
property, the date acquired and the date of sale.

                                      C-2
<PAGE>

                                     TABLE I
                    EXPERIENCE IN RAISING AND INVESTING FUNDS
<TABLE>
<CAPTION>
                                                   CNL Income               CNL American               CNL Income
                                                   Fund XVI,              Properties Fund,             Fund XVII,
                                                      Ltd.                      Inc.                      Ltd.
                                                  -------------           -----------------           -------------
                                                                              (Note 1)
<S>                                                <C>                        <C>                      <C>
Dollar amount offered                              $45,000,000                $747,464,420             $30,000,000
                                                  =============           =================           =============

Dollar amount raised                                     100.0%                      100.0%                  100.0%
                                                  -------------           -----------------           -------------

Less offering expenses:

   Selling commissions and discounts                      (8.5)                       (7.5)                   (8.5)
   Organizational expenses                                (3.0)                       (2.2)                   (3.0)
   Marketing support and due diligence
     expense reimbursement fees
     (includes amounts reallowed to
     unaffiliated entities)                               (0.5)                       (0.5)                   (0.5)
                                                  -------------           -----------------           -------------
                                                         (12.0)                      (10.2)                  (12.0)
                                                  -------------           -----------------           -------------
Reserve for operations                                      --                          --                      --
                                                  -------------           -----------------           -------------

Percent available for investment                          88.0%                       89.8%                   88.0%
                                                  =============           =================           =============

Acquisition costs:

   Cash down payment                                      82.5%                       85.3%                   83.5%
   Acquisition fees paid to affiliates                     5.5                         4.5                     4.5
   Loan costs                                               --                          --                      --
                                                  -------------           -----------------           -------------

Total acquisition costs                                   88.0%                       89.8%                   88.0%
                                                  =============           =================           =============

Percent leveraged (mortgage financing
   divided by total acquisition costs)                      --                          --                      --

Date offering began                                    9/02/94            4/19/95, 2/06/97                 9/02/95
                                                                               and 3/02/98

Length of offering (in months)                               9               22, 13 and 9,                      12
                                                                              respectively

Months to invest 90% of amount
   available for investment measured
   from date of offering                                    11              23, 16 and 11,                      15
                                                                              respectively
</TABLE>

Note 1:    Pursuant to a Registration Statement on Form S-11 under the
           Securities Act of 1933, as amended, effective March 29, 1995, CNL
           American Properties Fund, Inc. ("APF") registered for sale
           $165,000,000 of shares of common stock (the "Initial Offering"),
           including $15,000,000 available only to stockholders participating in
           the company's reinvestment plan. The Initial Offering of APF
           commenced April 19, 1995, and upon completion of the Initial Offering
           on February 6, 1997, had received subscription proceeds of
           $150,591,765 (7,529,588 shares), including $591,765 (29,588 shares)
           issued pursuant to the reinvestment plan. Pursuant to a Registration
           Statement on Form S-11 under the Securities Act of 1933, as amended,
           effective January 31, 1997, APF registered for sale $275,000,000 of
           shares of common stock (the "1997 Offering"), including $25,000,000
           available only to stockholders participating in the company's
           reinvestment plan. The 1997 Offering of APF commenced following the
           completion of the Initial Offering on February 6, 1997, and upon
           completion of the 1997 Offering on March 2, 1998, had received
           subscription proceeds of $251,872,648 (12,593,633 shares), including
           $1,872,648 (93,632 shares) issued pursuant to the reinvestment plan.
           Pursuant to a Registration Statement on Form S-11 under the
           Securities Act of 1933, as amended, effective May 12, 1998, APF
           registered for sale $345,000,000 of shares of common stock (the "1998
           Offering"). The 1998 Offering of APF commenced following the
           completion of the 1997 Offering on March 2, 1998. As of January 31,
           1999, APF had received subscriptions totalling approximately
           $345,000,000 (17,250,000 shares), from the 1998 Offering, including
           $3,107,848 (155,393 shares) issued pursuant to the company's
           reinvestment plan. The 1998 Offering became fully subscribed in
           December 1998 and proceeds from the last subscriptions were received
           in January 1999.

                                      C-3
<PAGE>
   CNL Income         CNL Health Care
   Fund XVIII,          Properties,
      Ltd.                 Inc.
 ----------------    ------------------
                         (Note 2)

     $35,000,000
 ================

           100.0%
 ----------------



            (8.5)
            (3.0)



            (0.5)
 ----------------
           (12.0)
 ----------------
               --
 ----------------

            88.0%
 ================



            83.5%
             4.5
               --
 ----------------

            88.0%
 ================


               --

         9/20/96


              17




              17

Note 2:    Pursuant to a Registration Statement on Form S-11 under the
           Securities Act of 1933, as amended, effective September 18, 1998, CNL
           Health Care Properties, Inc. registered for sale $155,000,000 of
           shares of common stock, including $5,000,000 available only to
           stockholders participating in the company's reinvestment plan. The
           offering of shares of CNL Health Care Properties, Inc. commenced
           September 18, 1998.

                                      C-4
<PAGE>

                                    TABLE II
                             COMPENSATION TO SPONSOR
<TABLE>
<CAPTION>
                                                   CNL Income               CNL American               CNL Income
                                                   Fund XVI,              Properties Fund,             Fund XVII,
                                                      Ltd.                      Inc.                      Ltd.
                                                  -------------           -----------------           --------------
                                                                              (Note 1)
<S>                                                <C>                        <C>                       <C>
Date offering commenced                                9/02/94            4/19/95, 2/06/97                  9/02/95
                                                                               and 3/02/98

Dollar amount raised                               $45,000,000                $747,464,420              $30,000,000
                                                  =============           =================           ==============
Amount paid to sponsor from proceeds
  of offering:
     Selling commissions and discounts               3,825,000                  56,059,832                2,550,000
     Real estate commissions                                --                          --                       --
     Acquisition fees (Notes 5 and 6)                2,475,000                  33,604,618                1,350,000
     Marketing support and due diligence
       expense reimbursement fees
       (includes amounts reallowed to
       unaffiliated entities)                          225,000                   3,737,322                  150,000
                                                  -------------           -----------------           --------------
Total amount paid to sponsor                         6,525,000                  93,401,772                4,050,000
                                                  =============           =================           ==============
Dollar amount of cash generated from
   operations before deducting payments to
   sponsor:
     1999 (Note 7)                                   3,327,199                 311,630,414                2,567,164
     1998                                            3,765,104                  42,216,874                2,638,733
     1997                                            3,909,781                  18,514,122                2,611,191
     1996                                            3,911,609                   6,096,045                1,340,159
     1995                                            2,619,840                     594,425                   11,671
     1994                                              212,171                          --                       --
     1993                                                   --                          --                       --
Amount paid to sponsor from operations
   (administrative, accounting and
   management fees) (Note 6):
     1999                                              175,968                   4,369,200                  117,146
     1998                                              141,410                   3,100,599                  117,814
     1997                                              129,357                   1,437,908                  116,077
     1996                                              157,883                     613,505                  107,211
     1995                                              138,445                      95,966                    2,659
     1994                                                7,023                          --                       --
     1993                                                   --                          --                       --
Dollar amount of property sales
   and refinancing before deducting
   payments to sponsor:
     Cash (Note 3)                                   2,052,695                  14,349,067                1,675,385
     Notes                                                  --                          --                       --
Amount paid to sponsors from property
     sales and refinancing:
     Real estate commissions                                --                          --                       --
     Incentive fees                                         --                          --                       --
     Other (Notes 2 and 6)                                  --                          --                       --
</TABLE>

Note 1:    Pursuant to a Registration Statement on Form S-11 under the
           Securities Act of 1933, as amended, effective March 29, 1995, CNL
           American Properties Fund, Inc. ("APF") registered for sale
           $165,000,000 of shares of common stock (the "Initial Offering"),
           including $15,000,000 available only to stockholders participating in
           the company's reinvestment plan. The Initial Offering of APF
           commenced April 19, 1995, and upon completion of the Initial Offering
           on February 6, 1997, had received subscription proceeds of
           $150,591,765 (7,529,588 shares), including $591,765 (29,588 shares)
           issued pursuant to the reinvestment plan. Pursuant to a Registration
           Statement on Form S-11 under the Securities Act of 1933, as amended,
           effective January 31, 1997, APF registered for sale $275,000,000 of
           shares of common stock (the "1997 Offering"), including $25,000,000
           available only to stockholders participating in the company's
           reinvestment plan. The 1997 Offering of APF commenced following the
           completion of the Initial Offering on February 6, 1997, and upon
           completion of the 1997 Offering on March 2, 1998, had received
           subscription proceeds of $251,872,648 (12,593,633 shares), including
           $1,872,648 (93,632 shares) issued pursuant to the reinvestment plan.
           Pursuant to a Registration Statement on Form S-11 under the
           Securities Act of 1933, as amended, effective May 12, 1998, APF
           registered for sale $345,000,000 of shares of common stock (the "1998
           Offering"). The 1998 Offering of APF commenced following the
           completion of the 1997 Offering on March 2, 1998. As of January 31,
           1999, APF had received subscriptions totalling approximately
           $345,000,000 (17,250,000 shares), from the 1998 Offering, including
           $3,107,848 (155,393 shares) issued pursuant to the company's
           reinvestment plan. The 1998 Offering became fully subscribed in
           December 1998 and proceeds from the last subscriptions were received
           in January 1999. The amounts shown represent the combined results of
           the Initial Offering, the 1997 Offering and the 1998 Offering as of
           January 31, 1999, including shares issued pursuant to the company's
           reinvestment plans.


                                      C-5
<PAGE>

  CNL Income         CNL Health Care
  Fund XVIII,          Properties,
     Ltd.                 Inc.
----------------    ------------------
                        (Note 4)
        9/20/96


    $35,000,000
================


      2,975,000
             --
      1,575,000



        175,000
----------------
      4,725,000
================



      2,921,071
      2,964,628
      1,459,963
         30,126
             --
             --
             --



        124,031
        132,890
         98,207
          2,980
             --
             --
             --



        688,997
              --


              --
              --
              --


Note 2:    For negotiating secured equipment leases and supervising the secured
           equipment lease program, APF was required to pay its external advisor
           a one-time secured equipment lease servicing fee of two percent of
           the purchase price of the equipment that is the subject of a secured
           equipment lease (see Note 6). During the years ended December 31,
           1999, 1998, 1997 and 1996, APF incurred $77,317, $54,998, $87,665 and
           $70,070, respectively, in secured equipment lease servicing fees.

Note 3:    Excludes properties sold and substituted with replacement properties,
           as permitted under the terms of the lease agreements.

Note  4:   Pursuant to a Registration Statement on Form S-11 under the
           Securities Act of 1933, as amended, effective September 18, 1998, CNL
           Health Care Properties, Inc. registered for sale $155,000,000 of
           shares of common stock, including $5,000,000 available only to
           stockholders participating in the company's reinvestment plan. The
           offering of shares of CNL Health Care Properties, Inc. commenced
           September 18, 1998. As of December 31, 1999, CNL Health Care
           Properties, Inc. had received subscription proceeds of $5,435,283
           (543,528 shares) from the offering, including 1,254 shares ($12,540)
           through the reinvestment plan and 23,500 shares ($235,000) from
           Pennsylvania investors which will be held in escrow until the Company
           receives aggregate subscriptions of at least $7,775,000. From the
           commencement of the offering through December 31, 1999, total selling
           commissions and discounts were $390,021, marketing support and due
           diligence expense reimbursement fees were $26,002, and acquisition
           fees were $234,013, for a total due to the sponsor

                                      C-6
<PAGE>

TABLE II - COMPENSATION TO SPONSOR - CONTINUED



Note 4
  (Continued):
           of $650,035. CNL Health Care Properties, Inc. had cash generated from
           operations for the period July 13, 1999 (the date funds were
           originally released from escrow) through December 31, 1999 of
           $12,851. CNL Health Care Properties, Inc. made payments of $37,591 to
           the sponsor from operations for this period.


Note 5:    In addition to acquisition fees paid on gross proceeds from the
           offerings, prior to becoming self advised on September 1, 1999 APF
           also incurred acquisition fees relating to proceeds from its line of
           credit to the extent the proceeds were used to acquire properties.
           Such fees were paid using proceeds from the line of credit, and as of
           December 31, 1999, APF had incurred $6,175,521 of such fees (see note
           6).

Note 6:    On September 1, 1999, APF issued 6,150,000 shares of common stock
           (with an exchange value of $20 per share) to affiliates of APF to
           acquire its external advisor and two companies which make and service
           mortgage loans and securitize portions of such loans. As a result of
           the acquisition, APF ceased payment of acquisition fees,
           administrative, accounting, management and equipment lease servicing
           fees.

Note 7:    In September 1999, APF acquired two companies which make and service
           mortgage loans and securitize portions of loans. Effective with these
           acquisitions, APF classifies its investments in mortgage loans,
           proceeds from sale of mortgage loans, collections of mortgage loans,
           proceeds from securitization transactions and purchases of other
           investments as operating activities in its financial statements.
           Prior to these acquisitions, these types of transactions were
           classified as investing activities in its financial statements.

                                      C-7
<PAGE>
                                    TABLE III
                       Operating Results of Prior Programs
                            CNL INCOME FUND XVI, LTD.

<TABLE>
<CAPTION>
                                                     1993
                                                   (Note 1)             1994              1995               1996
                                                 --------------     --------------    --------------     -------------
<S>                                                   <C>              <C>              <C>               <C>
Gross revenue                                         $      0         $  186,257       $ 2,702,504       $ 4,343,390
Equity in earnings from joint venture                        0                  0                 0            19,668
Gain/(loss) from sale of properties
(Notes 4, 5 and 10)                                          0                  0                 0           124,305
Provision for loss on building (Note 8)                      0                  0                 0                 0
Interest income                                              0             21,478           321,137            75,160
Less:  Operating expenses                                    0            (10,700)         (274,595)         (261,878)
       Transaction costs                                     0                  0                 0                 0
       Interest expense                                      0                  0                 0                 0
       Depreciation and amortization                         0             (9,458)         (318,205)         (552,447)
                                                 --------------     --------------    --------------     -------------
Net income - GAAP basis                                      0            187,577         2,430,841         3,748,198
                                                 ==============     ==============    ==============     =============
Taxable income
    -  from operations                                       0            189,864         2,139,382         3,239,830
                                                 ==============     ==============    ==============     =============
    -  from gain (loss) on sale
      (Notes 4, 5 and 10)                                    0                  0                 0                 0
                                                 ==============     ==============    ==============     =============
Cash generated from operations
    (Notes 2 and 3)                                          0            205,148         2,481,395         3,753,726
Cash generated from sales (Notes 4, 5 and 10)                0                  0                 0           775,000
Cash generated from refinancing                              0                  0                 0                 0
                                                 --------------     --------------    --------------     -------------
Cash generated from operations, sales and
    refinancing                                              0            205,148         2,481,395         4,528,726
Less:  Cash distributions to investors
    (Note 6)
      -  from operating cash flow                            0             (2,845)       (1,798,921)       (3,431,251)
      -  from cash flow from prior period                    0                  0                 0                 0
                                                 --------------     --------------    --------------     -------------
Cash generated (deficiency) after cash
    distributions                                            0            202,303           682,474         1,097,475
Special items (not including sales and
    refinancing):
      Limited partners' capital
        contributions                                        0         20,174,172        24,825,828                 0
      General partners' capital
        contributions                                    1,000                  0                 0                 0
      Syndication costs                                      0         (1,929,465)       (2,452,743)                0
      Acquisition of land and buildings                      0        (13,170,132)      (16,012,458)       (2,355,627)
      Investment in direct financing leases                  0           (975,853)       (5,595,236)         (405,937)
      Investment in joint ventures                           0                  0                 0          (775,000)
      Reimbursement of organization,
        syndication and acquisition costs
        paid on behalf of CNL Income
        Fund XVI, Ltd. by related parties                    0           (854,154)         (405,569)           (2,494)
      Increase in other assets                               0           (443,625)          (58,720)                0
      Increase (decrease) in restricted cash                 0                  0                 0                 0
      Reimbursement from developer of
         construction costs                                  0                  0                 0                 0
      Other                                                (36)           (20,714)           20,714                 0
                                                 --------------     --------------    --------------     -------------

Cash generated (deficiency) after cash
    distributions and special items                        964          2,982,532         1,004,290        (2,441,583)
                                                 ==============     ==============    ==============     =============
TAX AND DISTRIBUTION DATA PER
    $1,000 INVESTED
Federal income tax results:
Ordinary income (loss)
    -  from operations                                       0                 17                53                71
                                                 ==============     ==============    ==============     =============
    -  from recapture                                        0                  0                 0                 0
                                                 ==============     ==============    ==============     =============
Capital gain (loss) (Notes 4, 5 and 10)                      0                  0                 0                 0
                                                 ==============     ==============    ==============     =============
</TABLE>

                                      C-8
<PAGE>


     1997               1998              1999
----------------    --------------    -------------
   $  4,308,853       $ 3,901,555      $ 3,852,222
         73,507           132,002          158,580

         41,148                 0          (84,478)
              0          (266,257)               0
         73,634            60,199           49,008
       (272,932)         (270,489)        (359,311)
              0           (24,652)        (212,093)
              0                 0                0
       (563,883)         (555,360)        (588,920)
----------------    --------------    -------------
      3,660,327         2,976,998        2,815,008
================    ==============    =============

      3,178,911         3,153,618        2,835,955
================    ==============    =============

         64,912                 0         (102,397)
================    ==============    =============

      3,780,424         3,623,694        3,151,231
        610,384                 0          667,311
              0                 0                0
----------------    --------------    -------------

      4,390,808         3,623,694        3,818,542


     (3,600,000)       (3,623,694)      (3,151,231)
              0           (66,306)        (448,769)
----------------    --------------    -------------

        790,808           (66,306)         218,542



              0                 0                0

              0                 0                0
              0                 0                0
        (23,501)           (3,545)               0
        (29,257)          (28,403)               0
              0          (744,058)        (158,512)



              0                 0                0
              0                 0                0
       (610,384)          610,384                0

              0           161,648                0
              0                 0          (25,866)
----------------    --------------    -------------

        127,666           (70,280)          34,164
================    ==============    =============




             70                69               62
================    ==============    =============
              0                 0                0
================    ==============    =============
              1                 0               (2)
================    ==============    =============


                                      C-9
<PAGE>

TABLE III - CNL INCOME FUND XVI, LTD. (continued)

<TABLE>
<CAPTION>
                                                 1993
                                               (Note 1)     1994      1995       1996
                                               --------     -----     -----      -----
<S>                                         <C>
Cash distributions to investors
    Source (on GAAP basis)
    -  from investment income                        0         1        45         76
    -  from capital gain                             0         0         0          0
    -  from investment income from prior
       period                                        0         0         0          0
                                               --------     -----     -----      -----
Total distributions on GAAP basis (Note 6)           0         1        45         76
                                               ========     =====     =====      =====
   Source (on cash basis)
    -  from sales                                    0         0         0          0
    -  from refinancing                              0         0         0          0
    -  from operations                               0         1        45         76
    -  from prior period                             0         0         0          0
                                               --------     -----     -----      -----
Total distributions on cash basis (Note 6)           0         1        45         76
                                               ========     =====     =====      =====
Total cash distributions as a percentage
    of original $1,000 investment
    (Notes 7 and 9)                               0.00%     4.50%     6.00%      7.88%
Total cumulative cash distributions per
    $1,000 investment from inception                 0         1        46        122
Amount (in percentage terms) remaining
    invested in program properties at the
    end of each year (period) presented
    (original total acquisition cost of
    properties retained, divided by original
    total acquisition cost of all properties in
    program)  (Notes 4, 5 and 10)                  N/A       100%      100%       100%
</TABLE>

Note 1:    Pursuant to a registration statement on Form S-11 under the
           Securities Act of 1933, as amended, CNL Income Fund XVI, Ltd. ("CNL
           XVI") and CNL Income Fund XV, Ltd. each registered for sale
           $40,000,000 units of limited partnership interests ("Units"). The
           offering of Units of CNL Income Fund XV, Ltd. commenced February 23,
           1994. Pursuant to the registration statement, CNL XVI could not
           commence until the offering of Units of CNL Income Fund XV, Ltd. was
           terminated. CNL Income Fund XV, Ltd. terminated its offering of Units
           on September 1, 1994, at which time the maximum offering proceeds of
           $40,000,000 had been received. Upon the termination of the offering
           of Units of CNL Income Fund XV, Ltd., CNL XVI commenced its offering
           of Units. Activities through September 22, 1994, were devoted to
           organization of the partnership and operations had not begun.

Note 2:    Cash generated from operations includes cash received from tenants,
           less cash paid for expenses, plus interest received.

Note 3:    Cash generated from operations per this table agrees to cash
           generated from operations per the statement of cash flows included in
           the financial statements of CNL XVI.

Note 4:    In April 1996, CNL XVI sold one of its properties and received net
           sales proceeds of $775,000, resulting in a gain of $124,305 for
           financial reporting purposes. In October 1996, CNL XVI reinvested the
           net sales proceeds in an additional property as tenants-in-common
           with an affiliate of the general partners.

Note 5:    In March 1997, CNL XVI sold one of its properties and received net
           sales proceeds of $610,384, resulting in a gain of $41,148 for
           financial reporting purposes. In January 1998, CNL XVI reinvested the
           net sales proceeds in an additional property as tenants-in-common
           with affiliates of the general partners.

Note 6:    Distributions declared for the quarters ended December 31, 1994,
           1995, 1996, 1997 and 1998 are reflected in the 1995, 1996, 1997, 1998
           and 1999 columns, respectively, due to the payment of such
           distributions in January 1995, 1996, 1997, 1998 and 1999,
           respectively. As a result of distributions being presented on a cash
           basis, distributions declared and unpaid as of December 31, 1994,
           1995, 1996, 1997, 1998 and 1999 are not included in the 1994, 1995,
           1996, 1997, 1998 and 1999 totals, respectively.

Note 7:    Cash distributions for 1998 include an additional amount equal to
           0.20% of invested capital which was earned in 1997 but declared
           payable in the first quarter of 1998.

