STARWOOD LODGING TRUST
S-2/A, 1995-06-29
REAL ESTATE INVESTMENT TRUSTS
Previous: HONEYWELL INC, 11-K, 1995-06-29
Next: HOUGHTON MIFFLIN CO, 11-K/A, 1995-06-29



<PAGE>
   
     AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON JUNE 29, 1995
    

                                      REGISTRATION NOS. 33-59155 AND 33-59155-01
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                             ---------------------
   
                               AMENDMENT NO. 2 TO
                                    FORM S-2
                             REGISTRATION STATEMENT
                                     UNDER
                           THE SECURITIES ACT OF 1933
    
                                ----------------

<TABLE>
<S>                                             <C>
            STARWOOD LODGING TRUST                       STARWOOD LODGING CORPORATION
    (Exact name of registrant as specified          (Exact name of registrant as specified
        in its governing instruments)                   in its governing instruments)
     11845 West Olympic Blvd., Suite 550             11845 West Olympic Blvd., Suite 560
        Los Angeles, California 90064                   Los Angeles, California 90064
                (310) 575-3900                                  (310) 575-3900
   (Address of principal executive offices)        (Address of principal executive offices)
                                    ---------------------
                   Maryland                                        Maryland
         (State or other jurisdiction                    (State or other jurisdiction
      of incorporation or organization)               of incorporation or organization)
                  52-0901263                                      52-1193298
     (I.R.S. employer identification no.)            (I.R.S. employer identification no.)

               JEFFREY C. LAPIN                                KEVIN E. MALLORY
    President and Chief Operating Officer                  Executive Vice President
     11845 West Olympic Blvd., Suite 550             11845 West Olympic Blvd., Suite 560
        Los Angeles, California 90064                   Los Angeles, California 90064
                (310) 575-3900                                  (310) 575-3900
   (Name and address of agent for service)         (Name and address of agent for service)
                                          COPIES TO:

           SHERWIN L. SAMUELS, Esq.                          JAMES M. ASHER, Esq.
               Sidley & Austin                            ROBERT E. KING, JR., Esq.
            555 West Fifth Street                               Rogers & Wells
        Los Angeles, California 90013                          200 Park Avenue
                (213) 896-6000                             New York, New York 10166
                                                                (212) 878-8000
</TABLE>

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

    If  this Form  is filed  to register  additional securities  for an offering
pursuant to Rule 462(b) under the Securities Act, please check the following box
and list  the  Securities  Act  registration statement  number  of  the  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. /X/
                             ---------------------

          Approximate date of commencement of proposed sale to the public:
As soon as practicable after the effective date of this Registration Statement.

                        CALCULATION OF REGISTRATION FEE

<TABLE>
<CAPTION>
                                                                  PROPOSED MAXIMUM                 AMOUNT OF
    TITLE OF EACH CLASS OF SECURITIES TO BE REGISTERED       AGGREGATE OFFERING PRICE(1)       REGISTRATION FEE
<S>                                                          <C>                          <C>
Convertible Notes Due             , 1995...................         $269,639,063                 $92,978.99(2)
Shares of beneficial interest, $0.01 par value, of Starwood
 Lodging Trust(3) PAIRED WITH
Shares of common stock, $0.01 par value of Starwood Lodging
 Corporation(3)............................................              --                           --
</TABLE>

(1) Includes  convertible notes  (and Paired  Shares into  which such  notes are
    convertible) as to which  the Registrants have  granted the Underwriters  an
    option solely to cover over-allotments.
(2) A  fee of $96,124.82 has already been  paid. The fee was calculated pursuant
    to Rule 457(c) under the Securities Act and was based on the average of  the
    high  and low prices for the Paired Shares on the New York Stock Exchange on
    May 5, 1995.
(3) Such shares  become deliverable  upon conversion  of the  convertible  notes
    being registered hereby.
                             ---------------------

    THE  REGISTRANTS HEREBY  AMEND THIS REGISTRATION  STATEMENT ON  SUCH DATE OR
DATES AS MAY  BE NECESSARY  TO DELAY ITS  EFFECTIVE DATE  UNTIL THE  REGISTRANTS
SHALL  FILE A FURTHER AMENDMENT THAT  SPECIFICALLY STATES THAT THIS REGISTRATION
STATEMENT SHALL THEREAFTER BECOME EFFECTIVE  IN ACCORDANCE WITH SECTION 8(A)  OF
THE  SECURITIES ACT  OF 1933 OR  UNTIL THIS REGISTRATION  STATEMENT SHALL BECOME
EFFECTIVE ON SUCH DATE AS THE COMMISSION, ACTING PURSUANT TO SAID SECTION  8(A),
MAY DETERMINE.

- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
<PAGE>
                             CROSS REFERENCE SHEET

<TABLE>
<CAPTION>
ITEM NUMBER AND CAPTION                                                   LOCATION OF HEADING IN PROSPECTUS
- -------------------------------------------------------------  --------------------------------------------------------
<C>        <S>                                                 <C>
       1.  Forepart of Registration Statement and Outside
            Front Cover Page of Prospectus...................  Outside Front Cover Page
       2.  Inside Front and Outside Back Cover Pages of
            Prospectus.......................................  Inside Front Cover Page; Outside Back Cover
       3.  Summary Information, Risk Factors and Ratio of
            Earnings to Fixed Charges........................  Prospectus Summary; Risk Factors
       4.  Use of Proceeds...................................  Use of Proceeds
       5.  Determination of Offering Price...................  Underwriting
       6.  Dilution..........................................  Dilution
       7.  Selling Security Holders..........................  Not Applicable
       8.  Plan of Distribution..............................  Underwriting
       9.  Description of Securities to be Registered........  Capital Stock
      10.  Interests of Named Experts and Counsel............  Experts; Legal Matters
      11.  Information with respect to Registrant............  Prospectus Summary; Price Ranges of Paired Shares;
                                                                Selected Financial Information; Management's Discussion
                                                                and Analysis of Financial Condition and Results of
                                                                Operations; Business and Property; Management;
                                                                Partnerships; Principal Shareholders; Shares Available
                                                                for Future Sale; Financial Statements.
      12.  Incorporation of Certain Information by
            Reference........................................  Incorporation by Reference
      13.  Disclosure of Commission Position on
            Indemnification for Securities Act Liabilities...  Not Applicable
</TABLE>
<PAGE>
INFORMATION   CONTAINED  HEREIN  IS  SUBJECT   TO  COMPLETION  OR  AMENDMENT.  A
REGISTRATION STATEMENT  RELATING TO  THESE SECURITIES  HAS BEEN  FILED WITH  THE
SECURITIES  AND EXCHANGE  COMMISSION. THESE SECURITIES  MAY NOT BE  SOLD NOR MAY
OFFERS TO BUY BE ACCEPTED PRIOR  TO THE TIME THE REGISTRATION STATEMENT  BECOMES
EFFECTIVE.  THIS  PROSPECTUS  SHALL  NOT  CONSISTUTE AN  OFFER  TO  SELL  OR THE
SOLICITATION OF AN OFFER TO BUY NOR SHALL THERE BY ANY SALE OF THESE  SECURITIES
IN  ANY STATE IN WHICH SUCH OFFER,  SOLICITATION OR SALE WOULD BE UNLAWFUL PRIOR
TO REGISTRATION OR QUALIFICATION UNDER THE SECURITIES LAWS OF ANY SUCH STATE.
<PAGE>
   
                             SUBJECT TO COMPLETION
                   PRELIMINARY PROSPECTUS DATED JUNE 29, 1995
    
PROSPECTUS
                            10,250,000 PAIRED SHARES

                                STARWOOD LODGING

STARWOOD LODGING TRUST                              STARWOOD LODGING CORPORATION
                                  ------------

    Starwood Lodging Trust (the "Trust")  and Starwood Lodging Corporation  (the
"Corporation"  and, with the  Trust, the "Company") own  and operate hotels. The
Trust, which intends to  qualify as a real  estate investment trust for  federal
income tax purposes (a "REIT"), is self-administered and, upon completion of the
offering  contemplated hereby (the "Offering"),  will hold fee interests, ground
leaseholds and  mortgage  loan  interests  in  47  hotel  properties  containing
approximately 9,440 rooms located in 20 states throughout the United States. The
Corporation  operates  hotel  properties  that it  leases  from  the  Trust. The
securities offered  hereby, all  of  which are  being  offered by  the  Company,
consist  of shares of the Trust and shares of the Corporation which are "paired"
and traded as units consisting of one Trust share and one Corporation share (the
"Paired Shares"). The Trust is the only publicly traded REIT with a paired share
structure investing  in  hotel  properties. Upon  completion  of  the  Offering,
approximately  33% of the Paired Shares on  a fully diluted basis would be owned
by Starwood Capital  Group, L.P. and  its affiliates, subject  to the  ownership
limitation provisions described herein.

    The  Trust intends to pay regular quarterly distributions of $.47 per Paired
Share, beginning with a distribution for the period from the closing date of the
Offering through September  30, 1995. The  Paired Shares are  listed on the  New
York  Stock Exchange under the symbol "HOT." A recent price of the Paired Shares
on the New York Stock Exchange is  set forth under the heading "Price Ranges  of
Paired Shares." Prior to the completion of the Offering, the Company will effect
a  reverse stock split. The  public offering price of  the Paired Shares offered
hereby is expected to be between $22.50 and $24.50 per Paired Share.

SEE "RISK FACTORS" PAGE 12 FOR CERTAIN FACTORS RELEVANT TO AN INVESTMENT IN  THE
COMPANY.

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

THESE  SECURITIES HAVE  NOT BEEN APPROVED  OR DISAPPROVED BY  THE SECURITIES AND
EXCHANGE  COMMISSION  OR  ANY  STATE  SECURITIES  COMMISSION  NOR  HAS   THE
    SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION
       PASSED UPON THE ACCURACY OR ADEQUACY OF THIS PROSPECTUS. ANY
               REPRESENTATION   TO  THE  CONTRARY  IS  A  CRIMINAL
                                    OFFENSE.

<TABLE>
<CAPTION>
                                                 PRICE TO            UNDERWRITING          PROCEEDS TO
                                                  PUBLIC             DISCOUNT(1)            COMPANY(2)
<S>                                        <C>                   <C>                   <C>
Per Paired Share(3)......................           $                     $                     $
Total(4).................................           $                     $                     $
</TABLE>

(1)  The Company  has  agreed  to indemnify  the  Underwriters  against  certain
     liabilities under the Securities Act of 1933. See "Underwriting."
(2)  Before deducting estimated expenses of $        payable by the Company.
(3)  The  Paired  Shares  offered  hereby  will  be  issued  automatically  upon
     conversion of convertible notes being acquired by the Underwriters from the
     Company. The price  per Paired  Share equals  the conversion  price of  the
     convertible notes. See "Convertible Notes."
(4)  The  Company has granted the Underwriters  an option to purchase additional
     notes convertible into up to an additional 1,537,500 Paired Shares to cover
     over-allotments. If all of such convertible notes are purchased, the  total
     Price  to Public, Underwriting Discount and Proceeds to the Company will be
     $        , $        and $        , respectively. See "Underwriting."

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

    The Paired Shares are being offered by the several Underwriters, subject  to
prior  sale, when, as and if the convertible notes are delivered to and accepted
by them,  subject  to approval  of  certain legal  matters  by counsel  for  the
Underwriters.  The Underwriters reserve the right  to withdraw, cancel or modify
such offer  and to  reject orders  in  whole or  in part.  It is  expected  that
delivery  of the Paired Shares offered hereby will be made in New York, New York
on or about            , 1995.

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

MERRILL LYNCH & CO.
          BEAR, STEARNS & CO. INC.
                     ALEX. BROWN & SONS
                          INCORPORATED
                                            LEHMAN BROTHERS
                                            PRUDENTIAL SECURITIES INCORPORATED
                                                               SMITH BARNEY INC.
                                 --------------

               The date of this Prospectus is            , 1995.
<PAGE>
                            [MAP OF HOTEL LOCATIONS]

                             [PHOTOGRAPH OF ASSETS]

    IF A TERM SHEET  (AS CONTEMPLATED BY  RULE 434 UNDER  THE SECURITIES ACT  OF
1933)  IS DELIVERED  IN CONNECTION WITH  THE OFFERING  CONTEMPLATED HEREBY, THIS
PRELIMINARY PROSPECTUS, TOGETHER WITH SUCH TERM SHEET, SHALL TOGETHER CONSTITUTE
THE PROSPECTUS UNDER THE SECURITIES ACT OF 1933. RECIPIENTS OF THIS  PRELIMINARY
PROSPECTUS SHOULD THEREFORE RETAIN IT FOR REFERENCE.
    NEITHER  THE NEVADA  GAMING COMMISSION NOR  THE NEVADA  STATE GAMING CONTROL
BOARD HAS  PASSED  ON  THE  ACCURACY  OR ADEQUACY  OF  THIS  PROSPECTUS  OR  THE
INVESTMENT  MERITS OF THE  SECURITIES OFFERED HEREBY.  ANY REPRESENTATION TO THE
CONTRARY IS UNLAWFUL.
    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 UNLAWFUL.
    IN  CONNECTION WITH THIS OFFERING, THE UNDERWRITERS MAY OVER-ALLOT OR EFFECT
TRANSACTIONS WHICH STABILIZE OR MAINTAIN THE  MARKET PRICE OF THE PAIRED  SHARES
AT  LEVELS ABOVE THOSE  WHICH MIGHT OTHERWISE  PREVAIL IN THE  OPEN MARKET. SUCH
TRANSACTIONS MAY BE EFFECTED ON THE  NEW YORK STOCK EXCHANGE OR OTHERWISE.  SUCH
STABILIZING, IF COMMENCED, MAY BE DISCONTINUED AT ANY TIME.
                             Embassy Suites - Tempe
                          Photo of Interior Courtyard
                            Embassy Suites, Tempe AZ

                                  Capitol Hill
            Exterior Photo of Porte Cochieve - Capitol Hill Suites,
                                Washington D.C.