Note 8:    During the year ended December 31, 1998, CNL XVI recorded a provision
           for loss on building of $266,257 for financial reporting purposes
           relating to a Long John Silver's property in Celina, Ohio. The tenant
           of this property filed for bankruptcy and ceased payment of rents
           under the terms of its lease agreement. The allowance represents the
           difference between the Property's carrying value at December 31, 1998
           and the estimated net realizable value for this Property.

                                      C-10
<PAGE>
1997     1998     1999
-----    -----    -----



  80       65       62
   0        0        0

   0       17       18
-----    -----    -----
  80       82       80
=====    =====    =====

   0        0        0
   0        0        0
  80       81       70
   0        1       10
-----    -----    -----
  80       82       80
=====    =====    =====



8.00%    8.20%    8.00%

 202      284      364








 100%    100%      99%



Note 9:    Total cash distributions as a percentage of original $1,000
           investment are calculated based on actual distributions declared for
           the period. (See Note 6 above)

Note 10:   In November 1999, CNL XVI sold one of its properties and received net
           sales proceeds of $667,311, resulting in a loss of $84,478 for
           financial reporting purposes. CNL XVI intends to reinvest the net
           sales proceeds from the sale of this property in an additional
           property.


                                      C-11
<PAGE>

                                    TABLE III
                       Operating Results of Prior Programs
                       CNL AMERICAN PROPERTIES FUND, INC.

<TABLE>
<CAPTION>
                                                            1994                                                1997
                                                          (Note 1)          1995              1996            (Note 2)
                                                         ------------    ------------     -------------     -------------
<S>                                                          <C>           <C>              <C>             <C>
Gross revenue                                                $     0       $ 539,776        $4,363,456      $ 15,516,102
Equity in earnings of joint venture                                0               0                 0                 0
Loss on sale of assets (Notes 7 and 15)                            0               0                 0                 0
Provision for losses on assets (Notes 12 and 14)                   0               0                 0                 0
Interest income                                                    0         119,355         1,843,228         3,941,831
Less:  Operating expenses                                          0        (186,145)         (908,924)       (2,066,962)
       Transaction costs                                           0               0                 0                 0
       Interest expense                                            0               0                 0                 0
       Depreciation and amortization                               0        (104,131)         (521,871)       (1,795,062)
       Advisor acquisition expense (Note 16)                       0               0                 0                 0
       Minority interest in income of consolidated
         joint venture                                             0             (76)          (29,927)          (31,453)
                                                         ------------    ------------     -------------     -------------
Net income (loss) - GAAP basis                                     0         368,779         4,745,962        15,564,456
                                                         ============    ============     =============     =============
Taxable income
    -  from operations (Note 8)                                    0         379,935         4,894,262        15,727,311
                                                         ============    ============     =============     =============
    -  from gain (loss) on sale (Notes 7 and 15)                   0               0                 0           (41,115)
                                                         ============    ============     =============     =============
Cash generated from operations (Notes 4 and 5)                     0         498,459         5,482,540        17,076,214
Cash generated from sales (Notes 7 and 15)                         0               0                 0         6,289,236
Cash generated from refinancing                                    0               0                 0                 0
                                                         ------------    ------------     -------------     -------------
Cash generated from operations, sales and                          0         498,459         5,482,540        23,365,450
refinancing
Less:  Cash distributions to investors (Note 9)
      -  from operating cash flow (Note 4)                         0        (498,459)       (5,439,404)      (16,854,297)
      -  from sale of properties                                   0               0                 0                 0
      -  from cash flow from prior period                          0               0                 0                 0
      -  from return of capital (Note 10)                          0        (136,827)                0                 0
                                                         ------------    ------------     -------------     -------------
Cash generated (deficiency) after cash distributions               0        (136,827)           43,136         6,511,153
Special items (not including sales of real estate
and refinancing):
      Subscriptions received from stockholders                     0      38,454,158       100,792,991       222,482,560
      Sale of common stock to CNL Fund
       Advisors, Inc.                                        200,000               0                 0                 0
      Retirement of shares of common stock
       (Note 13)                                                   0               0                 0                 0
      Contributions from minority interest                         0         200,000            97,419                 0
      Distributions to holder of minority interest                 0               0           (39,121)          (34,020)
      Stock issuance costs                                       (19)     (3,680,704)       (8,486,188)      (19,542,862)
      Acquisition of land and buildings                            0     (18,835,969)      (36,104,148)     (143,542,667)
      Investment in direct financing leases                        0      (1,364,960)      (13,372,621)      (39,155,974)
      Proceeds from sales of equipment direct
        financing leases                                           0               0                 0           962,274
      Investment in joint venture                                  0               0                 0                 0
      Purchase of other investments                                0               0                 0                 0
      Investment in mortgage notes receivable                      0               0       (13,547,264)      (4,401,982)
      Collections on mortgage notes receivable                     0               0           133,850           250,732
      Investment in equipment and other notes
       receivable                                                  0               0                 0       (12,521,401)
      Collections on equipment and other notes
       receivable                                                  0               0                 0                 0
      Investment in (redemption of) certificates of
       deposit                                                     0               0                 0        (2,000,000)
      Proceeds of borrowing on line of credit and
       note payable                                                0               0         3,666,896        19,721,804
      Payment on line of credit                                    0               0          (145,080)      (20,784,577)
      Reimbursement of organization, acquisition,
        and deferred offering and stock issuance costs
        paid on behalf of CNL American Properties Fund,
        Inc. by related parties                             (199,036)     (2,500,056)         (939,798)       (2,857,352)
      Increase in intangibles and other assets                     0        (628,142)       (1,103,896)                0
      Proceeds from borrowings on mortgage
        warehouse facility                                         0               0                 0                 0
      Payments on mortgage warehouse facility                      0               0                 0                 0
      Payments of loan costs                                       0               0                 0                 0
      Other                                                        0               0           (54,533)           49,001
                                                         ------------    ------------     -------------     -------------
Cash generated (deficiency) after cash
   distributions and special items                                945      11,507,500        30,941,643         5,136,689
                                                         ============    ============     =============     =============

</TABLE>

                                      C-12
<PAGE>


     1998              1999
   (Note 3)          (Note 3)
---------------   ---------------

   $33,202,491      $ 62,165,451
        16,018            97,307
             0        (1,851,838)
      (611,534)       (7,779,195)
     8,984,546        13,335,146
    (5,354,859)      (12,833,224)
             0        (6,798,803)
             0       (10,205,197)
    (4,054,098)       (9,591,787)
             0       (76,333,516)

       (30,156)          (41,678)
---------------   ---------------
    32,152,408       (49,837,334)
===============   ===============

    33,553,390        58,152,473
===============   ===============
      (149,948)         (789,861)
===============   ===============
    39,116,275       307,261,214
     2,385,941         5,302,433
             0                 0
---------------   ---------------
    41,502,216       312,563,647

   (39,116,275)      (60,078,825)
             0                 0
      (265,053)                0
       (67,821)                0
---------------   ---------------
     2,053,067       252,484,822


   385,523,966           210,736

             0                 0

      (639,528)          (50,891)
             0           740,621
       (34,073)          (66,763
   (34,579,650)         (737,190)
  (200,101,667)     (286,411,210)
   (47,115,435)      (63,663,720)

             0         2,252,766
      (974,696)         (187,452)
   (16,083,055)                0
    (2,886,648)       (4,041,427)
       291,990           393,468

    (7,837,750)      (26,963,918)

     1,263,633         3,500,599

             0         2,000,000

     7,692,040       439,941,245
        (8,039)      (61,580,289)



    (4,574,925)       (1,492,310)
    (6,281,069)       (1,862,036)

             0        27,101,067
             0      (352,808,966)
             0        (5,947,397)
       (95,101)                0
---------------   ---------------

    75,613,060       (77,188,245)
===============   ===============

                                      C-13
<PAGE>

TABLE III - CNL AMERICAN PROPERTIES FUND, INC. (continued)
<TABLE>
<CAPTION>

                                                    1994                                                    1997
                                                  (Note 1)             1995              1996             (Note 2)
                                                --------------     -------------     --------------     -------------
<S>                                               <C>              <C>                <C>               <C>
TAX AND DISTRIBUTION DATA PER
    $1,000 INVESTED (Note 6)
Federal income tax results:
Ordinary income (loss) (Notes 9 and 11)
    -  from operations (Note 8)                             0                20                 61                67
                                                ==============     =============     ==============     =============
    -  from recapture                                       0                 0                  0                 0
                                                ==============     =============     ==============     =============
Capital gain (loss) (Note 7)                                0                 0                  0                 0
                                                ==============     =============     ==============     =============
Cash distributions to investors
    Source (on GAAP basis)
    -  from investment income                               0                19                 59                66
    -  from capital gain                                    0                 0                  0                 0
    -  from investment income from prior
        period                                              0                 0                  0                 0
    -  from return of capital (Note 10)                     0                14                  8                 6
                                                --------------     -------------     --------------     -------------
Total distributions on GAAP basis (Note 11)                 0                33                 67                72
                                                ==============     =============     ==============     =============
   Source (on cash basis)
    -  from sales                                           0                 0                  0                 0
    -  from refinancing                                     0                 0                  0                 0
    -  from operations (Note 4)                             0                26                 67                72
    -  from cash flow from prior period                     0                 0                  0                 0
    -  from return of capital (Note 10)                     0                 7                  0                 0
                                                --------------     -------------     --------------     -------------
Total distributions on cash basis (Note 11)                 0                33                 67                72
                                                ==============     =============     ==============     =============
Total cash distributions as a percentage of
    original $1,000 investment (Note 6)                  0.00%             5.34%              7.06%             7.45%
Total cumulative cash distributions per
    $1,000 investment from inception                        0                33                100               172
Amount (in percentage terms) remaining
    invested in program properties at the end
    of each year (period) presented (original
    total acquisition cost of properties
    retained, divided by original total
    acquisition cost of all properties in
    program)  (Note 7)                                    N/A               100%               100%              100%
</TABLE>

Note 1:    Pursuant to a Registration Statement on Form S-11 under the
           Securities Act of 1933, as amended, effective March 29, 1995, CNL
           American Properties Fund, Inc. ("APF") registered for sale
           $165,000,000 of shares of common stock (the "Initial Offering"),
           including $15,000,000 available only to stockholders participating in
           the company's reinvestment plan. The Initial Offering of APF
           commenced April 19, 1995, and upon completion of the Initial Offering
           on February 6, 1997, had received subscription proceeds of
           $150,591,765 (7,529,588 shares), including $591,765 (29,588 shares)
           issued pursuant to the reinvestment plan. Pursuant to a Registration
           Statement on Form S-11 under the Securities Act of 1933, as amended,
           effective January 31, 1997, APF registered for sale $275,000,000 of
           shares of common stock (the "1997 Offering"), including $25,000,000
           available only to stockholders participating in the company's
           reinvestment plan. The 1997 Offering of APF commenced following the
           completion of the Initial Offering on February 6, 1997, and upon
           completion of the 1997 Offering on March 2, 1998, had received
           subscription proceeds of $251,872,648 (12,593,633 shares), including
           $1,872,648 (93,632 shares) issued pursuant to the reinvestment plan.
           Pursuant to a Registration Statement on Form S-11 under the
           Securities Act of 1933, as amended, effective May 12, 1998, APF
           registered for sale $345,000,000 of shares of common stock (the "1998
           Offering"). The 1998 Offering of APF commenced following the
           completion of the 1997 Offering on March 2, 1998. As of January 31,
           1999, APF had received subscriptions totalling approximately
           $345,000,000 (17,250,000 shares), from the 1998 Offering, including
           $3,107,848 (155,393 shares) issued pursuant to the company's
           reinvestment plan. The 1998 Offering became fully subscribed in
           December 1998 and proceeds from the last subscriptions were received
           in January 1999. Activities through June 1, 1995, were devoted to
           organization of APF and operations had not begun.

Note 2:    The amounts shown represent the combined results of the Initial
           Offering and the 1997 Offering.

Note 3:    The amounts shown represent the combined results of the Initial
           Offering, 1997 Offering and 1998 Offering.

Note 4:    Cash generated from operations from inception through September 1999
           included cash received from tenants, less cash paid for expenses,
           plus interest received. In September 1999, APF acquired two companies
           which make and service mortgage loans and securitize portions of
           loans. Effective with these acquisitions, APF classifies its
           investments in mortgage loans, proceeds from sale of mortgage loans,
           collections of mortgage loans, proceeds from securitization
           transactions and

                                      C-14
<PAGE>

      1998                 1999
    (Note 3)             (Note 3)
------------------    ---------------





               63                 74
==================    ===============
                0                  0
==================    ===============
                0                 (1)
==================    ===============


               60                  0
                0                  0

                0                  0
               14                 76
------------------   ---------------

               74                 76
==================    ===============

                0                  0
                0                  0
               73                 76
                1                  0
                0                  0
------------------    ---------------

               74                 76
==================    ===============

            7.625%              7.62%

              246                322






              100%               100%


Note 4
   (Continued):
           purchases of other investments as operating activities in its
           financial statements. Prior to these acquisitions, these types of
           transactions were classified as investing activities in its financial
           statements.

Note 5:    Cash generated from operations per this table agrees to cash
           generated from operations per the statement of cash flows included in
           the financial statements of APF.

Note 6:    Total cash distributions as a percentage of original $1,000
           investment are calculated based on actual distributions declared for
           the period.

Note 7:    In May 1997 and July 1997, APF sold four properties and one property,
           respectively, to a tenant for $5,254,083 and $1,035,153,
           respectively, which was equal to the carrying value of the properties
           at the time of sale. In May and July 1998, APF sold two and one
           properties, respectively, to third parties for $1,605,154 and
           $1,152,262, respectively (and received net sales proceeds of
           approximately $1,233,700 and $629,435, respectively, after deduction
           of construction costs incurred but not paid by APF as of the date of
           the sale), which approximated the carrying value of the properties at
           the time of sale. As a result, no gain or loss was recognized for
           financial reporting purposes.

Note 8:    Taxable income presented is before the dividends paid deduction.

Note 9:    For the years ended December 31, 1999, 1998, 1997, 1996 and 1995,
           97%, 84.87%, 93.33%, 90.25% and 59.82%, respectively, of the
           distributions received by stockholders were considered to be ordinary
           income and 15%, 15.13%, 6.67%, 9.75% and 40.18%, respectively, were
           considered a return of capital for federal income tax purposes. No
           amounts distributed to stockholders for the years ended December 31,
           1999, 1998, 1997, 1996 and 1995 are required to be or have been
           treated by the company as a return of capital for purposes of
           calculating the stockholders' return on their invested capital.

                                      C-15
<PAGE>

TABLE III - CNL AMERICAN PROPERTIES FUND, INC. (continued)



Note 10:   Cash distributions presented above as a return of capital on a GAAP
           basis represent the amount of cash distributions in excess of
           accumulated net income on a GAAP basis. Accumulated net income (loss)
           includes deductions for depreciation and amortization expense and
           income from certain non-cash items. This amount is not required to be
           presented as a return of capital except for purposes of this table,
           and APF has not treated this amount as a return of capital for any
           other purpose. During the year ended December 31, 1999, accumulated
           net loss included a non-cash deduction for the advisor acquisition
           expense of $76,333,516 (see Note 16).

Note 11:   Tax and distribution data and total distributions on GAAP basis were
           computed based on the weighted average dollars outstanding during
           each period presented.

Note 12:   During the year ended December 31, 1998, APF recorded provisions for
           losses on land and buildings in the amount of $611,534 for financial
           reporting purposes relating to two Shoney's properties and two Boston
           Market properties. The tenants of these properties experienced
           financial difficulties and ceased payment of rents under the terms of
           their lease agreements. The allowances represent the difference
           between the carrying value of the properties at December 31, 1998 and
           the estimated net realizable value for these properties.

Note 13:   In October 1998, the Board of Directors of APF elected to implement
           APF's redemption plan. Under the redemption plan, APF elected to
           redeem shares, subject to certain conditions and limitations. During
           the year ended December 31, 1998, 69,514 shares were redeemed at
           $9.20 per share ($639,528) and retired from shares outstanding of
           common stock. During 1999, as a result of the stockholders approving
           a one-for-two reverse stock split of common stock, the Company agreed
           to redeem fractional shares (2,545 shares).

Note 14:   During the year ended December 31, 1999, APF recorded provisions for
           losses on buildings in the amount of $7,779,495 for financial
           reporting purposes relating to several properties. The tenants of
           these properties experienced financial difficulties and ceased
           payment of rents under the terms of their lease agreements. The
           allowances represent the difference between the carrying value of the
           properties at December 31, 1999 and the estimated net realizable
           value for these properties.

Note 15:   During the year ended December 31, 1999, APF sold six properties and
           received aggregate net sales proceeds of $5,302,433, which resulted
           in a total aggregate loss of $781,192 for financial reporting
           purposes. APF reinvested the proceeds from the sale of properties in
           additional properties. In addition, APF recorded a loss on
           securitization of $1,070,646 for financial reporting purposes.

Note 16:   On September 1, 1999, APF issued 6,150,000 shares of common stock to
           affiliates of APF to acquire its external advisor and two companies
           which make and service mortgage loans and securitize portions of
           loans. APF recorded an advisor acquisition expense of $76,333,516
           relating to the acquisition of the external advisor, which
           represented the excess purchase price over the net assets acquired.

                                      C-16
<PAGE>

                                    TABLE III
                       Operating Results of Prior Programs
                           CNL INCOME FUND XVII, LTD.

<TABLE>
<CAPTION>

                                                         1995
                                                        (Note 1)            1996               1997               1998
                                                      --------------    --------------     -------------      --------------
<S>                                                        <C>            <C>               <C>                 <C>
Gross revenue                                              $      0       $ 1,195,263       $ 2,643,871         $ 2,816,845
Equity in earnings of unconsolidated joint                        0             4,834           100,918             140,595
ventures
Loss on dissolution of consolidated joint
venture  (Note 7)                                                 0                 0                 0                   0
Interest income                                              12,153           244,406            69,779              51,240
Less:  Operating expenses                                    (3,493)         (169,536)         (181,865)           (168,542)
       Transaction costs                                          0                 0                 0             (14,139)
       Interest expense                                           0                 0                 0                   0
       Depreciation and amortization                           (309)         (179,208)         (387,292)           (369,209)
       Minority interest in income of
         consolidated joint venture                               0                 0           (41,854)            (62,632)
                                                      --------------    --------------     -------------      --------------
Net income - GAAP basis                                       8,351         1,095,759         2,203,557           2,394,158
                                                      ==============    ==============     =============      ==============
Taxable income
    -  from operations                                       12,153         1,114,964         2,058,601           2,114,039
                                                      ==============    ==============     =============      ==============
    -  from gain (loss) on sale (Note 7)                          0                 0                 0                   0
                                                      ==============    ==============     =============      ==============
Cash generated from operations (Notes
    2 and 3)                                                  9,012         1,232,948         2,495,114           2,520,919
Cash generated from sales (Note7)                                 0                 0                 0                   0
Cash generated from refinancing                                   0                 0                 0                   0
                                                      --------------    --------------     -------------      --------------
Cash generated from operations, sales and
    refinancing                                               9,012         1,232,948         2,495,114           2,520,919
Less:  Cash distributions to investors (Note 4)
      -  from operating cash flow                            (1,199)         (703,681)       (2,177,584)         (2,400,000)
      -  from sale of properties                                  0                 0                 0                   0
                                                      --------------    --------------     -------------      --------------
Cash generated (deficiency) after cash
    distributions                                             7,813           529,267           317,530             120,919
Special items (not including sales and refinancing):
      Limited partners' capital contributions             5,696,921        24,303,079                 0                   0
      General partners' capital contributions                 1,000                 0                 0                   0
      Contributions from minority interest                        0           140,676           278,170                   0
      Distribution to holder of minority interest                 0                 0           (41,507)            (49,023)
      Distribution to holder of minority interest
        from dissolution of consolidated joint
        venture                                                   0                 0                 0                   0
      Syndication costs                                    (604,348)       (2,407,317)               0                    0
      Acquisition of land and buildings                    (332,928)      (19,735,346)       (1,740,491)                  0
      Investment in direct financing leases                       0        (1,784,925)       (1,130,497)                  0
      Investment in joint ventures                                0          (201,501)       (1,135,681)          (124,452)
      Reimbursement of organization, syndication
        and acquisition costs paid on behalf of
        CNL Income Fund XVII, Ltd. by related
        parties                                            (347,907 )        (326,483 )         (25,444 )                 0
      Increase in other assets                             (221,282 )               0                 0                   0
      Reimbursement from developer of
         construction costs                                       0                 0                 0             306,100
      Other                                                    (410 )             410                 0                   0
                                                      --------------    --------------     -------------      --------------
Cash generated (deficiency) after cash
    distributions and special items                       4,198,859           517,860        (3,477,920 )           253,544
                                                      ==============    ==============     =============      ==============
TAX AND DISTRIBUTION DATA PER
    $1,000 INVESTED
Federal income tax results:
Ordinary income (loss)
    -  from operations                                           36                37                69                  70
                                                      ==============    ==============     =============      ==============
    -  from recapture                                             0                 0                 0                   0
                                                      ==============    ==============     =============      ==============
Capital gain (loss) (Note 7)                                      0                 0                 0                   0
                                                      ==============    ==============     =============      ==============

</TABLE>


                                      C-17
<PAGE>


      1999
-----------------

     $ 2,403,040
         182,132

         (82,914)
          44,184
        (219,361)
         (71,366)
               0
        (384,985)

         (31,461)
-----------------
       1,839,269
=================

       2,003,243
=================
         (23,150)
=================

       2,450,018
       2,094,231
               0
-----------------

       4,544,249

      (2,400,000)
               0
-----------------

       2,144,249

               0
               0
               0
         (46,567)


        (417,696)
               0
               0
               0
        (527,864)



               0
               0

               0
               0
-----------------

       1,152,122
=================




              66
=================
               0
=================
              (1)
=================

                                      C-18
<PAGE>


TABLE III - CNL INCOME FUND XVII, LTD. (continued)
<TABLE>
<CAPTION>
<S>                                                 <C>
                                                    1995
                                                  (Note 1)             1996              1997               1998
                                                --------------     -------------     --------------     -------------

Cash distributions to investors
    Source (on GAAP basis)
    -  from investment income                               4                23                 73                79
    -  from capital gain                                    0                 0                  0                 0
    -  from investment income from prior
       period                                               0                 0                  0                 1
                                                --------------     -------------     --------------     -------------
Total distributions on GAAP basis (Note 4)                  4                23                 73                80
                                                ==============     =============     ==============     =============
   Source (on cash basis)
    -  from sales                                           0                 0                  0                 0
    -  from refinancing                                     0                 0                  0                 0
    -  from operations                                      4                23                 73                80
                                                --------------     -------------     --------------     -------------
Total distributions on cash basis (Note 4)                  4                23                 73                80
                                                ==============     =============     ==============     =============
Total cash distributions as a percentage of
    original $1,000 investment (Note 5)                  5.00%             5.50%             7.625%             8.00%
Total cumulative cash distributions per
    $1,000 investment from inception                        4                27                100               180
Amount (in percentage terms) remaining
    invested in program properties at the end
    of each year (period) presented (original
    total acquisition cost of properties
    retained, divided by original total
    acquisition cost of all properties in
    program)  (Notes 6 and 7)                             N/A               100%               100%              100%
</TABLE>

Note 1:    Pursuant to a registration statement on Form S-11 under the
           Securities Act of 1933, as amended, effective August 11, 1995, CNL
           Income Fund XVII, Ltd. ("CNL XVII") and CNL Income Fund XVIII, Ltd.
           each registered for sale $30,000,000 units of limited partnership
           interests ("Units"). The offering of Units of CNL Income Fund XVII,
           Ltd. commenced September 2, 1995. Pursuant to the registration
           statement, CNL XVIII could not commence until the offering of Units
           of CNL Income Fund XVII, Ltd. was terminated. CNL Income Fund XVII,
           Ltd. terminated its offering of Units on September 19, 1996, at which
           time subscriptions for the maximum offering proceeds of $30,000,000
           had been received. Upon the termination of the offering of Units of
           CNL Income Fund XVII, Ltd., CNL XVIII commenced its offering of
           Units. Activities through November 3, 1995, were devoted to
           organization of the partnership and operations had not begun.