                             Sheraton Colony Square
                           Exterior Photo - Sheraton
                        Colony Square Hotel, Atlanta GA

                                 Riverside Inn
                         Exterior Photo - Riverside Inn
                                  Portland, OR

                                  Omni Europa
                       Photo of Garden Court and Exterior
                               Omni Europa Hotel,
                                Chapel Hill, NC

                                Doubletree Hotel
                                Exterior Photo,
                               Doubletree Hotel,
                              Rancho Bernardo, CA

                             French Quarter Suites
                                Exterior Photo,
                          French Quarter Suites Hotel,
                                  Lexington KY

                        Plaza Hotel & Conference Center
                                 Exterior Photo
                                  Plaza Hotel
                                   Tucson, AZ

                                 Radisson Hotel
                      Photo of Exterior Courtyard and Pool
                            Radisson Gainesville, FL

                                 Residence Inn
                        Photo of Courtyard and Exterior
                        Residence Inn, Tysons Corner, VA

                                  Harvey Hotel
                                 Exterior Photo
                                  Harvey Hotel
                                  Wichita, KS

                                  Holiday Inn
                           Courtyard & Exterior Photo
                            Holiday Inn, Albany, GA
<PAGE>
                               TABLE OF CONTENTS
   
<TABLE>
<CAPTION>
                                          PAGE
                                        ---------
PROSPECTUS SUMMARY....................          1
<S>                                     <C>
  The Company.........................          1
  Risk Factors........................          2
  The Hotel Industry..................          3
  Business Objectives and Growth
   Strategy...........................          4
  Business and Properties.............          5
  Structure of the Company............          6
  The Offering........................          8
  Distributions.......................          8
  Tax Status of the Company...........          8
  Summary Combined Selected Financial
   Data...............................          9
RISK FACTORS..........................         12
  Tax Risks...........................         12
  Offering Price May Not Reflect
   Values of the Assets...............         13
  Effects of Various Factors on Share
   Price..............................         13
  Ownership Limitation and Limits on
   Change of Control..................         13
  Influence of Starwood Capital.......         15
  Hotel Industry Risks................         15
  Real Estate Investment Risks........         17
  Risk of Debt Financing; Prior
   Defaults...........................         19
  Certain Assets Recently Acquired....         20
  Limitation on Starwood Capital and
   Westin Obligations.................         20
  Possible Liability of Trust
   Shareholders.......................         20
  Net Losses..........................         21
  Dilution Experienced by Purchasers
   in Offering........................         21
  Changes in Investment and Financing
   Policies Without Shareholder
   Approval...........................         21
THE COMPANY...........................         21
USE OF PROCEEDS.......................         23
DISTRIBUTION POLICY...................         24
PRICE RANGES OF PAIRED SHARES.........         27
CAPITALIZATION........................         28
DILUTION..............................         29
SELECTED COMBINED FINANCIAL DATA......         29
MANAGEMENT'S DISCUSSION AND ANALYSIS
 OF PRO FORMA FINANCIAL STATEMENTS....         32
  Pro Forma Results from Operations--
   For the Year Ended December 31,
   1994...............................         32
  Funds From Operations...............         33
  Liquidity and Capital Resources.....         33

<CAPTION>
                                          PAGE
                                        ---------
<S>                                     <C>
  Seasonality.........................         34
  Inflation...........................         34
  EBITDA--Earnings Before Interest,
   Taxes, Depreciation and
   Amortization.......................         34
BUSINESS OBJECTIVES AND GROWTH
 STRATEGY.............................         34
  Business Objectives.................         34
  Acquisition Strategies..............         34
  Operating Strategies................         35
  Development Strategy................         36
  Financing Strategies................         36
  Implementation of Strategies........         36
  Starwood Capital....................         38
BUSINESS AND PROPERTIES...............         39
  The Hotel Industry..................         39
  The Hotel Assets....................         40
  Owned Hotels........................         40
  Mortgage Notes Receivables..........         42
  Atlantic City Quality Inn/Secaucus
   Ramada Suites......................         42
  Harvey Notes........................         42
  Seller Financing....................         42
  Industry Segmentation...............         43
  Hotel Operating Leverage............         44
  Geographic Diversification..........         45
  National Franchise Affiliations.....         46
  Operations..........................         46
  Excluded Assets and Related
   Matters............................         48
  Environmental Matters...............         49
  Regulation and Licensing............         50
  Insurance...........................         52
  Employees...........................         52
THE ACQUISITION FACILITY AND OTHER
 FINANCING............................         53
STRUCTURE OF THE COMPANY..............         54
  General.............................         54
  Formation of the Partnerships and
   the Reorganization.................         54
  Management of the Partnerships......         55
  Term and Dissolution................         57
  Distributions and Reimbursement.....         57
  Offerings of Paired Shares..........         57
  Limited Partner Rights..............         57
  Issuance of Additional Units........         59
POLICIES WITH RESPECT TO CERTAIN
 ACTIVITIES...........................         59
  Investment Policies.................         59
  Disposition.........................         60
  Financing...........................         60
  Conflicts of Interest...............         61
</TABLE>
    

                                       i
<PAGE>
   
<TABLE>
<CAPTION>
                                          PAGE
                                        ---------
<S>                                     <C>
  Other Policies......................         62
MANAGEMENT............................         62
  Trustees and Executive Officers of
   the Trust..........................         62
  Directors and Executive Officers of
   the Corporation....................         63
  Classified Boards; Removal..........         65
  Independent Board Approval..........         65
  Board Committees....................         65
  Compensation of
   Trustees/Directors.................         66
  Liability and Indemnity of Directors
   and Trustees.......................         66
  Summary of Cash and Certain Other
   Compensation.......................         67
  Stock Options.......................         68
  Agreements with Executive
   Officers...........................         70
CERTAIN RELATIONSHIPS AND RELATED
 TRANSACTIONS.........................         71
PRINCIPAL SHAREHOLDERS................         73
SHARES AVAILABLE FOR FUTURE SALE......         74
CAPITAL STOCK.........................         75
  General.............................         75
  Paired Shares.......................         76
  The Pairing Agreement...............         76
  Exchange Rights.....................         77
  1986 Warrants.......................         77
  Options.............................         77
  Preemptive Rights...................         77
  Maryland Takeover Legislation.......         78
<CAPTION>
                                          PAGE
                                        ---------
<S>                                     <C>
  Ownership Limits; Restrictions on
   Transfer; Repurchase and Redemption
   of Shares..........................         78
  Dissolution of Trust................         80
  Amendment to the Declaration of
   Trust..............................         80
  Transfer Agent for Paired Shares....         80
FEDERAL INCOME TAX CONSIDERATIONS.....         80
  Federal Income Taxation of the
   Trust..............................         81
  Federal Income Taxation of the
   Corporation........................         89
  Federal Income Taxation of Holders
   of Paired Shares...................         89
  Information Reporting Requirements
   and Backup Withholding.............         92
  Federal Income Tax Aspects of the
   Partnerships.......................         92
  Other Tax Consequences..............         95
ERISA CONSIDERATIONS..................         95
  Fiduciary and Prohibited Transaction
   Considerations.....................         95
  Plan Asset Issue....................         96
CONVERTIBLE NOTES.....................         97
UNDERWRITING..........................         99
EXPERTS...............................        100
LEGAL MATTERS.........................        101
ADDITIONAL INFORMATION................        101
INFORMATION INCORPORATED BY
 REFERENCE............................        101
GLOSSARY..............................        102
INDEX TO FINANCIAL STATEMENTS.........        F-1
</TABLE>
    