Note 2:    Cash generated from operations includes cash received from tenants,
           plus distributions from joint ventures, less cash paid for expenses,
           plus interest received.

Note 3:    Cash generated from operations per this table agrees to cash
           generated from operations per the statement of cash flows included in
           the financial statements of CNL XVII.

Note 4:    Distributions declared for the quarters ended December 31, 1995,
           1996, 1997 and 1998 are reflected in the 1996, 1997, 1998 and 1999
           columns, respectively, due to the payment of such distributions in
           January 1996, 1997, 1998 and 1999, respectively. As a result of
           distributions being presented on a cash basis, distributions declared
           and unpaid as of December 31, 1995, 1996, 1997, 1998 and 1999 are not
           included in the 1995, 1996, 1997, 1998 and 1999 totals, respectively.

Note 5:    Total cash distributions as a percentage of original $1,000
           investment are calculated based on actual distributions declared for
           the period. (See Note 4 above)

Note 6:    During 1998, CNL XVII received approximately $306,100 in
           reimbursements from the developer upon final reconciliation of total
           construction costs relating to the properties in Aiken, South
           Carolina and Weatherford, Texas, in accordance with the related
           development agreements. During 1999, CNL XVII had reinvested these
           amounts, plus additional funds, in a property as tenants-in-common
           with an affiliate of the general partners and in Ocean Shores Joint
           Venture, with an affiliate of CNL XVII which has the same general
           partners.

Note 7:    During 1999, CNL/El Cajon Joint Venture, CNL XVII's consolidated
           joint venture in which CNL XVII owned an 80% interest, sold its
           property to the 20% joint venture partner and dissolved the joint
           venture. CNL XVII did not recognize any gain or loss from the sale of
           the property for financial reporting purposes. CNL XVII intends to
           reinvest the proceeds from the dissolution in an additional property.
           As a result of the dissolution, CNL XVII recognized a loss on
           dissolution of $82,914 for financial reporting purposes.

                                      C-19
<PAGE>


      1999
------------------



               61
                0

               19
------------------
               80
==================

                0
                0
               80
------------------
               80
==================

            8.00%

              260






               94%


                                      C-20
<PAGE>

                                    TABLE III
                       Operating Results of Prior Programs
                           CNL INCOME FUND XVIII, LTD.
<TABLE>
<CAPTION>
                                                          1995
                                                        (Note 1)            1996               1997               1998
                                                      --------------    --------------     -------------      --------------
<S>                                                        <C>              <C>             <C>                 <C>
Gross revenue                                              $      0         $   1,373       $ 1,291,416         $ 2,956,349
Equity in earnings of joint venture                               0                 0                 0                   0
Gain on sale of properties (Note 7)                               0                 0                 0                   0
Provision for loss on land (Note 5)                               0                 0                 0            (197,466)
Interest income                                                   0            30,241           161,826             141,408
Less:  Operating expenses                                         0            (3,992)         (156,403)           (207,974)
       Transaction costs                                          0                 0                 0             (15,522)
       Interest expense                                           0                 0                 0                   0
       Depreciation and amortization                              0              (712)         (142,079)           (374,473)
                                                      --------------    --------------     -------------      --------------
Net income - GAAP basis                                           0            26,910         1,154,760           2,302,322
                                                      ==============    ==============     =============      ==============
Taxable income
    -  from operations                                            0            30,223         1,318,750           2,324,746
                                                      ==============    ==============     =============      ==============
    -  from gain on sale (Note 7)                                 0                 0                 0                   0
                                                      ==============    ==============     =============      ==============
Cash generated from operations (Notes
    2 and 3)                                                      0            27,146         1,361,756           2,831,738
Cash generated from sales (Note 7)                                0                 0                 0                   0
Cash generated from refinancing                                   0                 0                 0                   0
                                                      --------------    --------------     -------------      --------------
Cash generated from operations, sales and
    refinancing                                                   0            27,146         1,361,756           2,831,738
Less:  Cash distributions to investors (Note 4)
      -  from operating cash flow                                 0            (2,138)         (855,957)         (2,468,400)
      -  from cash flow from prior period                         0                 0                 0                   0
                                                      --------------    --------------     -------------      --------------
Cash generated (deficiency) after cash
    distributions                                                 0            25,008           505,799             363,338
Special items (not including sales and refinancing):
    Limited partners' capital contributions                       0         8,498,815        25,723,944             854,241
    General partners' capital contributions                   1,000                 0                 0                   0
    Contributions from minority interest                          0                 0                 0                   0
    Syndication costs                                             0          (845,657)       (2,450,214)           (161,142 )
    Acquisition of land and buildings                             0        (1,533,446)      (18,581,999)         (3,134,046 )
    Investment in direct financing leases                         0                 0        (5,962,087)            (12,945 )
    Investment in joint venture                                   0                 0                 0            (166,025 )
    Increase in restricted cash                                   0                 0                 0                   0
    Reimbursement of organization, syndication
      and acquisition costs paid on behalf of CNL
      Income Fund XVIII, Ltd. by related parties                  0          (497,420)         (396,548)            (37,135 )
    Increase in other assets                                      0          (276,848)                0                   0
    Other                                                       (20 )            (107)          (66,893)            (10,000 )
                                                      --------------    --------------     -------------      --------------
Cash generated (deficiency) after cash
    distributions and special items                             980         5,370,345        (1,227,998)         (2,303,714 )
                                                      ==============    ==============     =============      ==============
TAX AND DISTRIBUTION DATA PER
    $1,000 INVESTED
Federal income tax results:
Ordinary income (loss)
    -  from operations                                            0                 6                57                  66
                                                      ==============    ==============     =============      ==============
    -  from recapture                                             0                 0                 0                   0
                                                      ==============    ==============     =============      ==============
Capital gain (loss) (Note 7)                                      0                 0                 0                   0
                                                      ==============    ==============     =============      ==============
</TABLE>


                                      C-21
<PAGE>

     1999
---------------

   $ 3,075,379
        61,656
        46,300
             0
        55,336
      (256,060)
       (74,734)
             0
      (392,521)
---------------
     2,515,356
===============

     2,341,350
===============
        80,170
===============

     2,797,040
       688,997
             0
---------------

     3,486,037

    (2,797,040)
        (2,958)
---------------

       686,039

             0
             0
             0
             0
       (25,792)
             0
      (526,138)
      (688,997)


        (2,495)
             0
          (117)
---------------

      (557,500)
===============




            66
===============
             0
===============
             2
===============

                                      C-22
<PAGE>

TABLE III - CNL INCOME FUND XVIII, LTD. (continued)

<TABLE>
<CAPTION>
                                                    1995
                                                  (Note 1)             1996              1997               1998
                                                --------------     -------------     --------------     -------------
<S>                                                         <C>               <C>               <C>               <C>
Cash distributions to investors
    Source (on GAAP basis)
    -  from investment income                               0                 0                 38                65
    -  from capital gain                                    0                 0                  0                 0
    -  from investment income from prior
        period                                              0                 0                  0                 6
                                                --------------     -------------     --------------     -------------
Total distributions on GAAP basis (Note 4)                  0                 0                 38                71
                                                ==============     =============     ==============     =============
   Source (on cash basis)
    -  from sales (Note 7)                                  0                 0                  0                 0
    -  from refinancing                                     0                 0                  0                 0
    -  from operations                                      0                 0                 38                71
                                                --------------     -------------     --------------     -------------
Total distributions on cash basis (Note 4)                  0                 0                 38                71
                                                ==============     =============     ==============     =============
Total cash distributions as a percentage of
    original $1,000 investment from
    inception                                            0.00%             5.00%              5.75%             7.63%
Total cumulative cash distributions per
    $1,000 investment (Note 6)                              0                 0                 38               109
Amount (in percentage terms) remaining
    invested in program properties at the end
    of each year (period) presented (original
    total acquisition cost of properties
    retained, divided by original total                   N/A               100%               100%              100%
    acquisition cost of all properties in
    program) (Note 7)
</TABLE>

Note 1:           Pursuant to a registration statement on Form S-11 under the
                  Securities Act of 1933, as amended, effective August 11, 1995,
                  CNL Income Fund XVIII, Ltd ("CNL XVIII") and CNL Income Fund
                  XVII, Ltd. each registered for sale $30,000,000 units of
                  limited partnership interest ("Units"). The offering of Units
                  of CNL Income Fund XVII, Ltd. commenced September 2, 1995.
                  Pursuant to the registration statement, CNL XVIII could not
                  commence until the offering of Units of CNL Income Fund XVII,
                  Ltd. was terminated. CNL Income Fund XVII, Ltd. terminated its
                  offering of Units on September 19, 1996, at which time the
                  maximum offering proceeds of $30,000,000 had been received.
                  Upon the termination of the offering of Units of CNL Income
                  Fund XVII, Ltd., CNL XVIII commenced its offering of Units.
                  Activities through October 11, 1996, were devoted to
                  organization of the partnership and operations had not begun.

Note 2:           Cash generated from operations includes cash received from
                  tenants, less cash paid for expenses, plus interest received.

Note 3:           Cash generated from operations per this table agrees to
                  cash generated from operations per the statement of cash flows
                  included in the financial statements of CNL XVIII.

Note 4:           Distributions declared for the quarters ended December
                  1996, 1997 and 1998 are reflected in the 1997, 1998 and 1999
                  columns, respectively, due to the payment of such
                  distributions in January 1997, 1998 and 1999, respectively. As
                  a result of distributions being presented on a cash basis,
                  distributions declared and unpaid as of December 31, 1996,
                  1997, 1998 and 1999 are not included in the 1996, 1997, 1998
                  and 1999 totals, respectively.

Note 5:           During the year ended December 31, 1998, CNL XVIII
                  established an allowance for loss on land of $197,466 for
                  financial reporting purposes relating to the property in
                  Minnetonka, Minnesota. The tenant of this Boston Market
                  property declared bankruptcy and rejected the lease relating
                  to this property. The loss represents the difference between
                  the Property's carrying value at December 31, 1998 and the
                  current estimate of net realizable value.

Note 6:           Total cash distributions as a percentage of original $1,000
                  investment are calculated based on actual distributions
                  declared for the period. (See Note 4 above)

Note 7:           In December 1999, CNL XVIII sold one of its properties and
                  received net sales proceeds of $688,997, resulting in a gain
                  of $46,300 for financial reporting purposes. CNL XVIII intends
                  to reinvest the net sales proceeds from the sale of this
                  property in an additional property.

                                      C-23
<PAGE>

     1999
----------------



             71
              1

              8
----------------
             80
================

              0
              0
             80
----------------
             80
================


           8.00%

            189






             98%




                                      C-24
<PAGE>

                                     TABLE V
                        SALES OR DISPOSALS OF PROPERTIES
<TABLE>
<CAPTION>



                                                                              Selling Price, Net of
                                                                        Closing Costs and GAAP Adjustments
                                                          ---------------------------------------------------------------
                                                                                    Purchase
                                                                                    money      Adjustments
                                                              Cash       Mortgage   mortgage    resulting
                                                          received net    balance   taken         from
                                   Date        Date of     of closing     at time   back by    application
          Property               Acquired       Sale          costs       of sale    program     of GAAP       Total
============================== ============= ============ ============== ========== ========== ============ =============
<S>                             <C>          <C>          <C>             <C>         <C>        <C>      <C>
CNL Income Fund, Ltd.:
   Burger King -
     San Dimas, CA (14)         02/05/87     06/12/92     $1,169,021       0           0          0        $1,169,021
   Wendy's -
     Fairfield, CA (14)         07/01/87     10/03/94      1,018,490       0           0          0         1,018,490
   Wendy's -
     Casa Grande, AZ            12/10/86     08/19/97        795,700       0           0          0           795,700
   Wendy's -
     North Miami, FL (9)        02/18/86     08/21/97        473,713       0           0          0           473,713
   Popeye's -
     Kissimmee, FL (14)         12/31/86     04/30/98        661,300       0           0          0           661,300
   Golden Corral -
     Kent Island, MD (21)       11/20/86     10/15/99        870,457       0           0          0           870,457

CNL Income Fund II, Ltd.:
   Golden Corral -
     Salisbury, NC              05/29/87     07/21/93        746,800       0           0          0           746,800
   Pizza Hut -
     Graham, TX                 08/24/87     07/28/94        261,628       0           0          0           261,628
   Golden Corral -
     Medina, OH (11)            11/18/87     11/30/94        825,000       0           0          0           825,000
   Denny's -
     Show Low, AZ (8)           05/22/87     01/31/97        620,800       0           0          0           620,800
   KFC -
     Eagan, MN                  06/01/87     06/02/97        623,882       0       42,000         0           665,882
   KFC -
     Jacksonville, FL           09/01/87     09/09/97        639,363       0           0          0           639,363
   Wendy's -
     Farmington Hills, MI       05/18/87     10/09/97        833,031       0           0          0           833,031
     (12)
   Wendy's -
     Farmington Hills, MI       05/18/87     10/09/97      1,085,259       0           0          0         1,085,259
     (13) (14)
   Denny's -
     Plant City, FL             11/23/87     10/24/97        910,061       0           0          0           910,061
   Pizza Hut -
     Mathis, TX                 12/17/87     12/04/97        297,938       0           0          0           297,938
   KFC -
     Avon Park, FL (14)         09/02/87     12/10/97        501,975       0           0          0           501,975
   Golden Corral -
     Columbia, MO               11/17/87     03/23/99        678,888       0           0          0           678,888
   Little House -
     Littleton, CO              10/07/87     11/05/99        150,000       0           0          0           150,000

CNL Income Fund III, Ltd.:
   Wendy's -
     Chicago, IL (14)           06/02/88     01/10/97        496,418       0           0          0           496,418
   Perkins -
     Bradenton, FL              06/30/88     03/14/97      1,310,001       0           0          0         1,310,001




                                           Cost of Properties
                                         Including Closing and
                                               Soft Costs
                                  -------------------------------------
                                                                            Excess
                                                 Total                   (deficiency)
                                              acquisition                of property
                                                 cost,                    operating
                                                capital                      cash
                                  Original    improvements                 receipts
                                  mortgage    closing and                  over cash
          Property                financing   soft costs(1)    Total     expenditures
============================== ============= ============= ============ =============
CNL Income Fund, Ltd.:
   Burger King -
     San Dimas, CA (14)            0         $955,000       $955,000     $214,021
   Wendy's -
     Fairfield, CA (14)            0          861,500        861,500      156,990
   Wendy's -
     Casa Grande, AZ               0          667,255        667,255      128,445
   Wendy's -
     North Miami, FL (9)           0          385,000        385,000       88,713
   Popeye's -
     Kissimmee, FL (14)            0          475,360        475,360      185,940
   Golden Corral -
     Kent Island, MD (21)          0          726,600        726,600      143,857

CNL Income Fund II, Ltd.:
   Golden Corral -
     Salisbury, NC                 0          642,800        642,800      104,000
   Pizza Hut -
     Graham, TX                    0          205,500        205,500       56,128
   Golden Corral -
     Medina, OH (11)               0          743,000        743,000       82,000
   Denny's -
     Show Low, AZ (8)              0          484,185        484,185      136,615
   KFC -
     Eagan, MN                     0          601,100        601,100       64,782
   KFC -
     Jacksonville, FL              0          405,000        405,000      234,363
   Wendy's -
     Farmington Hills, MI          0          679,000        679,000      154,031
     (12)
   Wendy's -
     Farmington Hills, MI          0          887,000        887,000      198,259
     (13) (14)
   Denny's -
     Plant City, FL                0          820,717        820,717       89,344
   Pizza Hut -
     Mathis, TX                    0          202,100        202,100       95,838
   KFC -
     Avon Park, FL (14)            0          345,000        345,000      156,975
   Golden Corral -
     Columbia, MO                  0          511,200        511,200      167,688
   Little House -
     Littleton, CO                 0          330,456        330,456     (180,456)

CNL Income Fund III, Ltd.:
   Wendy's -
     Chicago, IL (14)              0          591,362        591,362      (94,944)
   Perkins -
     Bradenton, FL                 0        1,080,500      1,080,500      229,501

</TABLE>

                                      C-25
<PAGE>

                                     TABLE V
                        SALES OR DISPOSALS OF PROPERTIES

<TABLE>
<CAPTION>
                                                                                Selling Price, Net of
                                                                         Closing Costs and GAAP Adjustments
                                                          ------------------------------------------------------------------
                                                                                      Purchase     Adjustments
                                                              Cash       Mortgage      money        resulting
                                                          received net    balance     mortgage        from
                                   Date        Date of     of closing     at time    taken back    application
          Property               Acquired       Sale          costs       of sale    by program      of GAAP       Total
============================== ============= ============ ============== ========== ============= ============ =============
<S>                              <C>          <C>          <C>            <C>             <C>       <C>         <C>
CNL Income Fund III, Ltd.
(Continued):
   Pizza Hut -
     Kissimmee, FL               02/23/88      04/08/97      673,159        0               0         0           673,159
   Burger King -
     Roswell, GA                 06/08/88      06/20/97      257,981        0         685,000         0           942,981
   Wendy's -
     Mason City, IA              02/29/88      10/24/97      217,040        0               0         0           217,040
   Taco Bell -
     Fernandina Beach, FL        04/09/88      01/15/98      721,655        0               0         0           721,655
     (14)
   Denny's -
     Daytona Beach, FL (14)      07/12/88      01/23/98    1,008,976        0               0         0         1,008,976
   Wendy's -
     Punta Gorda, FL             02/03/88      02/20/98      665,973        0               0         0           665,973
   Po Folks -
     Hagerstown, MD              06/21/88      06/10/98      788,884        0               0         0           788,884
   Denny's-
     Hazard, KY                  02/01/88      12/23/98      432,625        0               0         0           432,625
   Perkins -
     Flagstaff, AZ               09/30/88      04/30/99    1,091,193        0               0         0         1,091,193
   Denny's -
     Hagerstown, MD              08/14/88      06/09/99      700,977        0               0         0           700,977

CNL Income Fund IV, Ltd.:
   Taco Bell -
     York, PA                    03/22/89      04/27/94      712,000        0               0         0           712,000
   Burger King -
     Hastings, MI                08/12/88      12/15/95      518,650        0               0         0           518,650
   Wendy's -
     Tampa, FL                   12/30/88      09/20/96    1,049,550        0               0         0         1,049,550
   Checkers -
     Douglasville, GA            12/08/94      11/07/97      380,695        0               0         0           380,695
   Taco Bell -
     Fort Myers, FL (14)         12/22/88      03/02/98      794,690        0               0         0           794,690
   Denny's -
     Union Township, OH (14)     11/01/88      03/31/98      674,135        0               0         0           674,135
   Perkins -
     Leesburg, FL                01/11/89      07/09/98      529,288        0               0         0           529,288
   Taco Bell -
     Naples, FL                  12/22/88      09/03/98      533,127        0               0         0           533,127

CNL Income Fund V, Ltd.:
   Perkins -
     Myrtle Beach, SC (2)        02/28/90      08/25/95            0        0        1,040,000        0         1,040,000
   Ponderosa -
     St. Cloud, FL (14) (24)     06/01/89      10/24/96       73,713        0        1,057,299        0         1,131,012
   Franklin National Bank -
     Franklin, TN                06/26/89      01/07/97      960,741        0               0         0           960,741



                                           Cost of Properties
                                          Including Closing and
                                                Soft Costs
                                   -------------------------------------
                                                                            Excess
                                                 Total                   (deficiency)
                                              acquisition                of property
                                                 cost,                    operating
                                                capital                      cash
                                   Original   improvements                 receipts
                                   mortgage   closing and                  over cash
          Property                 financing  soft costs(1)    Total     expenditures
==============================  ============= ============= ============ =============
CNL Income Fund III, Ltd.
(Continued):
   Pizza Hut -
     Kissimmee, FL                    0          474,755      474,755       198,404
   Burger King -
     Roswell, GA                      0          775,226      775,226       167,755
   Wendy's -
     Mason City, IA                   0          190,252      190,252        26,788
   Taco Bell -
     Fernandina Beach, FL             0          559,570      559,570       162,085
     (14)
   Denny's -
     Daytona Beach, FL (14)           0          918,777      918,777        90,799
   Wendy's -
     Punta Gorda, FL                  0          684,342      684,342       (18,369)
   Po Folks -
     Hagerstown, MD                   0        1,188,315    1,188,315      (399,431)
   Denny's-
     Hazard, KY                       0          647,622      647,622      (214,997)
   Perkins -
     Flagstaff, AZ                    0          993,508      993,508        97,685
   Denny's -
     Hagerstown, MD                   0          861,454      861,454      (160,477)