                                       ii
<PAGE>
                               PROSPECTUS SUMMARY

    THIS  SUMMARY IS QUALIFIED IN ITS  ENTIRETY BY THE MORE DETAILED INFORMATION
AND  FINANCIAL  STATEMENTS  APPEARING  ELSEWHERE  IN  THIS  PROSPECTUS.   UNLESS
OTHERWISE  INDICATED, THE INFORMATION CONTAINED IN THIS PROSPECTUS ASSUMES (I) A
ONE FOR  SIX  REVERSE  STOCK SPLIT  THAT  WILL  BECOME EFFECTIVE  PRIOR  TO  THE
CONSUMMATION   OF  THE   OFFERING,  (II)   NO  EXERCISE   OF  THE  UNDERWRITERS'
OVER-ALLOTMENT OPTION AND  (III) A PUBLIC  OFFERING PRICE OF  $23.50 PER  PAIRED
SHARE  (WHICH IS THE  MIDPOINT OF THE RANGE  SET FORTH ON  THE COVER PAGE). SUCH
INFORMATION ALSO GIVES EFFECT TO THE CONSUMMATION  AS OF JANUARY 1, 1995 OF  THE
REORGANIZATION  DESCRIBED  BELOW UNDER  "STRUCTURE OF  THE COMPANY."  UNLESS THE
CONTEXT OTHERWISE REQUIRES, ALL REFERENCES TO  THE "COMPANY" REFER TO THE  TRUST
AND  THE CORPORATION, AND ALL REFERENCES TO THE "TRUST" AND TO THE "CORPORATION"
INCLUDE THE TRUST AND THE CORPORATION  AND THOSE ENTITIES RESPECTIVELY OWNED  OR
CONTROLLED  BY  THE  TRUST  OR THE  CORPORATION,  INCLUDING  SLT  REALTY LIMITED
PARTNERSHIP (THE  "REALTY PARTNERSHIP")  AND SLC  OPERATING LIMITED  PARTNERSHIP
(THE   "OPERATING  PARTNERSHIP").  THE  REALTY  PARTNERSHIP  AND  THE  OPERATING
PARTNERSHIP ARE  REFERRED  TO  COLLECTIVELY AS  THE  "PARTNERSHIPS."  REFERENCES
HEREIN  TO  "THE COMPLETION  OF  THE OFFERING"  INCLUDE  THE APPLICATION  OF THE
PROCEEDS OF  THE OFFERING.  OTHER THAN  WHEN USED  IN THE  FINANCIAL  STATEMENTS
INCLUDED  HEREIN, THE TERM  "ON A FULLY  DILUTED BASIS" ASSUMES  THE EXCHANGE BY
STARWOOD CAPITAL  GROUP,  L.P., AND  CERTAIN  OF ITS  AFFILIATES  (COLLECTIVELY,
"STARWOOD  CAPITAL") OF ALL OF THEIR  EXCHANGEABLE INTERESTS IN THE PARTNERSHIPS
FOR PAIRED SHARES BUT NOT THE  EXERCISE OF OUTSTANDING OPTIONS OR WARRANTS.  SEE
"GLOSSARY" FOR DEFINITIONS OF CERTAIN TERMS USED IN THIS PROSPECTUS.

                                  THE COMPANY

    The  Company  was  recently  reorganized to  combine  and  expand  the hotel
investment and  operating  businesses  of  the  Company  and  Starwood  Capital.
Management believes that the Company's unique "paired share" ownership structure
gives  it a competitive advantage over other  hotel REITs and other hotel owner/
operators with respect to owning and  operating hotels, as discussed below.  The
Company  has owned hotel  assets since 1969  and has managed  hotel assets since
1980. Starwood Capital has  been an active opportunistic  investor in the  hotel
industry over the last three years. Upon completion of the Offering, the Company
will  own, operate  and manage a  geographically diversified  portfolio of hotel
assets (the  "Hotel Assets"),  including fee,  ground lease  and first  mortgage
interests  in 47  hotel properties,  comprising over  9,440 rooms  located in 20
states. Thirty-six  of such  hotels are  operated under  licensing or  franchise
agreements  with national  hotel organizations,  including Marriott-TM-, Embassy
Suites-TM-, Omni-TM-, Doubletree-TM-,  Radisson-TM-, Residence Inn-TM-,  Holiday
Inn-TM-,  Sheraton-TM-,  Best  Western-TM-,  Days  Inn-TM-,  Ramada-TM-, Quality
Inn-TM- and Harvey-TM-.

    As a fully integrated owner/operator of hotels, the Company will continue to
make opportunistic hotel acquisitions and to improve performance of its existing
portfolio through  aggressive  management. The  Company  expects to  expand  and
diversify  its hotel portfolio by continuing to acquire hotels, primarily in the
upscale and mid-scale segments, at prices which are below replacement costs, and
that have attractive  yields on  investment which  the Company  believes can  be
sustained  and improved over time. Consistent with its strategy, the Company has
recently acquired the Omni  Hotel in Chapel Hill,  North Carolina and agreed  to
acquire  the Embassy Suites in Tempe, Arizona  and the Sheraton Colony Square in
Atlanta, Georgia. The Company continually evaluates its portfolio and will  sell
assets  when appropriate.  The Company is  actively pursuing  the acquisition of
other upscale  and  mid-scale hotels,  and  is currently  negotiating  a  credit
facility  of $160 million, which will  enable the Company to aggressively pursue
and complete  hotel  acquisitions.  See  "The  Acquisition  Facility  and  Other
Financing."

    The  Company's paired share  ownership structure is unique  for a hotel REIT
because its shareholders own  both the owner, the  Trust, and the operator,  the
Corporation,  of  the Company's  hotels.  Therefore, the  Company's shareholders
retain the economic benefits  of both the lease  payments received by the  Trust
and  the operating profits realized by the Corporation while maintaining the tax
benefits of  the Trust's  REIT  status. The  pairing arrangement  creates  total
commonality of ownership, as the shares of beneficial interest of the Trust (the
"Trust  Shares")  and  the Common  Stock  of the  Corporation  (the "Corporation
Shares") are paired on a one for one  basis and may only be held or  transferred
as  units  consisting of  one  Trust Share  and  one Corporation  Share ("Paired
Shares").

                                       1
<PAGE>
    Under the REIT qualification requirements of the Internal Revenue Code  (the
"Code"), REITs generally must lease their hotels to third party operators. Since
such  leases must  be structured  so that  the third  party operator  captures a
portion of each hotel's current cash flow and future growth, the shareholders of
a typical hotel REIT do not receive  all of the economic benefits of both  hotel
ownership  and hotel operations. Leases may create conflicts of interest between
the REIT and the operator of each hotel, particularly when insiders of the  REIT
own  an economic interest in the operator. The Paired Share structure eliminates
potential conflicts of interest between the hotel owner and the hotel  operator.
Although  the Code has  prohibited the pairing  of shares between  a REIT and an
operating company since 1983,  this rule does not  apply to the Company  because
its  Paired  Share structure  has  existed since  1980.  The Trust  is  the only
publicly traded hotel REIT which has the Paired Share structure.

    For the  twelve  consecutive  quarters  through  December  1994,  the  hotel
industry  has experienced demand  increases, producing an  aggregate increase in
room night demand of 11.2%. During such period, net supply has only increased by
3.8%. Between 1993  and 1994, room  demand, occupancy and  room sales  increased
more rapidly in both upscale and mid-scale segments than lower-scale segments of
the   hotel  industry.  The  Company  intends   to  focus  on  the  acquisition,
repositioning or refranchising, and operation of upscale and mid-scale hotels.

    Management of the Company has improved the Company's portfolio's performance
during the two-year period ended December 31, 1994, despite certain restrictions
imposed by the Company's lenders.  During such period, the Company's  management
increased  REVPAR  (room  revenue per  available  room, or  total  room revenues
divided by available rooms) by 8.7%, and increased EBITDA (as defined below)  by
20.5%   on  the  21  continuously  owned   and  operated  properties.  Upon  the
restructuring of the Company's debt in March 1995, restrictions imposed by prior
lenders were removed and management now  has more flexibility to acquire  hotels
and  reinvest in its existing hotels. The Company anticipates continued internal
growth  from  improving   market  conditions,   improved  property   operations,
renovations and reaffiliations.

    Upon  completion of  the Offering,  Starwood Capital  will own approximately
32.9% of the Company's equity (having a value of $141 million, assuming a public
offering price of $23.50 per  Paired Share, which is  the midpoint of the  range
set  forth on the  cover page) on a  fully diluted basis.  Starwood Capital is a
private real estate investment  firm that since 1991  has acquired in excess  of
$1.25  billion (at  cost) of  real estate  assets. Starwood  Capital's investors
include its principals and employees, certain high net worth families, three  of
the  ten largest U.S. corporate pension funds and other institutional investors.
During the past  three years, Starwood  Capital acquired over  $575 million  (at
cost)  of interests in hotel assets  from insurance companies, banks, distressed
borrowers, the  Resolution  Trust  Corporation, the  Federal  Deposit  Insurance
Corporation  and others. In January 1995, the Company completed a reorganization
in which  Starwood Capital  contributed  to the  Company several  hotels,  hotel
mortgages,  cash  and  other  related  assets  (the  "Reorganization"). Starwood
Capital has entered into a  non-competition agreement with the Company  relating
to  the acquisition of  new equity interests  in hotel properties  in the United
States. See "Structure of the Company--Management of the Partnerships." Starwood
Capital's experienced real  estate acquisition and  finance professionals,  with
their  network  of  industry contacts,  will  continue to  assist  management in
identifying acquisition opportunities and attractive sources of capital.

    Upon  completion  of  the  Offering,  the  Company  will  have  a  Ratio  of
Debt-to-Total  Market Capitalization  (as defined below)  of approximately 9.5%.
The Company intends that such ratio not exceed 50%.

                                  RISK FACTORS

    Prospective investors should carefully consider the matters discussed in the
section entitled "Risk Factors" prior to making an investment decision regarding
the Paired  Shares  offered  hereby.  Some  of  the  significant  considerations
include:

    -The  Company is  subject to  various tax  risks, including  taxation of the
     Trust as  a corporation  if it  fails to  qualify as  a REIT,  which  could
     adversely affect the ability of the Trust to make expected distributions to
     shareholders.  The Trust did not qualify as  a REIT during its 1991 through
     1994 taxable years.

                                       2
<PAGE>
    -The aggregate market value  of the Paired Shares  may exceed the  aggregate
     fair market value of the Company's portfolio.

    -The  organizational  documents of  the  Trust and  the  Corporation contain
     certain provisions  that  may inhibit  a  change in  control,  including  a
     limitation  (intended to protect the Trust's  ability to qualify as a REIT)
     on direct, indirect or constructive ownership by any one person or  related
     group  of persons of  more than 8.0%  of the Paired  Shares (the "Ownership
     Limitation"), authorization  of the  issuance of  preferred stock  and  the
     existence of classified Boards.

    -Starwood Capital and Barry S. Sternlicht, the President and Chief Executive
     Officer  of Starwood  Capital, may have  the ability  to exercise influence
     over the affairs of the Company. There may be certain conflicts of interest
     between the interests  of Starwood  Capital and other  shareholders of  the
     Company because Starwood Capital will experience different tax consequences
     upon the sale by the Company of certain properties.

    -The  Company is  subject to the  risks associated with  the hotel industry,
     including operating risks, competition from other hotels, risks  associated
     with  franchise license agreements, the  seasonality of the hotel business,
     the concentration of the Company in a single industry and the special risks
     associated with the gaming business.

    -The Company  incurred losses  in  recent years  and could  experience  such
     losses in the future.

    -The  purchasers of Paired Shares in  the Offering will experience immediate
     dilution of $8.40 per Paired  Share in the net  tangible book value of  the
     Paired Shares on a fully diluted basis.

                               THE HOTEL INDUSTRY

    The hotel industry, which is one of the most management-intensive sectors of
the  real estate  industry, has  been characterized  over the  last 15  years by
increased product  segmentation  and  by  greater  marketing  and  cost  control
sophistication.  However, even as the importance of sophisticated management has
grown, it has continued to be common in the industry for hotel owners to rely on
fee-oriented third parties to manage their hotels. The Company believes that, as
an integrated owner/operator focused  on maximizing long-term operating  profits
and  asset values, rather than maximizing  fees, it will distinguish itself from
owners who rely on third-party managers.

    The hotel industry is now recovering from severe disparity in the growth  of
supply  and demand that produced real decreases in average daily rates ("ADRs"),
widening losses, and  numerous foreclosures. The  rapid rise in  room supply  in
excess  of  demand  that occurred  throughout  the 1980s  drove  occupancies and
ultimately industry profitability downward. The oversupply in the hotel industry
resulted from special  circumstances in the  1980s, including readily  available
financing  and tax incentives which were favorable to development of new hotels.
In the late 1980s, equity  sources became scarce due to  changes in the tax  law
and  the withdrawal of  traditional lending sources. Between  1991 and 1994, new
hotel room supply has increased at an annual rate of only 1.2%, as shown in  the
graphs on the following page.

    Historically,  growth in  demand for hotel  rooms has been  dependent on the
overall health of  the national economy.  Demand for hotel  rooms grew  steadily
during  the 1980s. Growth in room demand  fell as the national economy entered a
recession in 1990, and has since resumed growth. The combination of minimal  new
room supply and increasing demand has resulted in the growth over the last three
years  in occupancy and  ADR as shown in  the graphs below.  If the trends shown
were to  continue,  the Company  believes  that  further increases  in  ADR  and
occupancy would result.