CNL Income Fund IV, Ltd.:
   Taco Bell -
     York, PA                         0          616,501      616,501        95,499
   Burger King -
     Hastings, MI                     0          419,936      419,936        98,714
   Wendy's -
     Tampa, FL                        0          828,350      828,350       221,200
   Checkers -
     Douglasville, GA                 0          363,768      363,768        16,927
   Taco Bell -
     Fort Myers, FL (14)              0          597,998      597,998       196,692
   Denny's -
     Union Township, OH (14)          0          872,850      872,850      (198,715)
   Perkins -
     Leesburg, FL                     0          737,260      737,260      (207,972)
   Taco Bell -
     Naples, FL                       0          410,546      410,546       122,581

CNL Income Fund V, Ltd.:
   Perkins -
     Myrtle Beach, SC (2)             0          986,418      986,418        53,582
   Ponderosa -
     St. Cloud, FL (14) (24)          0          996,769      996,769       134,243
   Franklin National Bank -
     Franklin, TN                     0        1,138,164    1,138,164      (177,423)
</TABLE>


                                      C-26
<PAGE>


                                     TABLE V
                        SALES OR DISPOSALS OF PROPERTIES

<TABLE>
<CAPTION>
                                                                                Selling Price, Net of
                                                                         Closing Costs and GAAP Adjustments
                                                          ------------------------------------------------------------------
                                                                                     Purchase     Adjustments
                                                             Cash        Mortgage      money       resulting
                                                          received net    balance     mortgage      from
                                   Date        Date of    of closing     at time     taken back  application
      Property                   Acquired       Sale         costs        of sale    by program    of GAAP        Total
============================== ============= ============ ============== ========== ============= ============ =============
<S>                              <C>         <C>           <C>             <C>             <C>       <C>         <C>
CNL Income Fund V, Ltd.
(Continued):
   Shoney's -
     Smyrna, TN                  03/22/89     05/13/97      636,788         0               0         0           636,788
   KFC -
     Salem, NH                   05/31/89     09/22/97    1,272,137         0               0         0         1,272,137
   Perkins -
     Port St. Lucie, FL          11/14/89     09/23/97    1,216,750         0               0         0         1,216,750
   Hardee's -
     Richmond, IN                02/17/89     11/07/97      397,785         0               0         0           397,785
   Wendy's -
     Tampa, FL (14)              02/16/89     12/29/97      805,175         0               0         0           805,175
   Denny's -
     Port Orange, FL (14)        07/10/89     01/23/98    1,283,096         0               0         0         1,283,096
   Shoney's
     Tyler, TX                   03/20/89     02/17/98      844,229         0               0         0           894,229
   Wendy's -
     Ithaca, NY                  12/07/89     03/29/99      471,248         0               0         0           471,248
   Wendy's -
     Endicott, NY                12/07/89     03/29/99      642,511         0               0         0           642,511
   Burger King -
     Halls, TN (20)              01/05/90     06/03/99      433,366         0               0         0           433,366

CNL Income Fund VI, Ltd.:
   Hardee's -
     Batesville, AR              11/02/89     05/24/94      791,211         0               0         0           791,211
   Hardee's -
     Heber Springs, AR           02/13/90     05/24/94      638,270         0               0         0           638,270
   Hardee's -
     Little Canada, MN           11/28/89     06/29/95      899,503         0               0         0           899,503
   Jack in the Box -
     Dallas, TX                  06/28/94     12/09/96      982,980         0               0         0           982,980
   Denny's -
     Show Low, AZ (8)            05/22/87     01/31/97      349,200         0               0         0           349,200
   KFC -
     Whitehall Township, MI      02/26/90     07/09/97      629,888         0               0         0           629,888
   Perkins -
     Naples, FL                  12/26/89     07/09/97    1,487,725         0               0         0         1,487,725
   Burger King -
     Plattsmouth, NE             01/19/90     07/18/97      699,400         0               0         0           699,400
   Shoney's -
     Venice, FL                  08/03/89     09/17/97    1,206,696         0               0         0         1,206,696
   Jack in the Box -
     Yuma, AZ (10)               07/14/94     10/31/97      510,653         0               0         0           510,653
   Denny's
     Deland, FL                  03/22/90     01/23/98    1,236,971         0               0         0         1,236,971
   Wendy's -
     Liverpool, NY               12/08/89     02/09/98      145,221         0               0         0           145,221




                                            Cost of Properties
                                          Including Closing and
                                                Soft Costs
                                 ---------------------------------------
                                                                            Excess
                                                 Total                    (deficiency)
                                              acquisition                 of property
                                                 cost,                     operating
                                                capital                       cash
                                   Original   improvements                  receipts
                                   mortgage   closing and                   over cash
      Property                    financing   soft costs(1)    Total     expenditures
==============================  ============= ============= ============ =============
CNL Income Fund V, Ltd.
(Continued):
   Shoney's -
     Smyrna, TN                             0           554,200      554,200        82,588
   KFC -
     Salem, NH                              0         1,079,310    1,079,310       192,827
   Perkins -
     Port St. Lucie, FL                     0         1,203,207    1,203,207        13,543
   Hardee's -
     Richmond, IN                           0           695,464      695,464      (297,679)
   Wendy's -
     Tampa, FL (14)                         0           657,800      657,800       147,375
   Denny's -
     Port Orange, FL (14)                   0         1,021,000    1,021,000       262,096
   Shoney's
     Tyler, TX                              0           770,300      770,300        73,929
   Wendy's -
     Ithaca, NY                             0           471,297      471,297           (49)
   Wendy's -
     Endicott, NY                           0           471,255      471,255       171,256
   Burger King -
     Halls, TN (20)                         0           329,231      329,231       104,135

CNL Income Fund VI, Ltd.:
   Hardee's -
     Batesville, AR                         0           605,500      605,500       185,711
   Hardee's -
     Heber Springs, AR                      0           532,893      532,893       105,377
   Hardee's -
     Little Canada, MN                      0           821,692      821,692        77,811
   Jack in the Box -
     Dallas, TX                             0           964,437      964,437        18,543
   Denny's -
     Show Low, AZ (8)                       0           272,354      272,354        76,846
   KFC -
     Whitehall Township, MI                 0           725,604      725,604       (95,716)
   Perkins -
     Naples, FL                             0         1,083,869    1,083,869       403,856
   Burger King -
     Plattsmouth, NE                        0           561,000      561,000       138,400
   Shoney's -
     Venice, FL                             0         1,032,435    1,032,435       174,261
   Jack in the Box -
     Yuma, AZ (10)                          0           448,082      448,082        62,571
   Denny's
     Deland, FL                             0         1,000,000    1,000,000       236,971
   Wendy's -
     Liverpool, NY                          0           341,440      341,440      (196,219)
</TABLE>

                                      C-27
<PAGE>

                                     TABLE V
                        SALES OR DISPOSALS OF PROPERTIES
<TABLE>
<CAPTION>
<S>                                                                             <C>
                                                                                Selling Price, Net of
                                                                         Closing Costs and GAAP Adjustments
                                                          -----------------------------------------------------------------
                                                                                      Purchase    Adjustments
                                                               Cash       Mortgage     money       resulting
                                                           received net    balance    mortgage       from
                                   Date        Date of      of closing     at time   taken back   application
          Property               Acquired       Sale          costs        of sale   by program     of GAAP       Total
============================== ============= ============ ============== ========== ============= ============ =============
CNL Income Fund VI, Ltd.
(Continued):
   Perkin's -
     Melbourne, FL                02/03/90     02/12/98         552,910      0              0          0           552,910
   Hardee's -
     Bellevue, NE                 05/03/90     06/05/98         900,000      0              0          0           900,000
   Burger King -
     Greeneville, TN              01/05/90     06/03/99       1,059,373      0              0          0         1,059,373
   Burger King -
     Broadway, TN                 01/05/90     06/03/99       1,059,200      0              0          0         1,059,200
   Burger King -
     Sevierville, TN              01/05/90     06/03/99       1,168,298      0              0          0         1,168,298
   Burger King -
     Walker Springs, TN           01/10/90     06/03/99       1,031,274      0              0          0         1,031,274

CNL Income Fund VII, Ltd.:
   Taco Bell -
     Kearns, UT                   06/14/90     05/19/92         700,000      0              0          0           700,000
   Hardee's -
     St. Paul, MN                 08/09/90     05/24/94         869,036      0              0          0           869,036
   Perkins -
     Florence, SC (3)             08/28/90     08/25/95               0      0      1,160,000          0         1,160,000
   Church's Fried Chicken -
     Jacksonville, FL (14)(25)    04/30/90     12/01/95               0      0        240,000          0           240,000
   Shoney's -
     Colorado Springs, CO         07/03/90     07/24/96       1,044,909      0              0          0         1,044,909
   Hardee's -
     Hartland, MI                 07/10/90     10/23/96         617,035      0              0          0           617,035
   Hardee's -
     Columbus, IN                 09/04/90     05/30/97         223,590      0              0          0           223,590
   KFC -
     Dunnellon, FL                08/02/90     10/07/97         757,800      0              0          0           757,800
   Jack in the Box -
     Yuma, AZ (10)                07/14/94     10/31/97         471,372      0              0          0           471,372
   Burger King -
     Maryville, TN                05/04/90     06/03/99       1,059,954      0              0          0         1,059,954
   Burger King -
     Halls, TN (20)               01/05/90     06/03/99         451,054      0              0          0           451,054

CNL Income Fund VIII, Ltd.:
   Denny's -
     Ocoee, FL                    03/16/91     07/31/95       1,184,865      0              0          0         1,184,865
   Church's Fried Chicken -
     Jacksonville, FL (4) (14)    09/28/90     12/01/95               0      0        240,000          0           240,000
   Church's Fried Chicken -
     Jacksonville, FL (5) (14)    09/28/90     12/01/95               0      0        220,000          0           220,000
   Ponderosa -
     Orlando, FL (6) (14)         12/17/90     10/24/96               0      0      1,353,775          0         1,353,775



                                           Cost of Properties
                                         Including Closing and
                                               Soft Costs
                               ------------------------------------------
                                                                             Excess
                                                Total                     (deficiency)
                                             acquisition                  of property
                                                cost,                      operating
                                               capital                        cash
                                Original     improvements                   receipts
                                mortgage     closing and                   over cash
          Property              financing    soft costs(1)      Total     expenditures
============================== ============== ============== ============ =============
CNL Income Fund VI, Ltd.
(Continued):
   Perkin's -
     Melbourne, FL                   0           692,850       692,850     (139,940)
   Hardee's -
     Bellevue, NE                    0           899,512       899,512          488
   Burger King -
     Greeneville, TN                 0           890,240       890,240      169,133
   Burger King -
     Broadway, TN                    0           890,036       890,036      169,164
   Burger King -
     Sevierville, TN                 0           890,696       890,696      277,602
   Burger King -
     Walker Springs, TN              0           864,777       864,777      166,497

CNL Income Fund VII, Ltd.:
   Taco Bell -
     Kearns, UT                      0           560,202       560,202      139,798
   Hardee's -
     St. Paul, MN                    0           742,333       742,333      126,703
   Perkins -
     Florence, SC (3)                0         1,084,905     1,084,905       75,095
   Church's Fried Chicken -
     Jacksonville, FL (14)(25)       0           233,728       233,728        6,272
   Shoney's -
     Colorado Springs, CO            0           893,739       893,739      151,170
   Hardee's -
     Hartland, MI                    0           841,642       841,642     (224,607)
   Hardee's -
     Columbus, IN                    0           219,676       219,676        3,914
   KFC -
     Dunnellon, FL                   0           546,333       546,333      211,467
   Jack in the Box -
     Yuma, AZ (10)                   0           413,614       413,614       57,758
   Burger King -
     Maryville, TN                   0           890,668       890,668      169,286
   Burger King -
     Halls, TN (20)                  0           342,669       342,669      108,385

CNL Income Fund VIII, Ltd.:
   Denny's -
     Ocoee, FL                       0           949,199       949,199      235,666
   Church's Fried Chicken -
     Jacksonville, FL (4) (14)       0           238,153       238,153        1,847
   Church's Fried Chicken -
     Jacksonville, FL (5) (14)       0           215,845       215,845        4,155
   Ponderosa -
     Orlando, FL (6) (14)            0         1,179,210     1,179,210      174,565
</TABLE>

                                      C-28
<PAGE>


                                     TABLE V
                        SALES OR DISPOSALS OF PROPERTIES
<TABLE>
<CAPTION>
<S>                           <C>                             <C>                                                  <C>
                                                                                Selling Price, Net of
                                                                         Closing Costs and GAAP Adjustments
                                                          -----------------------------------------------------------------
                                                                                       Purchase    Adjustments
                                                               Cash       Mortgage      money       resulting
                                                           received net    balance     mortgage       from
                                   Date        Date of      of closing     at time    taken back   application
          Property               Acquired       Sale           costs       of sale    by program     of GAAP       Total
============================== ============= ============ ============== ========== ============= ============ ============
CNL Income Fund IX, Ltd.:
   Burger King -
     Woodmere, OH (15)          05/31/91     12/12/96       918,445        0                0         0          918,445
   Burger King -
     Alpharetta, GA             09/20/91     06/30/97     1,053,571        0                0         0        1,053,571
   Shoney's -
     Corpus Christi, TX         10/28/91     02/12/99     1,350,000        0                0         0        1,350,000
   Perkins -
     Rochester, NY              12/20/91     03/03/99     1,050,000        0                0         0        1,050,000

CNL Income Fund X, Ltd.:
   Shoney's -
     Denver, CO                 03/04/92      08/11/95    1,050,186        0                0         0        1,050,186
   Jack in the Box -
     Freemont, CA               03/26/92      09/23/97    1,366,550        0                0         0        1,366,550
   Jack in the Box -
     Sacramento, CA             12/19/91      01/20/98    1,234,175        0                0         0        1,234,175
   Pizza Hut -
     Billings, MT               04/16/92      10/07/98      359,990        0                0         0          359,990
   Perkins -
     Amherst, NY                02/26/92      03/03/99    1,150,000        0                0         0        1,150,000
   Shoney's -
     Fort Myers Beach, FL       09/08/95      08/26/99      931,725        0                0         0          931,725

CNL Income Fund XI, Ltd.:
   Burger King -
     Philadelphia, PA           09/29/92      11/07/96    1,044,750        0                0         0        1,044,750
   Burger King -
     Columbus, OH (19)          06/29/92      09/30/98      795,264        0                0         0          795,264
   Burger King -
     Nashua, NH                 06/29/92      10/07/98    1,630,296        0                0         0        1,630,296

CNL Income Fund XII, Ltd.:
   Golden Corral -
     Houston, TX                12/28/92      04/10/96    1,640,000        0                0         0        1,640,000
   Long John Silver's -
     Monroe, NC                 06/30/93      12/31/98      483,550        0                0         0          483,550
   Long John Silver's -
     Morganton, NC (23)         07/02/93      05/17/99      467,300        0           55,000         0          522,300

CNL Income Fund XIII, Ltd.:
   Checkers -
     Houston, TX                03/31/94      04/24/95      286,411        0                0         0          286,411
   Checkers -
     Richmond, VA               03/31/94      11/21/96      550,000        0                0         0          550,000



                                            Cost of Properties
                                          Including Closing and
                                                Soft Costs
                                   -------------------------------------
                                                                          Excess
                                                                       (deficiency)
                                                Total                  of property
                                             acquisition                operating
                                                cost,                      cash
                                               capital                   receipts
                                 Original    improvements                  over
                                 mortgage    closing and                   cash
          Property               financing   soft costs(1)    Total     expenditures
============================== ============= ============= =========== =============
CNL Income Fund IX, Ltd.:
   Burger King -
     Woodmere, OH (15)               0          918,445      918,445            0
   Burger King -
     Alpharetta, GA                  0          713,866      713,866      339,705
   Shoney's -
     Corpus Christi, TX              0        1,224,020    1,224,020      125,980
   Perkins -
     Rochester, NY                   0        1,064,815    1,064,815      (14,815)

CNL Income Fund X, Ltd.:
   Shoney's -
     Denver, CO                     0           987,679      987,679       62,507
   Jack in the Box -
     Freemont, CA                   0         1,102,766    1,102,766      263,784
   Jack in the Box -
     Sacramento, CA                 0           969,423      969,423      264,752
   Pizza Hut -
     Billings, MT                   0           302,000      302,000       57,990
   Perkins -
     Amherst, NY                    0         1,141,444    1,141,444        8,556
   Shoney's -
     Fort Myers Beach, FL           0           931,725      931,725            0

CNL Income Fund XI, Ltd.:
   Burger King -
     Philadelphia, PA               0           818,850      818,850      225,900
   Burger King -
     Columbus, OH (19)              0           795,264      795,264            0
   Burger King -
     Nashua, NH                     0         1,217,015    1,217,015      413,281

CNL Income Fund XII, Ltd.:
   Golden Corral -
     Houston, TX                    0         1,636,643    1,636,643        3,357
   Long John Silver's -
     Monroe, NC                     0           239,788      239,788      243,762
   Long John Silver's -
     Morganton, NC (23)             0           304,002      304,002      218,298

CNL Income Fund XIII, Ltd.:
   Checkers -
     Houston, TX                    0           286,411      286,411            0
   Checkers -
     Richmond, VA                   0           413,288      413,288      136,712
</TABLE>


                                      C-29
<PAGE>

                                     TABLE V
                        SALES OR DISPOSALS OF PROPERTIES
<TABLE>
<CAPTION>
<S>                                                          <C>
                                                                                    Selling Price, Net of
                                                                             Closing Costs and GAAP Adjustments
                                                              -------------------------------------------------------------
                                                                                          Purchase    Adjustments
                                                                  Cash       Mortgage      Money       resulting
                                                              received net    balance     mortgage       from
                                       Date        Date of     of closing     at time    taken back   application
            Property                 Acquired       Sale          costs       of sale    by program     of GAAP       Total
================================== ============= ============ ============== ========== ============= ============ ==========
CNL Income Fund XIII, Ltd.
(Continued):
   Denny's -
     Orlando, FL                      09/01/93     10/24/97       932,849       0               0          0          932,849
   Jack in the Box -
     Houston, TX                      07/27/93     07/16/99     1,063,318       0               0          0        1,063,318

CNL Income Fund XIV, Ltd.:
   Checkers -
     Knoxville, TN                    03/31/94     03/01/95       339,031       0               0          0          339,031
   Checkers -
     Dallas, TX                       03/31/94     03/01/95       356,981       0               0          0          356,981
   TGI Friday's -
     Woodridge, NJ (7)                01/01/95     09/27/96     1,753,533       0               0          0        1,753,533
   Wendy's -
     Woodridge, NJ (7)                11/28/94     09/27/96       747,058       0               0          0          747,058
   Hardee's -
     Madison, AL                      12/14/93     01/08/98       700,950       0               0          0          700,950
   Checkers -
     Richmond, VA (#548)              03/31/94     01/29/98       512,462       0               0          0          512,462
   Checkers -
     Riviera Beach, FL                03/31/94     04/14/98       360,000       0               0          0          360,000
   Checkers -
     Richmond, VA (#486)              03/31/94     07/27/98       397,985       0               0          0          397,985
   Long John Silver's -
     Stockbridge, GA                  03/31/94     05/25/99       696,300       0               0          0          696,300
   Long John Silver's -
     Shelby, NC                       06/22/94     11/12/99       494,178       0               0          0          494,178
   Checker's -
     Kansas City, MO                  03/31/94     12/10/99       268,450       0               0          0          268,450
   Checker's -
     Houston, TX                      03/31/94     12/15/99       385,673       0               0          0          385,673

CNL Income Fund XV, Ltd.:
   Checkers -
     Knoxville, TN                    05/27/94     03/01/95       263,221       0               0          0          263,221
   Checkers -
     Leavenworth, KS                  06/22/94     03/01/95       259,600       0               0          0          259,600
   Checkers -
     Knoxville, TN                    07/08/94     03/01/95       288,885       0               0          0          288,885
   TGI Friday's -
     Woodridge, NJ (7)                01/01/95     09/27/96     1,753,533       0               0          0        1,753,533
   Wendy's -
     Woodridge, NJ (7)                11/28/94     09/27/96       747,058       0               0          0          747,058
   Long John Silver's -
     Gastonia, NC                     07/15/94     11/12/99       631,304       0               0          0          631,304



                                                  Cost of Properties
                                                Including Closing and
                                                      Soft Costs
                                     -----------------------------------
                                                                              Excess
                                                                           (deficiency)
                                                    Total                  of property
                                                 acquisition                operating
                                                    cost,                      cash
                                                   capital                   receipts
                                      Original   improvements                  over
                                      mortgage   closing and                  cash
            Property                  financing  soft costs(1)    Total    expenditures
==================================== =========== ============= =========== =============
CNL Income Fund XIII, Ltd.
(Continued):
   Denny's -
     Orlando, FL                            0         934,120      934,120      (1,271)
   Jack in the Box -
     Houston, TX                            0         861,321      861,321     201,997

CNL Income Fund XIV, Ltd.:
   Checkers -
     Knoxville, TN                          0         339,031      339,031           0
   Checkers -
     Dallas, TX                             0         356,981      356,981           0
   TGI Friday's -
     Woodridge, NJ (7)                      0       1,510,245    1,510,245     243,288
   Wendy's -
     Woodridge, NJ (7)                      0         672,746      672,746      74,312
   Hardee's -
     Madison, AL                            0         658,977      658,977      41,973
   Checkers -
     Richmond, VA (#548)                    0         382,435      382,435     130,027
   Checkers -
     Riviera Beach, FL                      0         276,409      276,409      83,591
   Checkers -
     Richmond, VA (#486)                    0         352,034      352,034      45,951
   Long John Silver's -
     Stockbridge, GA                        0         738,340      738,340     (42,040)
   Long John Silver's -
     Shelby, NC                             0         608,611      608,611    (114,433)
   Checker's -
     Kansas City, MO                        0         209,329      209,329      59,121
   Checker's -
     Houston, TX                            0         311,823      311,823      73,850