                                       3
<PAGE>
EDGAR REPRESENTATION OF DATA POINTS USED IN PRINTED GRAPHIC

<TABLE>
<CAPTION>
               SUPPLY AND DEMAND GROWTH                                                 AVERAGE OCCUPANCY
<S>        <C>                                <C>              <C>        <C>        <C>                       <C>        <C>
                                 Room Supply      Room Demand
                                           %                %                  YEAR                         %                  YEAR
1990                                    3.55             2.17                  1990                      62.3                  1990
1991                                     2.5            -0.24                  1991                      60.6                  1991
1992                                    1.35             3.08                  1992                      61.7                  1992
1993                                    1.04             3.32                  1993                        63                  1993
1994                                    1.39              4.5                  1994                        65                  1994

<CAPTION>
             AVERAGE DAILY RATE
<S>        <C>

                                 $
1990                         58.45
1991                         58.81
1992                         59.64
1993                         61.67
1994                         64.09
</TABLE>

Source: Smith Travel Research

                    BUSINESS OBJECTIVES AND GROWTH STRATEGY

    The  Company's  primary  objective  is  to  increase  per  share  funds from
operations in order  to maximize  long-term total returns  to shareholders.  The
Company's mission is to offer consistent high quality accommodations and service
at competitive rates in order to provide superior value to its customers.

    ACQUISITION  STRATEGIES.  Since the Reorganization, the Company has acquired
or agreed  to acquire  and  assume management  of  three upscale,  full  service
hotels, consistent with the following strategies:

    -Concentrating on the upscale and mid-scale industry segments. New supply is
     limited  in these  segments while  numerous opportunities  exist to  buy at
     significant discounts to replacement cost at attractive EBITDA multiples.

    -Acquiring assets  where existing  management contracts  can be  terminated,
     allowing the Company to utilize its experienced management team and exploit
     the advantages of its Paired Share structure.

    -Focusing on markets in which the Company currently operates, or new markets
     which  have favorable demographics, stable demand generators or barriers to
     new supply.

    -Utilizing Starwood Capital's  network of real  estate and finance  industry
     contacts   to  identify   opportunistic  situations   where  the  Company's
     liquidity, and its  ability to acquire  distressed debt, issue  partnership
     units  or  turn around  poorly  managed properties,  provide  a competitive
     advantage.

    OPERATING STRATEGIES.  The Company believes its existing portfolio possesses
significant operating leverage. As industry conditions continue to improve,  the
Company  will  seek continued  cash flow  growth  by implementing  the following
strategies:

    -Increasing operating  efficiency by  eliminating third  party managers  and
     installing the Company's experienced management team and on-line systems.

    -Improving   profitability  by  completing   major  renovations  at  certain
     properties, such  as  the  Dallas Park  Central,  Portland  Riverside  Inn,
     Lexington French Quarter Suites and the Capitol Hill Suites.

    -Maximizing portfolio performance by reaffiliating and repositioning certain
     properties,  such  as  the  Seattle  Meany  Tower,  the  Tucson  Plaza, the
     Lexington French Quarter Suites and the Capitol Hill Suites.

    -Selling assets  inconsistent  with  the  Company's  growth  objectives  and
     minimizing exposure to gaming-related operations.

    DEVELOPMENT STRATEGY.  The Company may expand the number of rooms at certain
high  occupancy hotels and, in the future, may selectively develop new hotels in
certain submarkets.

    FINANCING STRATEGY.  The Company  is negotiating a $160 million  acquisition
credit  facility  and  a  $45 million  mortgage  loan  repurchase  financing and
currently intends to maintain a Ratio of Debt-to-Total Market Capitalization  of
less than 50%. See "The Acquisition Facility and Other Financing."

                                       4
<PAGE>
                            BUSINESS AND PROPERTIES

    The  Company  is a  fully integrated  owner and  operator of  hotels located
throughout the United States. Upon completion of the Offering, the Company  will
own   fee  or  long-term  leasehold  interests   in  32  hotels,  including  two
hotel/casinos (collectively, the "Owned  Hotels"), and 13 performing  promissory
notes  secured by mortgages  (the "Mortgage Note  Receivables") on 15 additional
hotels.

OWNED HOTELS

   
<TABLE>
<CAPTION>
                                                                                                 TWELVE MONTHS ENDED MARCH
                                                                                                         31, 1995
                                                                          NUMBER OF     YEAR     -------------------------
HOTEL                                                    LOCATION           ROOMS     ACQUIRED      ADR       OCCUPANCY
- -------------------------------------------------  --------------------  -----------  ---------  ---------  --------------
<S>                                                <C>                   <C>          <C>        <C>        <C>
UPSCALE:
Embassy Suites...................................  Phoenix, AZ                  227     1983     $   82.89         77.0%
Embassy Suites(1)................................  Tempe, AZ                    224     1995         89.13         81.5
Doubletree.......................................  Rancho Bernardo, CA          209     1995         66.81         66.9
Capitol Hill Suites..............................  Washington, DC               152     1995         91.98         67.9
Radisson Hotel...................................  Gainesville, FL              195     1986         59.82         58.9
Sheraton Colony Square(1)........................  Atlanta, GA                  462     1995         87.30         73.6
Harvey Wichita...................................  Wichita, KS                  259     1995         54.58         58.3
French Quarter Suites............................  Lexington, KY                155     1995         77.88         70.8
Omni Chapel Hill.................................  Chapel Hill, NC              168     1995         77.20         68.2
Omaha Marriott(2)................................  Omaha, NE                    303     1982         88.63         78.8
Milwaukee Marriott(3)............................  Milwaukee, WI                393     1990         68.57         70.5
Residence Inn....................................  Tysons Corner, VA             96     1984         98.86         86.7
                                                                              -----              ---------        ---
  Subtotal/Weighted Average......................                             2,843              $   77.80         71.4%
MID-SCALE:
Plaza Hotel(4)...................................  Tucson, AZ                   149     1983     $   47.45         76.0%
Holiday Inn......................................  Albany, GA                   151     1989         56.00         81.5
Best Western Riverfront..........................  Savannah, GA                 142     1986         46.63         59.2
Bay Valley Resort................................  Bay City, MI                 151     1984         61.60         65.1
Best Western Airport Inn(4)......................  Albuquerque, NM              123     1984         54.76         86.9
Best Western Mesilla Valley......................  Las Cruces, NM               166     1982         43.21         73.3
Best Western.....................................  Columbus, OH                 180     1992         42.70         70.0
Riverside Inn....................................  Portland, OR                 137     1984         65.75         78.9
Dallas Park Central(4)...........................  Dallas, TX                   445     1972         58.87         33.7
Best Western Airport.............................  El Paso TX                   175     1985         35.08         81.8
Meany Tower Hotel................................  Seattle, WA                  155     1984         69.77         73.0
Sixth Avenue Inn(4)..............................  Seattle, WA                  166     1984         70.15         75.7
WestCoast Tyee Hotel.............................  Olympia, WA                  155     1987         60.87         57.7
                                                                              -----              ---------        ---
  Subtotal/Weighted Average......................                             2,295              $   55.02         65.5%
ECONOMY:
Vagabond Inn-Rosemead............................  Rosemead, CA                 102     1974     $   37.33         38.2%
Vagabond Inn-Sacramento..........................  Sacramento, CA               108     1975         56.86         60.5
Vagabond Inn-Woodland Hills......................  Woodland Hills, CA           101     1973         47.83         58.7
Days Inn.........................................  Portland, OR                 173     1984         54.08         74.8
Days Inn Town Center(4)..........................  Seattle, WA                   90     1984         60.05         80.6
                                                                              -----              ---------        ---
  Subtotal/Weighted Average......................                               574              $   51.46         63.7%
GAMING:
Bourbon Street Hotel & Casino....................  Las Vegas, NV                150     1988     $   34.18         89.5%
King 8 Hotel & Casino............................  Las Vegas, NV                300     1988         32.77         81.0
                                                                              -----              ---------        ---
  Subtotal/Weighted Average......................                               450              $   33.24         83.8%
TOTAL/WEIGHTED AVERAGE
 ALL OWNED HOTELS................................                             6,162              $   63.61         69.4%
                                                                              -----              ---------        ---
                                                                              -----              ---------        ---
</TABLE>
    

- ---------------
(1)  Acquisition of this hotel is pending.