CNL Income Fund XV, Ltd.:
   Checkers -
     Knoxville, TN                          0         263,221      263,221           0
   Checkers -
     Leavenworth, KS                        0         259,600      259,600           0
   Checkers -
     Knoxville, TN                          0         288,885      288,885           0
   TGI Friday's -
     Woodridge, NJ (7)                      0       1,510,245    1,510,245     243,288
   Wendy's -
     Woodridge, NJ (7)                      0         672,746      672,746      74,312
   Long John Silver's -
     Gastonia, NC                           0         776,248      776,248    (144,944)

</TABLE>

                                      C-30
<PAGE>


                                     TABLE V
                        SALES OR DISPOSALS OF PROPERTIES
<TABLE>
<CAPTION>
<S>                                                       <C>
                                                                                Selling Price, Net of
                                                                         Closing Costs and GAAP Adjustments
                                                          -----------------------------------------------------------------
                                                                                       Purchase   Adjustments
                                                               Cash       Mortgage      money      resulting
                                                           received net    balance     mortgage      from
                                   Date        Date of      of closing     at time    taken back  application
          Property               Acquired       Sale           costs       of sale    by program    of GAAP        Total
============================== ============= ============ ============== ========== ============= ============ ============
CNL Income Fund XVI, Ltd.:
   Long John Silver's -
     Appleton, WI                06/24/95     04/24/96          775,000      0               0         0           775,000
   Checker's -
     Oviedo, FL                  11/14/94     02/28/97          610,384      0               0         0           610,384
   Boston Market -
     Madison, TN (16)            05/05/95     05/08/98          774,851      0               0         0           774,851
   Boston Market -
     Chattanooga, TN (17)        05/05/95     06/16/98          713,386      0               0         0           713,386
   Boston Market -
     Lawrence, KS                05/08/98     11/23/99          667,311      0               0         0           667,311

CNL Income Fund XVII, Ltd.:
   Boston Market -
     Troy, OH (18)               07/24/96     06/16/98          857,487      0               0         0           857,487
   Golden Corral -
     El Cajon, CA (22)           04/29/97     12/02/99        1,675,385      0               0         0         1,675,385

CNL Income Fund XVIII, Ltd.:
   Black Eyed Pea -
     Atlanta, GA                 03/26/97     12/06/99          688,997      0               0         0           688,997

CNL American Properties
Fund, Inc.:
   TGI Friday's -
     Orange, CT                  10/30/95     05/08/97        1,312,799      0               0         0         1,312,799
   TGI Friday's -
     Hazlet, NJ                  07/15/96     05/08/97        1,324,109      0               0         0         1,324,109
   TGI Friday's -
     Marlboro, NJ                08/01/96     05/08/97        1,372,075      0               0         0         1,372,075
   TGI Friday's -
     Hamden, CT                  08/26/96     05/08/97        1,245,100      0               0         0         1,245,100
   Boston Market -
     Southlake, TX               07/02/97     07/21/97        1,035,153      0               0         0         1,035,135
   Boston Market -
     Franklin, TN (26)           08/18/95     04/14/98          950,361      0               0         0           950,361
   Boston Market -
     Grand Island, NE (27)       09/19/95     04/14/98          837,656      0               0         0           837,656
   Burger King -
     Indian Head Park, IL        04/03/96     05/05/98          674,320      0               0         0           674,320
   Boston Market -
     Dubuque, IA (28)            10/04/95     05/08/98          969,159      0               0         0           969,159
   Boston Market -
     Merced, CA (29)             10/06/96     05/08/98          930,834      0               0         0           930,834
   Boston Market -
     Arvada, CO (30)             07/21/97     07/28/98        1,152,262      0               0         0         1,152,262
   Boston Market -
      Ellisville, MO             09/03/96     04/28/99          822,824      0               0         0           822,824




                                            Cost of Properties
                                          Including Closing and
                                                Soft Costs
                                 -------------------------------------
                                                                           Excess
                                                Total                   (deficiency)
                                             acquisition                of property
                                                cost,                    operating
                                               capital                      cash
                                 Original    improvements                 receipts
                                 mortgage    closing and                  over cash
          Property               financing   soft costs(1)    Total     expenditures
============================== ============= ============= ============ =============
CNL Income Fund XVI, Ltd.:
   Long John Silver's -
     Appleton, WI                     0          613,838       613,838      161,162
   Checker's -
     Oviedo, FL                       0          506,311       506,311      104,073
   Boston Market -
     Madison, TN (16)                 0          774,851       774,851            0
   Boston Market -
     Chattanooga, TN (17)             0          713,386       713,386            0
   Boston Market -
     Lawrence, KS                     0          774,851       774,851     (107,540)

CNL Income Fund XVII, Ltd.:
   Boston Market -
     Troy, OH (18)                    0          857,487       857,487            0
   Golden Corral -
     El Cajon, CA (22)                0        1,692,994     1,692,994      (17,609)

CNL Income Fund XVIII, Ltd.:
   Black Eyed Pea -
     Atlanta, GA                      0          617,610       617,610       71,387

CNL American Properties
Fund, Inc.:
   TGI Friday's -
     Orange, CT                       0        1,310,980     1,310,980        1,819
   TGI Friday's -
     Hazlet, NJ                       0        1,294,237     1,294,237       29,872
   TGI Friday's -
     Marlboro, NJ                     0        1,324,288     1,324,288       47,787
   TGI Friday's -
     Hamden, CT                       0        1,203,136     1,203,136       41,964
   Boston Market -
     Southlake, TX                    0        1,035,135     1,035,135            0
   Boston Market -
     Franklin, TN (26)                0          950,361       950,361            0
   Boston Market -
     Grand Island, NE (27)            0          837,656       837,656            0
   Burger King -
     Indian Head Park, IL             0          670,867       670,867        3,453
   Boston Market -
     Dubuque, IA (28)                 0          969,159       969,159            0
   Boston Market -
     Merced, CA (29)                  0          930,834       930,834            0
   Boston Market -
     Arvada, CO (30)                  0        1,152,262     1,152,262            0
   Boston Market -
      Ellisville, MO                  0        1,026,746     1,026,746     (203,922)
</TABLE>


                                      C-31
<PAGE>

                                     TABLE V
                        SALES OR DISPOSALS OF PROPERTIES
<TABLE>
<CAPTION>
<S>                                                        <C>
                                                                                Selling Price, Net of
                                                                         Closing Costs and GAAP Adjustments
                                                          -----------------------------------------------------------------
                                                                                      Purchase     Adjustments
                                                              Cash       Mortgage      money        resulting
                                                          received net    balance     mortgage        from
                                   Date        Date of     of closing     at time    taken back    application
          Property               Acquired       Sale         costs        of sale    by program      of GAAP       Total
============================== ============= ============ ============== ========== ============= ============ ============

CNL American Properties
Fund, Inc.
   (Continued):
   Golden Corral -
     Brooklyn, OH                08/23/96     05/18/99          974,560      0               0         0           974,560
   Boston Market -
     Edgewater, CO               08/19/97     08/11/99          634,122      0               0         0           634,122
   Black Eyed Pea -
     Houston, TX (31)            10/01/97     08/24/99          648,598      0               0         0           648,598
   Big Boy -
     Topeka, KS (32)             02/26/99     09/22/99          939,445      0               0         0           939,445
   Boston Market -
     LaQuinta, CA                12/16/96     10/13/99          833,140      0               0         0           833,140
   Sonny's -
     Jonesboro, GA               06/02/98     12/22/99        1,098,342      0               0         0         1,098,342




                                            Cost of Properties
                                          Including Closing and
                                                Soft Costs
                                -------------------------------------
                                                                           Excess
                                               Total                    (deficiency)
                                            acquisition                 of property
                                               cost,                     operating
                                              capital                       cash
                                Original    improvements                  receipts
                                mortgage    closing and                   over cash
          Property              financing   soft costs(1)    Total      expenditures
============================== ============ ============= ============ ==============

CNL American Properties
Fund, Inc.
   (Continued):
   Golden Corral -
     Brooklyn, OH                     0          997,296       997,296      (22,736)
   Boston Market -
     Edgewater, CO                    0          904,691       904,691     (270,569)
   Black Eyed Pea -
     Houston, TX (31)                 0          648,598       648,598            0
   Big Boy -
     Topeka, KS (32)                  0        1,062,633     1,062,633     (123,188)
   Boston Market -
     LaQuinta, CA                     0          987,034       987,034     (153,894)
   Sonny's -
     Jonesboro, GA                    0        1,098,342     1,098,342            0
</TABLE>

(1)  Amounts shown do not include pro rata share of original offering costs or
     acquisition fees.

(2)  Amount shown is face value and does not represent discounted current value.
     The mortgage note bears interest at a rate of 10.25% per annum and provides
     for a balloon payment of $991,331 in July 2000.

(3)  Amount shown is face value and does not represent discounted current value.
     The mortgage note bears interest at a rate of 10.25% per annum and provides
     for a balloon payment of $1,105,715 in July 2000.

(4)  Amount shown is face value and does not represent discounted current value.
     The mortgage note bears interest at a rate of 10.00% per annum and provides
     for a balloon payment of $218,252 in December 2005.

(5)  Amount shown is face value and does not represent discounted current value.
     The mortgage note bears interest at a rate of 10.00% per annum and provides
     for a balloon payment of $200,063 in December 2005.

(6)  Amount shown is face value and does not represent discounted current value.
     The mortgage note bears interest at a rate of 10.75% per annum and provides
     for 12 monthly payments of interest only and thereafter, 24 equal monthly
     payments of principal and interest until November 1999, when the remaining
     144 equal monthly payments of principal and interest will be reduced due to
     a lump sum payment received in March 1999 in advance from the borrower.

(7)  CNL Income Fund XIV, Ltd. and CNL Income Fund XV, Ltd. each owned a 50
     percent interest in Wood-Ridge Real Estate Joint Venture, which owned two
     properties. The amounts presented for CNL Income Fund XIV, Ltd. and CNL
     Income Fund XV, Ltd. represent each partnership's 50 percent interest in
     the properties owned by Wood-Ridge Real Estate Joint Venture.

(8)  CNL Income Fund II, Ltd. owns a 64 percent interest and CNL Income Fund VI,
     Ltd. owns a 36 percent interest in this joint venture. The amounts
     presented for CNL Income Fund II, Ltd. and CNL Income Fund VI, Ltd.
     represent each partnership's percent interest in the property owned by Show
     Low Joint Venture.

(9)  CNL Income Fund, Ltd. owned a 50 percent interest in this joint venture.
     The amounts presented represent the partnerships percent interest in the
     property owned by Seventh Avenue Joint Venture. A third party owns the
     remaining 50 percent interest in this joint venture.

(10) CNL Income Fund VI, Ltd. and CNL Income Fund VII, Ltd. own a 52 percent and
     48 percent interest, respectively, in the property in Yuma, Arizona. The
     amounts presented for CNL Income Fund VI, Ltd. and CNL Income Fund VII,
     Ltd. represent each partnership's respective interest in the property.

(11) Cash received net of closing costs includes $198,000 received as a lease
     termination fee.

(12) Cash received net of closing costs includes $93,885 received as a lease
     termination fee.

(13) Cash received net of closing costs includes $120,115 received as a lease
     termination fee.

(14) Closing costs deducted from net sales proceeds do not include deferred,
     subordinated real estate disposition fees payable to CNL Fund Advisors,
     Inc. or its affiliates.

(15) The Burger King property in Woodmere, Ohio was exchanged on December 12,
     1996 for a Burger King property in Carrboro, NC at the option of the tenant
     as permitted under the terms of the lease agreement. Due to the exchange,
     the Burger King property in Carrboro, NC is being leased under the same
     lease as the Burger King property in Woodmere, OH.

(16) The Boston Market property in Madison, TN was exchanged on May 8, 1998 for
     a Boston Market property in Lawrence, KS at the option of the tenant as
     permitted under the terms of the lease agreement. Due to the exchange, the
     Boston Market property in Lawrence, KS is being leased under the same lease
     as the Boston Market property in Madison, TN.

(17) The Boston Market property in Chattanooga, TN was exchanged on June 16,
     1998 for a Boston Market property in Indianapolis, IN at the option of the
     tenant as permitted under the terms of the lease agreement. Due to the
     exchange, the Boston Market property in Indianapolis, IN is being leased
     under the same lease as the Boston Market property in Chattanooga, TN.


                                      C-32
<PAGE>

(18) The Boston Market property in Troy, OH was exchanged on June 16, 1998 for a
     Boston Market property in Inglewood, CA at the option of the tenant as
     permitted under the terms of the lease agreement. Due to the exchange, the
     Boston Market property in Inglewood, CA is being leased under the same
     lease as the Boston Market property in Troy, OH.

(19) The Burger King property in Columbus, OH was exchanged on September 30,
     1998 for a Burger King property in Danbury, CT at the option of the tenant
     as permitted under the terms of the lease agreement. Due to the exchange,
     the Burger King property in Danbury, CT is being leased under the same
     lease as the Burger King property in Columbus, OH.

(20) CNL Income Fund V, Ltd. owns a 49 percent interest and CNL Income Fund VII,
     Ltd. owns a 51 percent interest in this joint venture. The amounts
     presented for CNL Income Fund V, Ltd. and CNL Income Fund VII, Ltd.
     represent each partnership's percent interest in the property owned by
     Halls Joint Venture.

(21) Cash received net of closing costs includes $50,000 received as a lease
     termination fee.

(22) CNL Income Fund XVII, Ltd. owned an 80 percent interest in this joint
     venture. The amounts presented represent the partnership's percent interest
     in the property owned by El Cajon Joint Venture. A third party owned the
     remaining 20 percent interest in this joint venture.

(23) Amount shown is face value and does not represent discounted current value.
     The mortgage note bears interest at a rate of 10.25% per annum and provides
     for 60 equal monthly payments of principal and interest.

(24) Amount shown is face value and does not represent discounted current value.
     The mortgage note bore an interest rate of 10.75% per annum and provided
     for 12 monthly payments of interest only and thereafter, 168 equal monthly
     payments of principal and interest. The borrower prepaid the mortgage note
     in full in April 1999.

(25) Amount shown is face value and does not represent discounted current value.
     The mortgage note bore an interest rate of 10.00% per annum and was paid in
     full in July 1999.

(26) The Boston Market property in Franklin, TN was exchanged on April 14, 1998
     for a Boston Market property in Glendale, AZ at the option of the tenant as
     permitted under the terms of the lease agreement. Due to the exchange, the
     Boston Market property in Glendale, AZ is being leased under the same lease
     as the Boston Market property in Franklin, TN.

(27) The Boston Market property in Grand Island, NE was exchanged on April 14,
     1998 for a Boston Market property in Warwick, RI at the option of the
     tenant as permitted under the terms of the lease agreement. Due to the
     exchange, the Boston Market property in Warwick, RI is being leased under
     the same lease as the Boston Market property in Grand Island, NE.

(28) The Boston Market property in Dubuque, IA was exchanged on May 8, 1998 for
     a Boston Market property in Columbus, OH at the option of the tenant as
     permitted under the terms of the lease agreement. Due to the exchange, the
     Boston Market property in Columbus, OH is being leased under the same lease
     as the Boston Market property in Dubuque, IA.

(29) Cash received net of closing costs includes $362,949 in construction costs
     incurred but not paid by CNL American Properties Fund, Inc. as of the
     closing date, which were deducted from the actual net sales proceeds
     received by CNL American Properties Fund, Inc.

(30) Cash received net of closing costs includes $522,827 in construction costs
     incurred but not paid by CNL American Properties Fund, Inc. as of the
     closing date, which were deducted from the actual net sales proceeds
     received by CNL American Properties Fund, Inc.

(31) The Black Eyed Pea property in Houston, TX was exchanged on August 24, 1999
     for a Black Eyed Pea property in Dallas, TX at the option of the tenant as
     permitted under the terms of the lease agreement. Due to the exchange, the
     Black Eyed Pea property in Dallas, TX is being leased under the same lease
     as the Black Eyed Pea property in Houston, TX.

(32) This property was being constructed and was sold prior to completion of
     construction.


                                      C-33
<PAGE>

                                   APPENDIX D

                             SUBSCRIPTION AGREEMENT


<PAGE>




                        CNL HOSPITALITY PROPERTIES, INC.
                        --------------------------------





                   Up to 27,500,000 Shares -- $10.00 per Share
                    Minimum Purchase -- 250 Shares ($2,500)
            100 Shares ($1,000) for IRAs, Keoghs, and Qualified Plans
      Minimum purchase is higher in Nebraska, New York and North Carolina





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

PLEASE READ CAREFULLY this Subscription Agreement and the Notices (on the back
of the Agreement) before completing this document. TO SUBSCRIBE FOR SHARES,
complete and sign, where appropriate, and deliver the Subscription Agreement,
along with your check, to your Registered Representative. YOUR CHECK SHOULD BE
MADE PAYABLE TO:

                              SOUTHTRUST BANK, N.A.

ALL ITEMS ON THE SUBSCRIPTION AGREEMENT MUST BE COMPLETED IN ORDER FOR YOUR
SUBSCRIPTION TO BE PROCESSED.
================================================================================





         Overnight Packages:                      Regular Mail Packages:
       Attn: Investor Services                    Attn: Investor Services
     CNL Center at City Commons                    Post Office Box 1033
       450 South Orange Avenue                  Orlando, Florida 32802-1033
       Orlando, Florida 32801



                            For Telephone Inquiries:
                              CNL SECURITIES CORP.
                        (407) 650-1000 OR (800) 522-3863


<PAGE>


CNL HOSPITALITY PROPERTIES, INC.

1._______________INVESTMENT_____________________________________________________

This subscription is in the amount of $      for the purchase of      Shares
($10.00 per Share). The minimum initial subscription is 250 Shares ($2,500); 100
Shares ($1,000) for IRA, Keogh and qualified plan accounts (except in states
with higher minimum purchase requirements).
[ ] ADDITIONAL PURCHASE

[ ] REINVESTMENT PLAN - Investor elects to participate in Plan (See prospectus
    for details.)


2._______________SUBSCRIBER INFORMATION_________________________________________

Name (1st)____________________________________________________ [ ] M [ ] F
Date of Birth (MM/DD/YY)______________________
Name (2nd)____________________________________________________ [ ] M [ ] F
Date of Birth (MM/DD/YY)______________________
Address_________________________________________________________________________
City____________________________________ State________________Zip Code__________
Custodian Account No.________________________ Daytime Phone # (   )_____________
[ ] U.S. Citizen   [ ] Resident Alien   [ ] Foreign Resident   Country__________
[ ] Check if Subscriber is a U.S. citizen residing outside the U.S.
Income Tax Filing State_________________________________________________________
ALL SUBSCRIBERS:  State of Residence of Subscriber/Plan Beneficiary
(required)______________________________________________________________________

Taxpayer Identification Number: For most individual taxpayers, it is their
Social Security number. Note: If the purchase is in more than one name, the
number should be that of the first person listed. For IRAs, Keoghs and qualified
plans, enter both the Social Security number and the custodian taxpayer
identification number.

     Taxpayer ID#    -                  Social Security #     -    -
                 ---- ---------------                     ---- ---- ------------


3._______________INVESTOR MAILING ADDRESS_______________________________________

For the Subscriber of an IRA, Keogh, or qualified plan to receive informational
mailings, please complete if different from address in Section 2.

Name____________________________________________________________________________
Address_________________________________________________________________________
City____________________________________ State________________Zip Code__________
Daytime Phone # (___)___________________


4._______________DIRECT DEPOSIT ADDRESS_________________________________________

Investors requesting direct deposit of distribution checks to another financial
institution or mutual fund, please complete below. In no event will the Company
or Affiliates be responsible for any adverse consequences of direct deposit.

Company_________________________________________________________________________
Address_________________________________________________________________________
City____________________________________ State________________Zip Code__________
Account No._____________________________ Phone # (   )__________________________


5._______________FORM OF OWNERSHIP______________________________________________

(Select only one)
[ ] INDIVIDUAL - one signature required (1)
[ ] HUSBAND AND WIFE, AS COMMUNITY PROPERTY two signatures required (15)
[ ] TENANTS IN COMMON - two signatures required (9)
[ ] TENANTS BY THE ENTIRETY - two signatures required (31)
[ ] S-CORPORATION (22)
[ ] C-CORPORATION (5)
[ ] IRA - custodian signature required (23)
[ ] ROTH IRA - custodian signature required (36)
[ ] SEP - custodian signature required (38)
[ ] TAXABLE TRUST (7)
[ ] TAX-EXEMPT TRUST (20)
[ ] JOINT TENANTS WITH RIGHT OF SURVIVORSHIP - all parties must sign (8)
[ ] A MARRIED PERSON/SEPARATE PROPERTY - one signature required (34)
[ ] KEOGH (H.R.10) - trustee signature required (24) signatures required (15)
[ ] CUSTODIAN - custodian signature required (33)
[ ] PARTNERSHIP (3)
[ ] NON-PROFIT ORGANIZATION (12)
[ ] PENSION PLAN - trustee signature(s) required (19)
[ ] PROFIT SHARING PLAN - trustee signature(s) required (27)
[ ] CUSTODIAN UGMA-STATE of __________ - custodian signature required (16)
[ ] CUSTODIAN UTMA-STATE of __________ - custodian signature required (42)
[ ] ESTATE - Personal Representative signature required (13)
[ ] REVOCABLE GRANTOR TRUST - grantor signature required (25)
[ ] IRREVOCABLE TRUST - trustee signature required (21)
<PAGE>
                                                CNL HOSPITALITY PROPERTIES, INC.

6._______________SUBSCRIBER SIGNATURES__________________________________________
If the Subscriber is executing the Subscriber Signature Page, the Subscriber
understands that, BY EXECUTING THIS AGREEMENT A SUBSCRIBER DOES NOT WAIVE ANY
RIGHTS HE MAY HAVE UNDER THE SECURITIES ACT OF 1933 OR THE SECURITIES EXCHANGE
ACT OF 1934 OR UNDER ANY STATE SECURITIES LAW:

X
   ------------------------------------------ ----------------------
   Signature of 1st Subscriber                Date
X
   ------------------------------------------ ----------------------
   Signature of 2nd Subscriber                Date


7._______________BROKER/DEALER INFORMATION______________________________________

Broker/Dealer NASD Firm Name____________________________________________________

Registered Representative_______________________________________________________

Branch Mail Address_____________________________________________________________

City__________________State__________________Zip Code___________________________
[ ] Please check if new address

Phone #(   )_________________   Fax #(   )_________________  [ ] Sold CNL before

Shipping Address________________________________________________________________
City__________________State__________________Zip Code___________________________

[ ]     Telephonic Subscriptions (check here): If the Registered Representative
        and Branch Manager are executing the signature page on behalf of the
        Subscriber, both must sign below. Registered Representatives and Branch
        Managers may not sign on behalf of residents of Florida, Iowa, Maine,
        Massachusetts, Michigan, Minnesota, Mississippi, Missouri, Nebraska, New
        Mexico, North Carolina, Ohio, Oregon, South Dakota, Tennessee, or
        Washington. [NOTE: Not to be executed until Subscriber(s) has (have)
        acknowledged receipt of final prospectus.] Telephonic subscriptions may
        not be completed for IRA accounts.