(2)  The Trust holds a 5% general partnership interest in this hotel.

(3)  The Corporation holds a 51% general partnership interest in this hotel and,
     following the  Offering,  the  Trust  will  hold  $27.2  million  in  first
     mortgages on this hotel.

(4)  These  hotels are owned subject to  long-term ground leases expiring in the
     years 1997 through 2029.

                                       5
<PAGE>
RECENT ACQUISITIONS

    Since the completion of its debt refinancing in March 1995, the Company has,
consistent with  its acquisition  strategy, acquired  or agreed  to acquire  the
following properties:

    -On  April 6, 1995 the  Company acquired and assumed  management of the Omni
     Chapel Hill Hotel, a 168-room upscale hotel located near Research  Triangle
     Park, University of North Carolina and the Duke University Medical Center.

    -The  Company  expects contemporaneously  with the  Offering to  acquire and
     assume management  of  the  Sheraton  Colony  Square,  a  462-room  upscale
     highrise  hotel  which is  part  of a  major  office and  retail  mixed use
     development located at the center of midtown Atlanta.

    -The Company  expects contemporaneously  with the  Offering to  acquire  and
     assume  management of the Embassy Suites in Tempe, Arizona, a 224 all-suite
     upscale hotel located near Arizona State University.

MORTGAGE NOTE RECEIVABLES

    The Company owns 13 performing mortgage  notes secured by 15 hotels. In  the
future,  the Company will continue to invest in mortgage notes as a strategy for
ultimately acquiring the  underlying hotel  property as well  as provide  seller
financing  in  select circumstances  consistent  with the  Company's disposition
strategies. The current portfolio as of March 31, 1995 includes: a $11.3 million
8% note, with an outstanding  balance of $10.5 million  and a carrying value  of
$7.4  million, secured by the Harvey Hotel (Addison) maturing in 2002 (the three
Harvey  notes  are  cross-collateralized   and  personally  guaranteed  by   the
borrowers); an $18 million 8% note, with an outstanding balance of $16.8 million
and  a carrying  value of  $11.9 million, secured  by the  Harvey Bristol Suites
(Dallas) maturing  in  2002;  a  $28  million 8%  note,  with  a  $25.9  million
outstanding balance and a carrying value of $18.5 million, secured by the Harvey
Hotel  (DFW) and  maturing in  2002; a  $12.9 million  prime-based floating rate
tax-exempt note with a  balance of $11.4  million and a  carrying value of  $4.2
million,  secured by the Quality Inn Atlantic  City (New Jersey) and maturing in
2010; and a $13.8 million LIBOR-based floating rate note with a balance of $12.4
million and  a carrying  value of  $7.9 million,  secured by  the Ramada  Suites
Secaucus  (New Jersey) maturing in 1999.  Historically, the Company has provided
seller financing of up to 80% of the sales price as a means of facilitating  its
operating  strategy  to dispose  of assets  with  limited growth  prospects. The
Company currently  holds  eight  seller  notes secured  by  10  hotels  with  an
aggregate outstanding balance of $12.6 million, a weighted average interest rate
of 9.2% and a weighted average maturity in 2000.

                            STRUCTURE OF THE COMPANY

    The Trust and the Corporation are separate entities, the shares of which are
owned,  through  the  Paired  Share structure,  by  the  same  shareholders. See
"Principal  Shareholders"  and  "Capital  Stock--The  Pairing  Agreement."   The
Company's ownership interests in the Hotel Assets are held by, and the operating
functions  for the Assets are performed  through, the Realty Partnership and the
Operating Partnership, respectively. The  Trust controls the Realty  Partnership
as  the  sole  general  partner,  and  the  Corporation  controls  the Operating
Partnership as the  managing general  partner (subject to,  in the  case of  the
Gaming  Assets, receipt of certain regulatory  approvals). See "Structure of the
Company--Management of  the  Partnerships."  Starwood  Capital  is  the  limited
partner  of  the Partnerships.  Subject to  the  Ownership Limitation,  units of
partnership interest in the Partnerships ("Units") held by Starwood Capital  are
(subject  to certain  restrictions) exchangeable  one-for-one for  Paired Shares
except that prior to receipt of certain regulatory approvals, Starwood Capital's
ownership of Paired Shares may not exceed 4.9% of the outstanding Paired Shares.
See "Business and Properties--Regulation and Licensing."

                                       6
<PAGE>
    The ownership structure of the Company after the completion of the  Offering
will be as follows:

                                  [MAP]
- ---------------

(1)  The percentages in this table set forth under the heading "Percentage After
     Unit  Exchange" assume  that all remaining  Units held  by Starwood Capital
     have been exchanged for Paired Shares. However, prior to receipt of certain
     regulatory approvals, Starwood Capital's ownership of Paired Shares may not
     exceed  4.9%  of   the  outstanding  Paired   Shares.  See  "Business   and
     Properties--  Regulation and Licensing. In  addition, even after receipt of
     such regulatory approvals,  because of the  Ownership Limitation,  Starwood
     Capital  can  only  exchange Units  which  will cause  Starwood  Capital to
     receive in  exchange therefor  not  more than  an  additional 7.6%  of  the
     outstanding Paired Shares, bringing its Paired Share ownership to 8.0%.

                                       7
<PAGE>
                                  THE OFFERING

<TABLE>
<S>                                            <C>
Paired Shares Offered Hereby.................  10,250,000 shares (1)

Paired Shares Outstanding After the            18,215,736 shares (2)
Offering.....................................

Use of Proceeds..............................  The net proceeds of the Offering, which are
                                               estimated to be approximately $217.7 million,
                                               will be used to repay a substantial portion
                                               of the Company's indebtedness, acquire
                                               certain additional hotel properties, make
                                               capital improvements, pay certain amounts
                                               owed to Starwood Capital and for general
                                               business purposes.

New York Stock Exchange Symbol...............  HOT
</TABLE>

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

(1) Assumes  the Underwriters' over-allotment option to purchase up to 1,537,500
    Paired Shares is not exercised. See "Underwriting."