[ ]     Deferred Commission Option (check here): The Deferred Commission Option
        means an agreement between a stockholder, the participating
        Broker/Dealer and the Managing Dealer to have Selling Commissions paid
        over a seven year period as described in "The Offering -- Plan of
        Distribution." This option will only be available with prior
        authorization by the Broker/Dealer.

[ ]     Registered Investment Advisor (RIA) (check here): This investment is
        made through the RIA in its capacity as a RIA and not in its capacity as
        a Registered Representative, if applicable. If an owner or principal or
        any member of the RIA firm is a NASD licensed Registered Representative
        affiliated with a Broker/Dealer, the transaction should be conducted
        through that Broker/Dealer, not through the RIA.

 PLEASE READ CAREFULLY THE REVERSE SIDE OF THIS SIGNATURE PAGE AND SUBSCRIPTION
 AGREEMENT BEFORE COMPLETING
<TABLE>
<CAPTION>
<S>                                                               <C>                      <C>
X
     ---------------------------------------------------------    ---------------------    -----------------------------------------
     Principal, Branch Manager or Other Authorized Signature      Date                     Print or Type Name of Person Signing

X
     ---------------------------------------------------------    ---------------------    -----------------------------------------
     Registered Representative/Investment  Advisor Signature      Date                     Print or Type Name of Person Signing

------------------------------------------------------------------------------------------------------------------------------------
 Make check payable to:  SOUTHTRUST BANK, N.A., ESCROW AGENT

 Please remit check and                        For overnight delivery, please send to:
 subscription document to:                                                                            For Office Use Only **

 CNL SECURITIES CORP.                          CNL SECURITIES CORP.                           Sub. #_____________________________
 Attn:  Investor Services                      Attn:  Investor Services
 Post Office Box 1033                          CNL Center at City Commons                     Admit Date_________________________
 Orlando, FL  32802-1033                       450 South Orange Avenue
 (800) 522-3863                                Orlando, FL  32801                             Amount_____________________________
                                               (407) 650-1000
                                               (800) 522-3863                                 Region_____________________________

                                                                                              RSVP#______________________________

------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
NOTICE TO ALL INVESTORS:

(a) The purchase of Shares by an IRA, Keogh, or other tax-qualified plan does
not, by itself, create the plan.

 (b) The Company, in its sole and absolute discretion, may accept or reject the
Subscriber's subscription which if rejected will be promptly returned to the
Subscriber, without interest. Non-U.S. stockholders (as defined in the
Prospectus) will be admitted as stockholders with the approval of the Advisor.

 (c) THE SALE OF SHARES SUBSCRIBED FOR HEREUNDER MAY NOT BE COMPLETED UNTIL AT
LEAST FIVE BUSINESS DAYS AFTER THE DATE THE SUBSCRIBER RECEIVES A FINAL
PROSPECTUS. EXCEPT AS PROVIDED IN THIS NOTICE, THE NOTICE BELOW, AND IN THE
PROSPECTUS, THE SUBSCRIBER WILL NOT BE ENTITLED TO REVOKE OR WITHDRAW HIS
SUBSCRIPTION.



The subscriber is asked to refer to the prospectus concerning the Deferred
Commission Option outlined in "The Offering - Plan of Distribution." This option
will only be available with prior authorization by the Broker/Dealer.



Notice to California Residents: IT IS UNLAWFUL TO CONSUMMATE A SALE OR TRANSFER
OF THIS SECURITY, OR ANY INTEREST THEREIN, OR TO RECEIVE ANY CONSIDERATION
THEREFORE, WITHOUT THE PRIOR WRITTEN CONSENT OF THE COMMISSIONER OF CORPORATIONS
OF THE STATE OF CALIFORNIA, EXCEPT AS PERMITTED IN THE COMMISSIONER'S RULES.
California investors who do not execute the Subscription Agreement will receive
a confirmation of investment accompanied by a second copy of the final
Prospectus, and will have the opportunity to rescind the investment within ten
(10) days from the date of confirmation.



Notice to North Carolina Residents: By signing this Subscription Agreement,
North Carolina investors acknowledge receipt of the Prospectus and represent
that they meet the suitability standards for North Carolina investors listed in
the Prospectus.



Notice to Ohio Residents: Shares purchased pursuant to the Company's
Reinvestment Plan are subject to commissions. (See Prospectus for details.)



BROKER/DEALER AND FINANCIAL ADVISOR:

By signing this subscription agreement, the signers certify that they recognize
and have complied with their obligations under the NASD's Conduct Rules, and
hereby further certify as follows: (i) a copy of the Prospectus, including the
Subscription Agreement attached thereto as Appendix D, as amended and/or
supplemented to date, has been delivered to the Subscriber; (ii) they have
discussed such investor's prospective purchase of Shares with such investor and
have advised such investor of all pertinent facts with regard to the liquidity,
valuation, and marketability of the Shares; and (iii) they have reasonable
grounds to believe that the purchase of Shares is a suitable investment for such
investor, that such investor meets the suitability standards applicable to such
investor set forth in the Prospectus and related supplements, if any, that such
investor is legally capable of purchasing such Shares and will not be in
violation of any laws for having engaged in such purchase, and that such
investor is in a financial position to enable such investor to realize the
benefits of such an investment and to suffer any loss that may occur with
respect thereto and will maintain documentation on which the determination was
based for a period of not less than six years; (iv) under penalties of perjury,
(a) the information provided in this Subscription Agreement to the best of our
knowledge and belief is true, correct, and complete, including, but not limited
to, the number shown above as the Subscriber's taxpayer identification number;
(b) to the best of our knowledge and belief, the Subscriber is not subject to
backup withholding either because the Subscriber has not been notified that the
Subscriber is subject to backup withholding as result of failure to report all
interest or dividends or the Internal Revenue Service has notified the
subscriber that the Subscriber is no longer subject to backup withholding under
Section 3406(a)(1)(C) of the Internal Revenue Code of 1986, as amended; and (c)
to the best of our knowledge and belief, the Subscriber is not a nonresident
alien, foreign corporation, foreign trust, or foreign estate for U.S. tax
purposes, and we hereby agree to notify the Company if it comes to the attention
of either of us that the Subscriber becomes such a person within sixty (60) days
of any event giving rise to the Subscriber becoming such a person.
<PAGE>




                                   APPENDIX E

                             STATEMENT OF ESTIMATED
                            TAXABLE OPERATING RESULTS
                         BEFORE DIVIDENDS PAID DEDUCTION


<PAGE>


                        CNL HOSPITALITY PROPERTIES, INC.
                STATEMENT OF ESTIMATED TAXABLE OPERATING RESULTS
                         BEFORE DIVIDENDS PAID DEDUCTION
                       PROPERTIES ACQUIRED FROM INCEPTION
                            THROUGH FEBRUARY 23, 2000
                For the Year Ended December 31, 1999 (Unaudited)


         The following schedule presents  unaudited  estimated taxable operating
results before  dividends paid deduction of each Property  acquired  directly by
the Company from inception  through  February 23, 2000.  The statement  presents
unaudited  estimated  taxable  operating  results  for  each  Property  that was
operational  as if the  Property  (i) had been  acquired  the earlier of (A) the
actual date  acquired  by the Company or (B) January 1, 1999,  and (ii) had been
operational  during the period  January 1, 1999 through  December 31, 1999.  The
schedule should be read in light of the accompanying footnotes.

         These estimates do not purport to present actual or expected operations
of the Company for any period in the future.  The estimates were prepared on the
basis  described in the  accompanying  notes which should be read in conjunction
herewith.

<TABLE>
<CAPTION>
<S> <C>

                                 Residence Inn by Marriott    Residence Inn by Marriott        Residence Inn by Marriott Mira
                                 Buckhead (Lenox Park) (1)       Gwinnett Place (1)                       Mesa (2)
                                 -------------------------    -------------------------        --------------------------------
Estimated Taxable Operating
    Results Before Dividends
    Paid Deduction:

Rental Income  (5)                      $1,668,185                    $1,220,977                          $1,542,300

FF&E Reserve Income (6)                    166,584                       127,865                              32,000

Asset Management Fees  (7)                 (94,388  )                    (69,085  )                          (93,232  )

Interest Expense (8)                            --                            --                                  --

General and Administrative
    Expenses  (9)                         (132,144  )                    (96,719  )                         (123,384  )
                                      --------------              ----------------                     ---------------

Estimated Cash Available from
    Operations                           1,608,237                     1,183,038                           1,357,684

Depreciation Expense  (10) (11)           (569,033  )                   (425,414  )                         (409,488  )
                                      --------------              ----------------                     ---------------

Estimated Taxable Operating
    Results Before Dividends
    Paid Deduction                      $1,039,204                   $   757,624                         $   948,196
                                      ==============              ================                     ===============


                                                                         See Footnotes

<PAGE>






                                      Marriott Suites by Marriott        Residence Inn by Marriott        Residence Inn by Marriott
                                           Market Center (3)                 Hughes Center (3)                Dallas Plano (3)
                                      ---------------------------        -------------------------        -------------------------
Estimated Taxable Operating
    Results Before Dividends
    Paid Deduction:

Rental Income  (5)                              $1,665,666                         $1,671,913                   $     590,198

FF&E Reserve Income (6)                             57,356                             59,061                          18,694

Asset Management Fees  (7)                         (96,942  )                         (97,305  )                      (34,349  )

Interest Expense (8)                              (655,617  )                        (647,853  )                     (215,294  )

General and Administrative
    Expenses  (9)                                 (133,254  )                        (133,753  )                      (47,216  )
                                              --------------                   ----------------                ----------------

Estimated Cash Available from
    Operations                                     837,209                            852,063                         312,033

Depreciation Expense  (10) (11)                   (525,525  )                        (472,372  )                     (184,169  )
                                              --------------                   ----------------                ----------------

Estimated Taxable Operating
    Results Before Dividends
    Paid Deduction                             $   311,684                        $   379,691                    $    127,864
                                              ==============                   ================                ================




                                                                         See Footnotes


<PAGE>






                                         Courtyard by Marriott            Courtyard by Marriott        Residence Inn by Marriott
                                        Scottsdale Downtown (3)               Lake Union (3)              Phoenix Airport (3)
                                        -----------------------           ---------------------        -------------------------
Estimated Taxable Operating
    Results Before Dividends
    Paid Deduction:

Rental Income  (5)                           $   990,821                         $1,808,515                     $1,078,591

FF&E Reserve Income (6)                           13,884                             51,932                         15,347

Asset Management Fees  (7)                       (57,666  )                        (105,256  )                     (62,774  )

Interest Expense  (8)                           (403,572  )                        (707,322  )                    (396,454  )

General and Administrative
    Expenses  (9)                                (79,266  )                        (144,681  )                     (86,288  )
                                           ---------------                    ---------------                 --------------

Estimated Cash Available from
    Operations                                   464,201                            903,188                        548,422

Depreciation Expense  (10) (11)                 (226,498  )                        (542,248  )                    (338,234  )
                                           ---------------                    ---------------                 --------------

Estimated Taxable Operating
    Results Before Dividends
    Paid Deduction                           $   237,703                        $   360,940                    $   210,188
                                           ===============                    ===============                 ==============






                                                                         See Footnotes


<PAGE>






                                           Courtyard by Marriott              Courtyard by Marriott
                                              Legacy Park (3)               Philadelphia Downtown (4)                  Total
                                          -----------------------           -------------------------                ----------
Estimated Taxable Operating
    Results Before Dividends
    Paid Deduction:

Rental Income  (5)                             $   641,250                         $ 5,785,000                       $18,663,416

FF&E Reserve Income (6)                             18,073                             161,674                           722,470

Asset Management Fees  (7)                         (37,321  )                         (309,060  )                     (1.057,378 )

Interest Expense  (8)                             (247,351  )                               --                        (3,273,463 )

General and Administrative
    Expenses  (9)                                  (51,300  )                         (462,800  )                     (1,490,805 )
                                             ---------------                    ----------------                  ---------------

Estimated Cash Available from
    Operations                                     323,351                           5,174,814                        13,564,240

Depreciation Expense  (10) (11)                   (201,256  )                       (1,804,256  )                     (5,698,493 )
                                             ---------------                    ----------------                  ---------------

Estimated Taxable Operating
    Results Before Dividends
    Paid Deduction                             $   122,095                         $ 3,370,558                      $  7,865,747
                                             ===============                    ================                  ===============

</TABLE>

                                  See Footnotes


<PAGE>



__________________________
FOOTNOTES:

(1)      The lessee of the Buckhead (Lenox Park) and Gwinett Place Properties is
         the same unaffiliated lessee.

(2)      The lessee of the Mira Mesa Property an unaffiliated lessee.

(3)      In  February  1999,  the  Company  formed a jointly  owned real  estate
         investment  trust, CNL Hotel  Investors,  Inc. ("CHI") with Five Arrows
         Realty  Securities II, L.L.C.  to acquire seven hotel  Properties.  The
         Company has a 49% ownership interest in CHI. The seven hotel Properties
         are the Legacy  Park,  Market  Center,  Hughes  Center,  Dallas  Plano,
         Scottsdale  Downtown,  Lake Union and Phoenix Airport  Properties.  The
         lessee of these seven hotel Properties is the same unaffiliated lessee.
         For purposes of this table,  the balances  presented  represent the 49%
         interest owned by the Company.

(4)      In  November  1999,  the  Company  acquired  an  89%  interest  in  CNL
         Philadelphia Annex, LLC (formerly known as Courtyard Annex,  L.L.C.) to
         own  and  lease  one  hotel   Property.   The  hotel  Property  is  the
         Philadelphia Downtown Property. The lessee of the Philadelphia Downtown
         Property is an  unaffiliated  lessee.  For purposes of this table,  the
         balances presented represent the 89% interest owned by the Company.

(5)      Rental income does not include  percentage rents, which will become due
         if specified levels of gross receipts are achieved.

(6)      Reserve  funds  will  be  used  for  the  replacement  and  renewal  of
         furniture,  fixtures and  equipment  related to the  Properties  ("FF&E
         Reserve").  The funds in the FF&E  Reserve and all  property  purchased
         with the funds from the FF&E Reserve will be paid, granted and assigned
         to the  Company as  additional  rent.  FF&E  Reserve  income  earned is
         estimated  at three  percent of  projected  hotel  gross  receipts.  In
         connection therewith, FF&E Reserve income will be earned at 1% of gross
         revenues  for the  lease  years  1-4 and has  been  estimated  based on
         projected gross revenues.

(7)      The  Properties  will be  managed  pursuant  to an  advisory  agreement
         between the Company and CNL Hospitality Corp. (the "Advisor"), pursuant
         to which the Advisor will receive  monthly asset  management fees in an
         amount equal to  one-twelfth of .60% of the Company's Real Estate Asset
         Value  as of  the  end  of the  preceding  month  as  defined  in  such
         agreement. See "Management Compensation."

(8)      Estimated  at 7.625%  per  annum  based on the  bank's  base rate as of
         February 24, 1999 and June 21, 1999,  assuming $88 million was borrowed
         to acquire the Legacy Park, Market Center, Hughes Center, Dallas Plano,
         Scottsdale  Downtown,  Lake Union and Phoenix Airport  Properties.  For
         purposes  of  this  table,  the  amounts  presented  represent  the 49%
         interest owned by the Company.

(9)      Estimated  at  8%  of  gross  rental  income,  based  on  the  previous
         experience of Affiliate of the Advisor with another public REIT. Amount
         does not include  soliciting  dealer servicing fee due to the fact that
         the  Company  did not incur  such fee for the year ended  December  31,
         1999.


<PAGE>



(10)     The  estimated  federal  tax basis of the  depreciable  portion  of the
         property  and the number of years the assets have been  depreciated  on
         the  straight-line  method is as follows (the balances are presented at
         the  Company's  49%  interest  in  CHI  and  the  89%  interest  in CNL
         Philadelphia Annex, LLC):

                                                                  Furniture and
                                                  Buildings         Fixtures
                                                  (39 years)       (5-15 years)
                                                 ------------     -------------

              Buckhead (Lenox Park) Property      $13,459,000       $1,235,000
              Gwinett Place Property               10,017,000        1,114,000
              Legacy Park Property                  5,005,000          470,000
              Market Center Property               13,762,000        1,177,000
              Hughes Center Property               13,719,000          815,000
              Dallas Plano Property                 4,703,000          405,000
              Scottsdale Downtown Property          7,766,000          539,000
              Lake Union Property                  13,499,000          846,000
              Phoenix Airport Property              8,826,000          633,000
              Philadelphia Downtown Property       47,237,000        4,367,000
              Mira Mesa Property                   12,924,000        1,701,000

(11)     A loan  origination  fee of $758,000  from the  issuance of  promissory
         notes, to facilitate the acquisition of the seven CHI hotel Properties,
         is being amortized under the effective interest method over the term of
         the loans. For purposes of this table, the amounts presented  represent
         the 49% interest owned by the Company.


<PAGE>




<PAGE>

                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS


Item 36.      Financial Statements and Exhibits.

              (a)     Financial Statements:

              The following financial statements are included in this Prospectus
Supplement dated June 9, 2000.

              (1)     Pro Forma Consolidated Balance Sheet as of March 31, 2000

              (2)     Pro  Forma  Consolidated  Statement  of  Earnings  for the
                      quarter ended March 31, 2000

              (3)     Pro Forma Consolidated  Statement of Earnings for the year
                      ended December 31, 1999

              (4)     Notes to Pro Forma Consolidated  Financial  Statements for
                      the  quarter  ended  March  31,  2000 and the  year  ended
                      December 31, 1999

              (5)     Condensed Consolidated Balance Sheets as of March 31, 2000
                      and December 31, 1999

              (6)     Condensed  Consolidated  Statements  of  Earnings  for the
                      quarters ended March 31, 2000 and 1999

              (7)     Condensed Consolidated  Statements of Stockholders' Equity
                      for the  quarter  ended  March 31, 2000 and the year ended
                      December 31, 1999

              (8)     Condensed  Consolidated  Statements  of Cash Flows for the
                      quarters ended March 31, 2000 and 1999

              (9)     Notes to Condensed  Consolidated  Financial Statements for
                      the quarters ended March 31, 2000 and 1999

              The following financial statements are included in the Prospectus.

              (10)    Pro Forma  Consolidated  Balance  Sheet as of December 31,
                      1999

              (11)    Pro Forma Consolidated  Statement of Earnings for the year
                      ended December 31, 1999

              (12)    Notes to Pro Forma Consolidated  Financial  Statements for
                      the year ended December 31, 1999

              (13)    Report of Independent Certified Public Accountants for CNL
                      Hospitality Properties, Inc.

              (14)    Consolidated Balance Sheets at December 31, 1999 and 1998

              (15)    Consolidated  Statements  of Earnings  for the years ended
                      December 31, 1999, 1998 and 1997

              (16)    Consolidated  Statements of  Stockholders'  Equity for the
                      years ended December 31, 1999, 1998 and 1997

              (17)    Consolidated  Statements of Cash Flows for the years ended
                      December 31, 1999, 1998 and 1997

              (18)    Notes to Consolidated  Financial  Statements for the years
                      ended December 31, 1999, 1998 and 1997

              (19)    Schedule III - Real Estate and Accumulated Depreciation as
                      of December 31, 1999

              (20)    Notes  to  Schedule  III -  Real  Estate  and  Accumulated
                      Depreciation as of December 31, 1999

              Other Financial Information:

              The  following  other  financial  information  is included in this
Prospectus Supplement dated June 9, 2000.

              Marriott International, Inc. and Subsidiaries

              (21)    Summarized financial information presented for Marriott as
                      of March 24, 2000 and for the quarter ended March 24, 2000

              The  following  other  financial  information  is  included in the
Prospectus.

              (22)    Summarized financial information presented for Marriott as
                      of  December  31,  1999 and 1998,  and for the years ended
                      December 31, 1999, 1998 and 1997

All  other   Schedules  have  been  omitted  as  the  required   information  is
inapplicable or is presented in the financial statements or related notes.

              (b)     Exhibits:

              *1.1    Form of Managing Dealer Agreement

              *1.2    Form of Participating Broker Agreement

              *1.3    Form of Warrant Purchase Agreement

               3.1    CNL American Realty Fund, Inc.  Articles of  Incorporation
                      (Previously  filed  as  Exhibit  3.1 to  the  Registrant's
                      Registration  Statement  on Form  S-11  (Registration  No.
                      333-9943) (the "1996 Form S-11") and  incorporated  herein
                      by reference.)

               3.2    CNL  American  Realty  Fund,  Inc.  Amended  and  Restated
                      Articles of Incorporation (Previously filed as Exhibit 3.2
                      to  the  1996  Form  S-11  and   incorporated   herein  by
                      reference.)

               3.3    CNL American Realty Fund, Inc. Bylaws (Previously filed as
                      Exhibit 3.3 to the 1996 Form S-11 and incorporated  herein
                      by reference.)

               3.4    Articles of Amendment to the Amended and Restated Articles
                      of  Incorporation  of CNL American Realty Fund, Inc. dated
                      June 3, 1998.  (To change the name of the Company from CNL
                      American Realty Fund, Inc. to CNL Hospitality  Properties,
                      Inc.)  (Previously  filed as Exhibit  3.4 to the 1996 Form
                      S-11 and incorporated herein by reference.)

               *3.5   Articles of Amendment to the Amended and Restated Articles
                      of Incorporation of CNL Hospitality Properties, Inc. dated
                      May 26, 1999.

               4.1    CNL American Realty Fund, Inc.  Articles of  Incorporation
                      (Previously  filed as Exhibit 3.1 and incorporated  herein
                      by reference.)

               4.2    CNL  American  Realty  Fund,  Inc.  Amended  and  Restated
                      Articles of Incorporation (Previously filed as Exhibit 3.2
                      and incorporated herein by reference.)


-------------------
*    Previously  filed as exhibits to the Registration  Statement on  Form  S-11
     (File No.  333-67787) filed November 23, 1998, as amended, and incorporated
     herein by reference.

               4.3    CNL American Realty Fund, Inc. Bylaws (Previously filed as
                      Exhibit 3.3 and incorporated herein by reference.)

              *4.4    Form of  Reinvestment  Plan (Included in the Prospectus as
                      Appendix A and incorporated herein by reference.)

               4.5    Articles of Amendment to the Amended and Restated Articles
                      of  Incorporation  of CNL American Realty Fund, Inc. dated
                      June 3, 1998. (Previously filed as Exhibit 3.4 to the 1996
                      Form S-11 and incorporated herein by reference.)

               *4.6   Articles of Amendment to the Amended and Restated Articles
                      of Incorporation of CNL Hospitality Properties, Inc. dated
                      May  26,  1999.  (Previously  filed  as  Exhibit  3.5  and
                      incorporated herein by reference.)

               *5     Opinion  of  Shaw  Pittman  as  to  the  legality  of  the
                      securities being registered by CNL Hospitality Properties,
                      Inc.

               *8     Opinion of Shaw  Pittman  regarding  certain  material tax
                      issues relating to CNL Hospitality Properties, Inc.

               *10.1  Form  of  Escrow   Agreement   between   CNL   Hospitality
                      Properties,  Inc. and SouthTrust Asset Management  Company
                      of Florida, N.A.

               10.2   Advisory  Agreement dated as of June 17, 1999, between CNL
                      Hospitality Properties, Inc. and CNL Hospitality Advisors,
                      Inc.  (Previously  filed as Exhibit  10.1 to the Form 10-Q
                      filed on  August  13,  1999  and  incorporated  herein  by
                      reference.)

              *10.3   Form of Joint Venture Agreement

               10.4   Form  of  Indemnification  and Put  Agreement  (Previously
                      filed  as   Exhibit   10.4  to  the  1996  Form  S-11  and
                      incorporated herein by reference.)

               10.5   Form of Unconditional  Guaranty of Payment and Performance
                      (Previously  filed as  Exhibit  10.5 to the 1996 Form S-11
                      and incorporated herein by reference.)

               10.6   Form of Purchase  Agreement  (Previously  filed as Exhibit
                      10.6 to the 1996  Form  S-11 and  incorporated  herein  by
                      reference.)

               10.7   Form  of  Lease   Agreement   including   Rent   Addendum,
                      Construction  Addendum and Memorandum of Lease (Previously
                      filed  as   Exhibit   10.7  to  the  1996  Form  S-11  and
                      incorporated herein by reference.)

              *10.8   Form of  Reinvestment  Plan (Included in the Prospectus as
                      Appendix A and incorporated herein by reference.)

               10.9   Indemnification    Agreement   between   CNL   Hospitality
                      Properties, Inc. and Lawrence A. Dustin dated February 24,
                      1999. Each of the following  directors and/or officers has
                      signed a substantially similar agreement as follows: James
                      M. Seneff, Jr., Robert A. Bourne, G. Richard Hostetter, J.
                      Joseph  Kruse,  Richard C.  Huseman,  Charles  A.  Muller,
                      Jeanne A. Wall and Lynn E. Rose,  dated  July 9, 1997;  C.
                      Brian Strickland dated October 31, 1998; John A. Griswold,
                      dated  January  7,  1999;  Charles  E.  Adams and Craig M.
                      McAllaster,  dated  February 10,  1999;  Matthew W. Kaplan
                      dated February 24, 1999; and Thomas J. Hutchison III dated
                      May 16, 2000 (Previously filed as Exhibit 10.2 to the Form
                      10-Q  filed on May 17,  1999 and  incorporated  herein  by
                      reference.)

-------------------
*    Previously  filed as exhibits to the Registration  Statement on  Form  S-11
     (File No.  333-67787) filed November 23, 1998, as amended, and incorporated
     herein by reference.


               10.10  Agreement  of  Limited   Partnership  of  CNL  Hospitality
                      Partners,  LP  (Previously  filed as Exhibit  10.10 to the
                      1996 Form S-11 and incorporated herein by reference.)

               10.11  Hotel  Purchase and Sale Contract  between CNL Real Estate
                      Advisors,  Inc. and Gwinnett  Residence  Associates,  LLC,
                      relating to the Residence Inn - Gwinnett Place (Previously
                      filed  as  Exhibit   10.11  to  the  1996  Form  S-11  and
                      incorporated herein by reference.)

               10.12  Assignment  and  Assumption  Agreement  between  CNL  Real
                      Estate Advisors,  Inc. and CNL Hospitality  Partners,  LP,
                      relating to the Residence Inn - Gwinnett Place (Previously
                      filed  as  Exhibit   10.12  to  the  1996  Form  S-11  and
                      incorporated herein by reference.)

               10.13  Hotel  Purchase and Sale Contract  between CNL Real Estate
                      Advisors,  Inc. and Buckhead  Residence  Associates,  LLC,
                      relating  to the  Residence  Inn - Buckhead  (Lenox  Park)
                      (Previously  filed as Exhibit  10.13 to the 1996 Form S-11
                      and incorporated herein by reference.)

               10.14  Assignment  and  Assumption  Agreement  between  CNL  Real
                      Estate Advisors,  Inc. and CNL Hospitality  Partners,  LP,
                      relating  to the  Residence  Inn - Buckhead  (Lenox  Park)
                      (Previously  filed as Exhibit  10.14 to the 1996 Form S-11
                      and incorporated herein by reference.)

               10.15  Lease Agreement between CNL Hospitality  Partners,  LP and
                      STC  Leasing  Associates,   LLC,  dated  August  1,  1998,
                      relating to the Residence Inn - Gwinnett Place (Previously
                      filed  as  Exhibit   10.15  to  the  1996  Form  S-11  and
                      incorporated herein by reference.)

               10.16  Lease Agreement between CNL Hospitality  Partners,  LP and
                      STC  Leasing  Associates,   LLC,  dated  August  1,  1998,
                      relating  to the  Residence  Inn - Buckhead  (Lenox  Park)
                      (Previously  filed as Exhibit  10.16 to the 1996 Form S-11
                      and incorporated herein by reference.)

               10.17  Master  Revolving  Line of Credit Loan  Agreement with CNL
                      Hospitality Properties, Inc. and Colonial Bank, dated July
                      31, 1998  (Previously  filed as Exhibit  10.17 to the 1996
                      Form S-11 and incorporated herein by reference.)

               10.18  Master Loan Agreement by and between CNL Hotel  Investors,
                      Inc. and  Jefferson-Pilot  Life Insurance  Company,  dated
                      February 24, 1999  (Previously  filed as Exhibit  10.18 to
                      the 1996 Form S-11 and incorporated herein by reference.)

               10.19  Securities  Purchase  Agreement  between  CNL  Hospitality
                      Properties,  Inc.  and Five Arrows  Realty  Securities  II
                      L.L.C.,  dated  February  24,  1999  (Previously  filed as
                      Exhibit  10.19 to the  1996  Form  S-11  and  incorporated
                      herein by reference.)

               10.20  Subscription and  Stockholders'  Agreement among CNL Hotel
                      Investors,  Inc., Five Arrows Realty Securities II L.L.C.,
                      CNL   Hospitality   Partners,   LP  and  CNL   Hospitality
                      Properties,  Inc.,  dated  February  24, 1999  (Previously
                      filed  as  Exhibit   10.20  to  the  1996  Form  S-11  and
                      incorporated herein by reference.)

               10.21  Registration   Rights   Agreement   by  and   between  CNL
                      Hospitality  Properties,   Inc.  and  Five  Arrows  Realty
                      Securities II L.L.C.,  dated February 24, 1999 (Previously
                      filed  as  Exhibit   10.21  to  the  1996  Form  S-11  and
                      incorporated herein by reference.)

               *10.22 Lease Agreement between  Courtyard Annex,  L.L.C. and City
                      Center Annex Tenant Corporation,  dated November 15, 1999,
                      relating to the Courtyard - Philadelphia


-------------------
*    Previously  filed as exhibits to the Registration  Statement on  Form  S-11
     (File No.  333-67787) filed November 23, 1998, as amended, and incorporated
     herein by reference.

               *10.23 First  Amended  and  Restated  Limited  Liability  Company
                      Agreement  of  Courtyard  Annex,  L.L.C.,  relating to the
                      Courtyard - Philadelphia

              *10.24  Purchase    and   Sale    Agreement    between    Marriott
                      International,  Inc., CBM Annex,  Inc.,  Courtyard  Annex,
                      Inc., as Sellers,  and CNL  Hospitality  Partners,  LP, as
                      Purchaser,  dated  November  15,  1999,  relating  to  the
                      Courtyard - Philadelphia
              *10.25  Lease Agreement between CNL Hospitality Partners,  LP, and
                      RST4 Tenant LLC, dated December 10, 1999,  relating to the
                      Residence Inn - Mira Mesa

              *10.26  Purchase    and   Sale    Agreement    between    Marriott
                      International,  Inc., Towneplace  Management  Corporation,
                      and Residence Inn by Marriott,  Inc., as Sellers,  and CNL
                      Hospitality Partners,  L.P., as Purchaser,  dated November
                      24, 1999, relating to the Residence Inn - Mira Mesa

               10.27  First Amendment to Lease Agreement between CNL Hospitality
                      Partners, LP and STC Leasing Associates, LLC, dated August
                      1, 1998,  related to the Residence  Inn - Gwinnett  Place,
                      (amends  Exhibit  10.15 above) and the First  Amendment to
                      Agreement  of  Guaranty,  dated  August  1,  1998  (amends
                      Agreement  of  Guaranty  attached  as  Exhibit  I to 10.15
                      above) (Previously filed as Exhibit 10.15 to the Form 10-Q
                      filed on  November  10,  1999 and  incorporated  herein by
                      reference.)

               10.28  First Amendment to Lease Agreement between CNL Hospitality
                      Partners, LP and STC Leasing Associates, LLC, dated August
                      1, 1998,  related to the Residence  Inn - Buckhead  (Lenox
                      Park) (amends Exhibit 10.16 above) and the First Amendment
                      to  Agreement  of Guaranty  attached as Exhibit I to 10.16
                      above) (Previously filed as Exhibit 10.16 to the Form 10-Q
                      filed on  November  10,  1999 and  incorporated  herein by
                      reference.)

               10.29  Lease Agreement between CNL Hospitality  Partners,  LP and
                      WYN Orlando Lessee,  LLC, dated May 31, 2000,  relating to
                      the Wyndham Denver Tech Center (Filed herewith.)

               10.30  Lease Agreement between CNL Hospitality  Partners,  LP and
                      WYN Orlando Lessee,  LLC, dated May 31, 2000,  relating to
                      the Wyndham Billerica (Filed herewith.)

               10.31  Purchase and Sale Agreement between CNL Hospitality Corp.,
                      as  Buyer,  and WII  Denver  Tech,  LLC and PAH  Billerica
                      Realty   Company,    LLC,   as   Sellers,    and   Wyndham
                      International,  Inc.,  relating to the Wyndham Denver Tech
                      Center and the Wyndham Billerica (Filed herewith.)

               23.1   Consent of  PricewaterhouseCoopers  LLP,  Certified Public
                      Accountants, dated June 7, 2000 (Filed herewith.)

               *23.2  Consent of Shaw Pittman  (Contained  in its opinion  filed
                      herewith   as  Exhibit  5  and   incorporated   herein  by
                      reference.)

-------------------
*    Previously  filed as exhibits to the Registration  Statement on  Form  S-11
     (File No.  333-67787) filed November 23, 1998, as amended, and incorporated
     herein by reference.




<PAGE>



                                    TABLE VI
                      ACQUISITION OF PROPERTIES BY PROGRAMS


              Table VI presents  information  concerning the acquisition of real
properties  by the public  real estate  limited  partnerships  and the  unlisted
public REIT  sponsored by Affiliates of the Company  through  December 31, 1999.
The  information  includes the gross leasable space or number of units and total
square  feet of units,  dates of  purchase,  locations,  cash down  payment  and
contract  purchase price plus  acquisition  fee. This information is intended to
assist the prospective investor in evaluating the terms involved in acquisitions
by such prior programs.

<PAGE>




                                    TABLE VI
                     ACQUISITIONS OF PROPERTIES BY PROGRAMS
<TABLE>
<CAPTION>

                                     CNL Income            CNL Income            CNL Income            CNL Income
                                       Fund,                Fund II,              Fund III,             Fund IV,
                                        Ltd.                  Ltd.                  Ltd.                  Ltd.
                                  -----------------      ----------------      ----------------      ----------------
<S>                                         <C>                   <C>                   <C>                   <C>
                                      (Note 2)              (Note 3)              (Note 4)              (Note 5)

Locations                         AL,  AZ, CA, FL,       AL,   AZ,   CO,       AL,   AZ,   CA,       AL,   DC,   FL,
                                  GA,  LA, MD, OK,       FL,   GA,   IL,       CO,   FL,   GA,       GA,   IL,   IN,
                                  PA, TX, VA, WA         IN,   KS,   LA,       IA,   IL,   IN,       KS,   MA,   MD,
                                                         MI,   MN,   MO,       KS,   KY,   MD,       MI,   MS,   NC,
                                                         NC,   NM,   OH,       MI,   MN,   MO,       OH,   PA,   TN,
                                                         TN, TX, WA, WY        NC, NE, OK, TX        TX, VA

Type of property                       Restaurants           Restaurants           Restaurants           Restaurants

Gross leasable space
   (sq. ft.) or number                    22 units              50 units              40 units              47 units
   of units and total
   square feet of units                 80,314 s/f           190,753 s/f           170,944 s/f           166,494 s/f

Dates of purchase                        2/18/86 -             2/11/87 -             2/11/87 -            10/30/87 -
                                          12/31/97              11/18/99              10/25/99               1/19/99

Cash down payment (Note 1)             $13,435,137           $27,417,112           $25,000,031           $28,643,526

Contract purchase price plus
   acquisition fee                     $13,361,435           $27,266,696           $24,891,350           $28,541,500

Other cash expenditures
   expensed                                     --                    --                    --                    --

Other cash expenditures
   capitalized                              73,702               150,416               108,681               102,026
                                  -----------------      ----------------      ----------------      ----------------

Total acquisition cost (Note 1)        $13,435,137           $27,417,112           $25,000,031           $28,643,526
                                  =================      ================      ================      ================
</TABLE>


Note 1:    This amount was derived from capital contributions or proceeds
           from partners or stockholders, respectively, and net sales proceeds
           reinvested in other properties. With respect to CNL American
           Properties Fund, Inc., amounts were also advanced under its line of
           credit to facilitate the acquisition of these properties.

Note 2:    The partnership owns a 50% interest in two separate joint ventures
           which each own a restaurant property. In addition, the partnership
           owns a 12.17% interest in one restaurant property held as
           tenants-in-common with affiliates.

Note 3:    The partnership owns a 49%, 50%, 64% and a 48% interest in four
           separate joint ventures. Each joint venture owns one restaurant
           property. In addition, the partnership owns a 33.87%, a 57.91%, a
           47%, a 37.01%, a 39.39% and a 13.38% interest in six restaurant
           properties held separately as tenants-in-common with affiliates.

Note 4:    The partnership owns a 73.4%, 69.07% and 46.88% interest in three
           separate joint ventures. Each joint venture owns one restaurant
           property. In addition, the partnership owns a 33%, a 9.84%, a 25.87%,
           and a 20% interest in four restaurant properties held separately as
           tenants-in-common with affiliates.

Note 5:    The partnership owns a 51%, 26.6%, 57%, 96.1%, 68.87% and 35.71%
           interest in six separate joint ventures. Each joint venture owns one
           restaurant property. In addition, the partnership owns a 53% and a
           76% interest in two restaurant properties held as tenants-in-common
           with affiliates.
<PAGE>

TABLE VI  -  ACQUISITIONS OF PROPERTIES BY PROGRAMS (continued)
<TABLE>
<CAPTION>
                                     CNL Income            CNL Income            CNL Income            CNL Income
                                      Fund V,               Fund VI,              Fund VII,            Fund VIII,
                                        Ltd.                  Ltd.                  Ltd.                  Ltd.
                                  -----------------      ----------------      ----------------      ----------------
<S>                                         <C>                   <C>                   <C>                   <C>
                                      (Note 6)              (Note 7)              (Note 8)              (Note 9)

Locations                         AZ,  FL, GA, IL,       AR,   AZ,   FL,       AL,   AZ,   CO,       AZ,   FL,   IN,
                                  IN,  MI, NH, NY,       GA,   IL,   IN,       FL,   GA,   IN,       LA,   MI,   MN,
                                  OH,  SC, TN, TX,       KS,   MA,   MI,       LA,   MI,   MN,       NC,   NY,   OH,
                                  UT, WA                 MN,   NC,   NE,       NC,   OH,   SC,       TN, TX, VA
                                                         NM,   NY,   OH,       TN, TX, UT, WA
                                                         OK,   PA,   TN,
                                                         TX, VA, WA, WY

Type of property                       Restaurants           Restaurants           Restaurants           Restaurants

Gross leasable space
   (sq. ft.) or number                    36 units              59 units              51 units              43 units
   of units and total
   square feet of units                149,519 s/f           239,412 s/f           193,159 s/f           183,957 s/f

Dates of purchase                         2/6/89 -              5/1/87 -              1/5/90 -             4/30/90 -
                                          12/14/99              11/12/99              12/14/99              11/04/99

Cash down payment (Note 1)             $26,459,769           $43,928,371           $31,613,448           $32,433,602

Contract purchase price plus
   acquisition fee                     $26,077,897           $43,410,362           $30,946,766           $31,900,876

Other cash expenditures
   expensed                                     --                    --                    --                    --

Other cash expenditures
   capitalized                             381,872               518,009               666,682               532,726
                                  -----------------      ----------------      ----------------      ----------------

Total acquisition cost (Note 1)        $26,459,769           $43,928,371           $31,613,448           $32,433,602
                                  =================      ================      ================      ================
</TABLE>


Note 6:    The partnership owns a 43%, 66.5%, 53.12% and 12% interest in four
           separate joint ventures. Each joint venture owns one restaurant
           property. The Partnership also owns a 48.90% interest in a joint
           venture that sold its property and as of 12/31/99 had not reinvested
           the net sales proceeds. In addition, the partnership owns a 42.09%
           and a 27.78% interest in two restaurant properties held separately as
           tenants-in-common with affiliates.

Note 7:    The partnership owns a 3.9%, 14.46%, 36%, 66.14%, 50%, 64.29% and
           80% interest in seven separate joint ventures. Each joint venture
           owns one restaurant property. In addition, the partnership owns a
           51.67%, a 18%, a 23.04%, a 34.74%, a 46.2%, a 85%, a 77% and a 75%
           interest in eight restaurant properties held separately as
           tenants-in-common with affiliates.

Note 8:    The partnership owns a 83.3%, 4.79%, 18%, 79% and 11% interest in
           five separate joint ventures. Four of the joint ventures each own one
           restaurant property and the other joint venture owns six restaurant
           properties. The Partnership also owns a 51.10% interest in a joint
           venture that sold its property and as of 12/31/99 had not reinvested
           the net sales proceeds. In addition, the partnership owns a 71%, a
           53% and a 35.64% interest in three restaurant properties held
           separately as tenants-in-common with affiliates.

Note 9:    The partnership owns a 85.54%, 87.68%, 36.8%, 12.46% and a 34%
           interest in five separate joint ventures. Four of the joint ventures
           each own one restaurant property and the other joint venture owns six
           restaurant properties.
<PAGE>

TABLE VI  -  ACQUISITIONS OF PROPERTIES BY PROGRAMS (continued)
<TABLE>
<CAPTION>
                                     CNL Income            CNL Income            CNL Income            CNL Income
                                      Fund IX,               Fund X,              Fund XI,              Fund XII,
                                        Ltd.                  Ltd.                  Ltd.                  Ltd.
                                  -----------------      ----------------      ----------------      ----------------
<S>                                        <C>                    <C>                   <C>                   <C>
                                     (Note 10)              (Note 11)             (Note 12)             (Note 13)

Locations                         AL,  CA, CO, FL,       AL,   AZ,   CA,       AL,   AZ,   CA,       AL,   AZ,   CA,
                                  GA,  IL, IN, LA,       CO,   FL,   ID,       CO,   CT,   FL,       FL,   GA,   LA,
                                  MI,  MN, MS, NC,       IL,   LA,   MI,       KS,   LA,   MA,       MO,   MS,   NC,
                                  NH,  NY, OH, SC,       MO,   MT,   NC,       MI,   MS,   NC,       NM,   OH,   SC,
                                  TN, TX                 NE,   NH,   NM,       NH,   NM,   OH,       TN, TX, WA
                                                         NY,   OH,   PA,       OK,   PA,   SC,
                                                         SC, TN, TX, WA        TX, VA, WA

Type of property                       Restaurants           Restaurants           Restaurants           Restaurants

Gross leasable space
   (sq. ft.) or number                    46 units              55 units              44 units              51 units
   of units and total
   square feet of units                205,174 s/f           232,970 s/f           189,043 s/f           213,437 s/f

Dates of purchase                        8/31/90 -             11/5/91 -             5/18/92 -       10/16/92 -
                                          11/18/99              11/18/99              10/27/99       11/4/99

Cash down payment (Note 1)             $35,281,872           $41,350,155           $38,564,392           $41,809,104

Contract purchase price plus
   acquisition fee                     $34,539,511           $40,647,657           $37,968,947           $41,311,673

Other cash expenditures
   expensed                                     --                    --                    --                    --

Other cash expenditures
   capitalized                             742,361               702,498               595,445               497,431
                                  -----------------      ----------------      ----------------      ----------------

Total acquisition cost (Note 1)        $35,281,872           $41,350,155           $38,564,392           $41,809,104
                                  =================      ================      ================      ================
</TABLE>


Note 10:   The partnership owns a 50%, 45.2% and 27.33% interest in three
           separate joint ventures. One of the joint ventures owns one
           restaurant property and the other two joint ventures own six
           restaurant properties each. In addition, the partnership owns a 67%,
           a 25% and a 29% interest in three restaurant properties held as
           tenants-in-common with an affiliate.

Note 11:   The partnership owns a 50%, 88.26%, 40.95%, 10.51%, 69.06% and
           52% interest in six separate joint ventures. Five of the joint
           ventures own one restaurant property each and the other joint venture
           owns six restaurant properties. In addition, the partnership owns a
           13% and a 6.69% interest in two restaurant properties held separately
           as tenants-in-common with affiliates.

Note 12:   The partnership owns a 62.16%, 77.33%, 85%, 76.6% and 42.8%
           interest in five separate joint ventures. Each joint venture owns one
           restaurant property. In addition, the partnership owns a 72.58% and a
           23% interest in two restaurant properties held as tenants-in-common
           with affiliates.

Note 13:   The partnership owns a 31.13%, 59.05%, 18.61%, 87.54%, 27.72% and
           55% interest in six separate joint ventures. Each joint venture owns
           one restaurant property.


<PAGE>

TABLE VI  -  ACQUISITIONS OF PROPERTIES BY PROGRAMS (continued)
<TABLE>
<CAPTION>
                                     CNL Income            CNL Income             CNL Income            CNL Income
                                     Fund XIII,             Fund XIV,              Fund XV,              Fund XVI,
                                        Ltd.                  Ltd.                   Ltd.                  Ltd.
                                  -----------------      ----------------      -----------------      ----------------
<S>                                        <C>                    <C>                   <C>                    <C>
                                     (Note 14)              (Note 15)             (Note 16)              (Note 17)

Locations                         AL,  AR, AZ, CA,       AL,   AZ,   CO,       AL,  CA, FL, GA,       AZ,   CA,   CO,
                                  CO,  FL, GA, IN,       FL,   GA,   KS,       KS,  KY, MN, MO,       DC,   FL,   GA,
                                  KS,  LA, MD, NC,       LA,   MN,   MO,       MS,  NC, NJ, NM,       ID,   IN,   KS,
                                  OH,  PA, SC, TN,       MS,   NC,   NJ,       OH,  OK, PA, SC,       MN,   MO,   NC,
                                  TX, VA                 NV,   OH,   SC,       TN, TX, VA             NM,   NV,   OH,
                                                         TN, TX, VA                                   TN, TX, UT, WI

Type of property                       Restaurants           Restaurants            Restaurants           Restaurants

Gross leasable space
   (sq. ft.) or number                    50 units              67 units               56 units              49 units
   of units and total
   square feet of units                167,286 s/f           206,885 s/f            178,554 s/f           187,674 s/f

Dates of purchase                        5/18/93 -             9/27/93 -              4/28/94 -            10/21/94 -
                                          12/31/97              12/14/99               12/14/99               8/12/98

Cash down payment (Note 1)             $36,388,084           $44,907,255            $38,804,451           $42,677,881

Contract purchase price plus
   acquisition fee                     $36,019,958           $44,481,752            $38,414,061           $42,288,418

Other cash expenditures
   expensed                                     --                    --                     --                    --

Other cash expenditures
   capitalized                             368,126               425,503                390,290               389,463
                                  -----------------      ----------------      -----------------      ----------------

Total acquisition cost (Note 1)        $36,388,084           $44,907,255            $38,804,351           $42,677,881
                                  =================      ================      =================      ================
</TABLE>


Note 14:   The partnership owns a 50% and a 27.8% interest in two separate
           joint ventures. Each joint venture owns one restaurant property. In
           addition, the Partnership owns a 66.13%, a 63.09% and a 47.83%
           interest in three restaurant properties held separately as
           tenants-in-common with affiliates.

Note 15:   The partnership owns a 50% interest in three separate joint
           ventures and a 72.2%, a 39.94%, a 11% and a 44% interest in four
           additional joint ventures. Six of the joint ventures each own one
           restaurant property and the other joint venture owns six restaurant
           properties.

Note 16:   The partnership owns a 50% interest in a joint venture which owns
           six restaurant properties. In addition, the partnership owns a 16%, a
           15% and a 33% interest in three restaurant properties held as
           tenants-in-common with affiliates.

Note 17:   The partnership owns a 32.35% interest in a joint venture which
           owns one restaurant. In addition, the partnership owns a 80.44% and a
           40.42% interest in two restaurant properties held as
           tenants-in-common with affiliates.
<PAGE>

TABLE VI  -  ACQUISITIONS OF PROPERTIES BY PROGRAMS (continued)
<TABLE>
<CAPTION>
                                    CNL American           CNL Income             CNL Income
                                  Properties Fund,         Fund XVII,            Fund XVIII,
                                        Inc.                  Ltd.                   Ltd.
                                  -----------------      ----------------      -----------------
<S>                                        <C>                    <C>                   <C>
                                     (Note 18)              (Note 19)             (Note 20)

Locations                         AL,  AZ, CA, CO,       CA,   FL,   GA,       AZ,  CA, FL, GA,
                                  CT,  DE, FL, GA,       IL,   IN,   MI,       IL,  KY, MD, MN,
                                  IA,  ID, IL, IN,       NC,   NV,   OH,       NC,  NV, NY, OH,
                                  KS,  KY, LA, MD,       SC, TN, TX, WA        TN, TX, VA
                                  MI,  MN, MO, MS,
                                  NC,  NE, NH, NJ,
                                  NM,  NV, NY, OH,
                                  OK,  OR, PA, RI,
                                  SC,  TN, TX, UT,
                                  VA, WA, WI, WV

Type of property                       Restaurants           Restaurants            Restaurants

Gross leasable space
   (sq. ft.) or number                   679 units              31 units               25 units
   of units and total
   square feet of units              3,337,708 s/f           126,129 s/f            127,937 s/f

Dates of purchase                        6/30/95 -            12/20/95 -             12/27/96 -
                                          12/30/99               1/28/99                2/24/99

Cash down payment (Note 1)            $859,636,017           $26,053,830            $30,313,089

Contract purchase price plus
   acquisition fee                    $857,126,546           $26,020,021            $30,206,102

Other cash expenditures
   expensed                                     --                    --                     --

Other cash expenditures
   capitalized                           2,509,471                33,809                106,987
                                  -----------------      ----------------      -----------------

Total acquisition cost (Note 1)       $859,636,017           $26,053,830            $30,313,089
                                  =================      ================      =================
</TABLE>


Note 18:   In May 1998, CNL American Properties Fund, Inc. formed an operating
           partnership, CNL APF Partners, LP, to acquire and hold all properties
           subsequent to the formation of CNL APF Partners, LP. CNL American
           Properties Fund, Inc. has a 100% ownership interest in the general
           and limited partners (which are wholly owned subsidiaries) of CNL APF
           Partners, LP. CNL American Properties Fund, Inc. and CNL APF
           Partners, LP own an 85.47%, 67.68% and a 76.37% interest in three
           separate joint ventures. Each joint venture owns one restaurant
           property.

Note 19:   The partnership owns a 21%, a 60.06% and a 30.94% interest in three
           separate joint ventures. Each joint venture owns one restaurant
           property. In addition, the partnership owns a 19.56%, 27.42%, 36.91%
           and 24% interest in four restaurant properties held separately as
           tenants-in-common with affiliates.

Note 20:   The partnership owns a 39.93% and a 57.2% interest in two separate
           joint ventures. Each joint venture owns one restaurant property.




<PAGE>


                                   SIGNATURES


              Pursuant to the  requirements  of the  Securities Act of 1933, the
Registrant certifies that it has reasonable grounds to believe that it meets all
of  the  requirements  for  filing  on  Form  S-11  and  has  duly  caused  this
Post-Effective Amendment No. 6 to the Registration Statement to be signed on its
behalf by the undersigned,  thereunto duly  authorized,  in the City of Orlando,
State of Florida, on June 7, 2000.

                                           CNL HOSPITALITY PROPERTIES, INC.
                                           (Registrant)



                                           By:  /s/ James M. Seneff, Jr.
                                                James M. Seneff, Jr.
                                                Chairman of the Board and Chief
                                                Executive Officer


<PAGE>


         Pursuant  to the  requirements  of the  Securities  Act of  1933,  this
Post-Effective  Amendment  No. 6 to the  Registration  Statement has been signed
below by the following persons in the capacities and on the dates indicated.


<TABLE>
<CAPTION>
<S> <C>
         Signature                              Title                                        Date
         ---------                              -----                                        ----



/s/ James M. Seneff, Jr.                    Chairman of the Board and                     June 7, 2000
-------------------------------             Chief Executive Officer
JAMES M. SENEFF, JR.                        (Principal Executive Officer)



/s/ Robert A. Bourne                        Director and President                        June 7, 2000
-------------------------------
ROBERT A. BOURNE



/s/ C. Brian Strickland             Vice President, Finance & Administration              June 7, 2000
-------------------------------     (Principal Financial and Accounting Officer)
C. BRIAN STRICKLAND


/s/ Mathew W. Kaplan                                Director                              June 7, 2000
-------------------------------
MATHEW W. KAPLAN


/s/ Charles E. Adams                          Independent Director                        June 7, 2000
-------------------------------
CHARLES E. ADAMS


/s/ Lawrence A. Dustin                        Independent Director                        June 7, 2000
-------------------------------
LAWRENCE A. DUSTIN


/s/ John A. Griswold                          Independent Director                        June 7, 2000
-------------------------------
JOHN A. GRISWOLD


/s/ Craig M. McAllaster                       Independent Director                        June 7, 2000
-------------------------------
CRAIG M. MCALLASTER

</TABLE>


<PAGE>




                                  EXHIBIT INDEX

     Exhibits

     *1.1     Form of Managing Dealer Agreement

     *1.2     Form of Participating Broker Agreement

     *1.3     Form of Warrant Purchase Agreement

      3.1     CNL  American   Realty  Fund,  Inc.   Articles  of   Incorporation
              (Previously filed as Exhibit 3.1 to the Registrant's  Registration
              Statement on Form S-11 (Registration No. 333-9943) (the "1996 Form
              S-11") and incorporated herein by reference.)

      3.2     CNL American  Realty Fund, Inc.  Amended and Restated  Articles of
              Incorporation  (Previously  filed as Exhibit  3.2 to the 1996 Form
              S-11 and incorporated herein by reference.)

      3.3     CNL American Realty Fund, Inc. Bylaws (Previously filed as Exhibit
              3.3 to the 1996 Form S-11 and incorporated herein by reference.)

      3.4     Articles of  Amendment  to the Amended  and  Restated  Articles of
              Incorporation  of CNL  American  Realty Fund,  Inc.  dated June 3,
              1998. (To change the name of the Company from CNL American  Realty
              Fund, Inc. to CNL Hospitality Properties,  Inc.) (Previously filed
              as Exhibit  3.4 to the 1996 Form S-11 and  incorporated  herein by
              reference.)

      *3.5    Articles of  Amendment  to the Amended  and  Restated  Articles of
              Incorporation  of CNL Hospitality  Properties,  Inc. dated May 26,
              1999.

      4.1     CNL  American   Realty  Fund,  Inc.   Articles  of   Incorporation
              (Previously  filed  as  Exhibit  3.1 and  incorporated  herein  by
              reference.)

      4.2     CNL American  Realty Fund, Inc.  Amended and Restated  Articles of
              Incorporation  (Previously  filed as Exhibit 3.2 and  incorporated
              herein by reference.)

      4.3     CNL American Realty Fund, Inc. Bylaws (Previously filed as Exhibit
              3.3 and incorporated herein by reference.)

      *4.4    Form of Reinvestment  Plan (Included in the Prospectus as Appendix
              A and incorporated herein by reference.)

      4.5     Articles of  Amendment  to the Amended  and  Restated  Articles of
              Incorporation  of CNL  American  Realty Fund,  Inc.  dated June 3,
              1998.  (Previously  filed as Exhibit 3.4 to the 1996 Form S-11 and
              incorporated herein by reference.)

      *4.6    Articles of  Amendment  to the Amended  and  Restated  Articles of
              Incorporation  of CNL Hospitality  Properties,  Inc. dated May 26,
              1999.  (Previously filed as Exhibit 3.5 and incorporated herein by
              reference.)

      *5      Opinion of Shaw Pittman as to the legality of the securities being
              registered by CNL Hospitality Properties, Inc.

-------------------
*    Previously filed as exhibits to the Registration  Statement  on  Form  S-11
     (File  No. 333-67787) filed November 23, 1998, as amended, and incorporated
     herein by reference.

      *8      Opinion of Shaw  Pittman  regarding  certain  material  tax issues
              relating to CNL Hospitality Properties, Inc.

      *10.1   Form of Escrow Agreement between CNL Hospitality Properties,  Inc.
              and SouthTrust Asset Management Company of Florida, N.A.

      10.2    Advisory  Agreement  dated  as  of  June  17,  1999,  between  CNL
              Hospitality  Properties,  Inc. and CNL Hospitality Advisors,  Inc.
              (Previously filed as Exhibit 10.1 to the Form 10-Q filed on August
              13, 1999 and incorporated herein by reference.)

      *10.3   Form of Joint Venture Agreement

      10.4    Form of  Indemnification  and Put Agreement  (Previously  filed as
              Exhibit  10.4 to the 1996  Form  S-11 and  incorporated  herein by
              reference.)

      10.5    Form  of   Unconditional   Guaranty  of  Payment  and  Performance
              (Previously  filed  as  Exhibit  10.5 to the  1996  Form  S-11 and
              incorporated herein by reference.)

      10.6    Form of Purchase  Agreement  (Previously  filed as Exhibit 10.6 to
              the 1996 Form S-11 and incorporated herein by reference.)

      10.7    Form of Lease  Agreement  including  Rent  Addendum,  Construction
              Addendum and Memorandum of Lease (Previously filed as Exhibit 10.7
              to the 1996 Form S-11 and incorporated herein by reference.)

      *10.8   Form of Reinvestment  Plan (Included in the Prospectus as Appendix
              A and incorporated herein by reference.)

      10.9    Indemnification Agreement between CNL Hospitality Properties, Inc.
              and  Lawrence A.  Dustin  dated  February  24,  1999.  Each of the
              following  directors  and/or  officers has signed a  substantially
              similar  agreement  as follows:  James M. Seneff,  Jr.,  Robert A.
              Bourne, G. Richard Hostetter, J. Joseph Kruse, Richard C. Huseman,
              Charles A. Muller,  Jeanne A. Wall and Lynn E. Rose, dated July 9,
              1997;  C.  Brian  Strickland  dated  October  31,  1998;  John  A.
              Griswold,  dated  January 7,  1999;  Charles E. Adams and Craig M.
              McAllaster,  dated  February  10,  1999;  Matthew W. Kaplan  dated
              February 24, 1999;  and Thomas J. Hutchison III dated May 16, 2000
              (Previously  filed as  Exhibit  10.2 to the Form 10-Q filed on May
              17, 1999 and incorporated herein by reference.)

      10.10   Agreement of Limited Partnership of CNL Hospitality  Partners,  LP
              (Previously  filed as  Exhibit  10.10 to the  1996  Form  S-11 and
              incorporated herein by reference.)

      10.11   Hotel Purchase and Sale Contract between CNL Real Estate Advisors,
              Inc.  and  Gwinnett  Residence  Associates,  LLC,  relating to the
              Residence Inn - Gwinnett Place  (Previously filed as Exhibit 10.11
              to the 1996 Form S-11 and incorporated herein by reference.)

      10.12   Assignment  and  Assumption  Agreement  between  CNL  Real  Estate
              Advisors,  Inc. and CNL Hospitality Partners,  LP, relating to the
              Residence Inn - Gwinnett Place  (Previously filed as Exhibit 10.12
              to the 1996 Form S-11 and incorporated herein by reference.)

-------------------
*    Previously filed as exhibits to the Registration  Statement  on  Form  S-11
     (File  No. 333-67787) filed November 23, 1998, as amended, and incorporated
     herein by reference.



<PAGE>


       10.13  Hotel Purchase and Sale Contract between CNL Real Estate Advisors,
              Inc.  and  Buckhead  Residence  Associates,  LLC,  relating to the
              Residence Inn - Buckhead (Lenox Park) (Previously filed as Exhibit
              10.13 to the 1996 Form S-11 and incorporated herein by reference.)

       10.14  Assignment  and  Assumption  Agreement  between  CNL  Real  Estate
              Advisors,  Inc. and CNL Hospitality Partners,  LP, relating to the
              Residence Inn - Buckhead (Lenox Park) (Previously filed as Exhibit
              10.14 to the 1996 Form S-11 and incorporated herein by reference.)

       10.15  Lease  Agreement  between  CNL  Hospitality  Partners,  LP and STC
              Leasing  Associates,  LLC,  dated August 1, 1998,  relating to the
              Residence Inn - Gwinnett Place  (Previously filed as Exhibit 10.15
              to the 1996 Form S-11 and incorporated herein by reference.)

       10.16  Lease  Agreement  between  CNL  Hospitality  Partners,  LP and STC
              Leasing  Associates,  LLC,  dated August 1, 1998,  relating to the
              Residence Inn - Buckhead (Lenox Park) (Previously filed as Exhibit
              10.16 to the 1996 Form S-11 and incorporated herein by reference.)

       10.17  Master   Revolving   Line  of  Credit  Loan   Agreement  with  CNL
              Hospitality  Properties,  Inc. and Colonial  Bank,  dated July 31,
              1998 (Previously  filed as Exhibit 10.17 to the 1996 Form S-11 and
              incorporated herein by reference.)

       10.18  Master Loan Agreement by and between CNL Hotel Investors, Inc. and
              Jefferson-Pilot  Life Insurance  Company,  dated February 24, 1999
              (Previously  filed as  Exhibit  10.18 to the  1996  Form  S-11 and
              incorporated herein by reference.)

       10.19  Securities Purchase Agreement between CNL Hospitality  Properties,
              Inc. and Five Arrows Realty  Securities II L.L.C.,  dated February
              24, 1999 (Previously  filed as Exhibit 10.19 to the 1996 Form S-11
              and incorporated herein by reference.)

       10.20  Subscription   and   Stockholders'   Agreement   among  CNL  Hotel
              Investors,  Inc.,  Five Arrows Realty  Securities  II L.L.C.,  CNL
              Hospitality  Partners,  LP and CNL Hospitality  Properties,  Inc.,
              dated February 24, 1999 (Previously  filed as Exhibit 10.20 to the
              1996 Form S-11 and incorporated herein by reference.)

       10.21  Registration  Rights  Agreement  by and  between  CNL  Hospitality
              Properties,  Inc.  and Five Arrows  Realty  Securities  II L.L.C.,
              dated February 24, 1999 (Previously  filed as Exhibit 10.21 to the
              1996 Form S-11 and incorporated herein by reference.)

      *10.22  Lease Agreement  between  Courtyard Annex,  L.L.C. and City Center
              Annex Tenant Corporation, dated November 15, 1999, relating to the
              Courtyard - Philadelphia

      *10.23  First Amended and Restated Limited  Liability Company Agreement of
              Courtyard Annex, L.L.C., relating to the Courtyard - Philadelphia

     *10.24   Purchase and Sale Agreement between Marriott International,  Inc.,
              CBM Annex,  Inc.,  Courtyard  Annex,  Inc.,  as  Sellers,  and CNL
              Hospitality Partners,  LP, as Purchaser,  dated November 15, 1999,
              relating to the Courtyard - Philadelphia
     *10.25   Lease  Agreement  between CNL Hospitality  Partners,  LP, and RST4
              Tenant LLC, dated December 10, 1999, relating to the Residence Inn
              - Mira Mesa


-------------------
*    Previously filed as exhibits to the Registration  Statement  on  Form  S-11
     (File  No. 333-67787) filed November 23, 1998, as amended, and incorporated
     herein by reference.


<PAGE>


     *10.26   Purchase and Sale Agreement between Marriott International,  Inc.,
              Towneplace Management Corporation,  and Residence Inn by Marriott,
              Inc.,  as  Sellers,  and  CNL  Hospitality   Partners,   L.P.,  as
              Purchaser,  dated November 24, 1999, relating to the Residence Inn
              - Mira Mesa

       10.27  First  Amendment  to  Lease  Agreement   between  CNL  Hospitality
              Partners,  LP and STC Leasing  Associates,  LLC,  dated  August 1,
              1998,  related  to the  Residence  Inn - Gwinnett  Place,  (amends
              Exhibit  10.15  above) and the First  Amendment  to  Agreement  of
              Guaranty,  dated  August 1, 1998  (amends  Agreement  of  Guaranty
              attached as Exhibit I to 10.15 above) (Previously filed as Exhibit
              10.15 to the Form 10-Q filed on November 10, 1999 and incorporated
              herein by reference.)

       10.28  First  Amendment  to  Lease  Agreement   between  CNL  Hospitality
              Partners,  LP and STC Leasing  Associates,  LLC,  dated  August 1,
              1998, related to the Residence Inn - Buckhead (Lenox Park) (amends
              Exhibit  10.16  above) and the First  Amendment  to  Agreement  of
              Guaranty  attached as Exhibit I to 10.16 above)  (Previously filed
              as Exhibit  10.16 to the Form 10-Q filed on November  10, 1999 and
              incorporated herein by reference.)

       10.29  Lease  Agreement  between  CNL  Hospitality  Partners,  LP and WYN
              Orlando Lessee,  LLC, dated May 31, 2000,  relating to the Wyndham
              Denver Tech Center (Filed herewith.)

       10.30  Lease  Agreement  between  CNL  Hospitality  Partners,  LP and WYN
              Orlando Lessee,  LLC, dated May 31, 2000,  relating to the Wyndham
              Billerica (Filed herewith.)

       10.31  Purchase and Sale  Agreement  between CNL  Hospitality  Corp.,  as
              Buyer,  and WII Denver Tech, LLC and PAH Billerica Realty Company,
              LLC, as Sellers, and Wyndham International,  Inc., relating to the
              Wyndham  Denver  Tech  Center  and the  Wyndham  Billerica  (Filed
              herewith.)

        23.1  Consent   of   PricewaterhouseCoopers    LLP,   Certified   Public
              Accountants, dated June 7, 2000 (Filed herewith.)

      *23.2   Consent of Shaw Pittman  (Contained in its opinion filed  herewith
              as Exhibit 5 and incorporated herein by reference.)


-------------------
*    Previously filed as exhibits to the Registration  Statement  on  Form  S-11
     (File  No. 333-67787) filed November 23, 1998, as amended, and incorporated
     herein by reference.







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