(2) Includes 5,943,578 Paired  Shares which  are issuable upon  the exchange  of
    Units  held  by Starwood  Capital.  See "Structure  of  the Company--Limited
    Partner Rights--Exchange  Rights." Excludes  93,083 Paired  Shares  issuable
    pursuant  to outstanding options and 276,662 Paired Shares issuable pursuant
    to warrants which expire in 1996 and which have an exercise price of $101.70
    per Paired Share.

                                 DISTRIBUTIONS

    Following the completion of the Offering, the Trust intends to make  regular
quarterly  distributions to  its shareholders.  The distribution  for the period
commencing on the closing date of the Offering and ending on September 30, 1995,
is expected to be approximately equivalent  to a quarterly distribution of  $.47
per  Paired Share and  an annual distribution  of $1.88 per  Paired Share, or an
annual distribution of 8%, assuming an offering price of $23.50 per Paired Share
(which is the midpoint of the range set forth on the cover page). The Trust does
not expect  to  change its  estimated  distribution rate  if  the  Underwriters'
over-allotment   option  is  exercised.  The  Company  established  its  initial
distribution based  upon its  estimate of  the cash  available for  distribution
after  the  Offering under  present  conditions. See  "Distribution  Policy" for
information regarding the basis for the estimate. The Trust intends to  maintain
its  initial distribution rate for at least 12 months following the consummation
of the Offering,  unless actual  results of operations,  economic conditions  or
other factors differ from the assumptions used in calculating the estimate.

    The  Trust anticipates  that its  cash available  for distribution,  and the
amount it  distributes to  shareholders, will  exceed earnings  and profits  for
federal income tax purposes due to non-cash expenses, primarily depreciation and
amortization and non-cash interest expense to be incurred by the Trust.

    The  Trust has not  made a distribution  since 1990 and  the Corporation has
never made  a  distribution.  The  Corporation  does  not  intend  to  make  any
distributions  to its shareholders in the foreseeable future. All available cash
is expected to be used by the Operating Partnership to repay indebtedness to the
Realty Partnership.

                           TAX STATUS OF THE COMPANY

    The Trust intends  to qualify to  be taxed  as a REIT,  commencing with  its
taxable  year ending December 31, 1995. As  a REIT, the Trust generally will not
be taxed at the  trust level on  its taxable income that  it distributes to  its
shareholders.  A REIT is  subject to a number  of organizational and operational
requirements, including a requirement that it currently distribute at least  95%
of  its REIT taxable income (which does  not include net capital gains). Failure
to qualify as a REIT will render the Trust subject to tax on its taxable  income
at  corporate rates and distributions to shareholders  in any such year will not
be deductible by  the Trust. The  Code prohibits paired  share arrangements  for
REITs that were not paired before 1983.

                                       8
<PAGE>
Application  of this rule would prevent the Trust from qualifying to be taxed as
a REIT; however, because the Trust Shares and the Corporation Shares were paired
prior to 1983, this prohibition does not apply to the Trust and the Corporation.
See  "Federal  Income  Tax   Considerations--Federal  Income  Taxation  of   the
Trust--Requirements for Qualification--Paired Shares."

    The  Trust was taxed as  a REIT beginning in  1969 through and including its
taxable year ended December 31,  1990. The Trust did not  qualify as a REIT  for
its  taxable years  ended December  31, 1991 through  1994 primarily  due to its
failure to comply with certain procedural requirements of the Code. Because  the
Trust  had net losses for tax purposes  for its taxable years ended December 31,
1991 through 1994, the Trust did not owe any federal income tax for such  years.
The  Trust has received a  letter from the Internal  Revenue Service (the "IRS")
permitting it to re-elect to be taxed as a REIT commencing with its taxable year
ending December 31, 1995.

    Although the Trust does not  intend to request a ruling  from the IRS as  to
its  REIT status, the Trust  has obtained the opinion  of Sidley & Austin, legal
counsel to the Trust and the Corporation, that, commencing with its taxable year
ending December 31,  1995, the Trust  will be organized  in conformity with  the
requirements  for qualification  as a REIT,  and the Trust's  proposed method of
operation will enable it to qualify to be taxed as a REIT under the Code,  which
opinion  is based  on certain  assumptions and  representations and  will not be
binding on the  IRS or any  court. Even if  the Trust qualifies  as a REIT,  the
Trust may be subject to certain state and local taxes on its income and property
and  to federal  income and excise  taxes in certain  limited circumstances. See
"Federal Income Tax  Considerations--Federal Income Taxation  of the Trust"  and
"Risk Factors--Tax Risks--Failure to Qualify as a REIT." The Corporation will be
subject  to federal  and state  tax on its  taxable income  at regular corporate
rates.

                    SUMMARY COMBINED SELECTED FINANCIAL DATA

    The following table sets  forth selected combined  historical and pro  forma
financial  information for the Company. The following information should be read
in conjunction with (i)  the historical financial  statements and notes  thereto
for  the  Company,  (ii)  Management's  Discussion  and  Analysis  of  Financial
Condition  and  Results  of  Operations,  and  (iii)  the  pro  forma  financial
statements  and notes thereto  for the Company, which  are included elsewhere in
this Prospectus.  The historical  operating  information of  the Company  as  of
December  31, 1994 and 1993 and for each  of the three years in the period ended
December 31, 1994 have been derived from audited financial statements which  are
included  elsewhere in this  Prospectus. The comparable data  as of December 31,
1992, 1991 and 1990 and for the years ended December 31, 1991 and 1990 have been
derived from financial statements that are  not required to be included in  this
Prospectus.  In the opinion  of management, the  financial data as  of March 31,
1995 and  for  the three  months  ended March  31,  1995 and  1994  include  all
adjustments necessary to present fairly the information set forth therein.

    The  pro forma  operations data  and other data  for the  three months ended
March 31, 1995 and for the year ended December 31, 1994 have been prepared as if
the Offering  and the  acquisition of  the hotel  properties acquired  or to  be
acquired and (with respect to the December 31, 1994 data) the Reorganization had
been  consummated at the  beginning of the  period presented, and  the pro forma
balance sheet data has been prepared as  if the Offering and the acquisition  of
the  hotel properties acquired or  to be acquired had  been consummated on March
31, 1995. The pro forma financial  information is not necessarily indicative  of
what  the actual  financial position  and results  of operations  of the Company
would have been  as of and  for the periods  indicated, nor does  it purport  to
represent the Company's future financial position and results of operations.

                                       9
<PAGE>
                                STARWOOD LODGING
                SUMMARY COMBINED SELECTED FINANCIAL INFORMATION
           (IN THOUSANDS, EXCEPT PER SHARE DATA AND ROOM INFORMATION)

   
<TABLE>
<CAPTION>
                                  FOR THE THREE MONTHS ENDED
                                           MARCH 31,                        AS OF AND FOR THE YEAR ENDED DECEMBER 31,
                                -------------------------------  ----------------------------------------------------------------
                                   PRO                              PRO
                                  FORMA         HISTORICAL         FORMA                         HISTORICAL
                                ---------  --------------------  ---------  -----------------------------------------------------
                                  1995      1995(4)     1994       1994       1994       1993       1992       1991       1990
                                ---------  ---------  ---------  ---------  ---------  ---------  ---------  ---------  ---------
<S>                             <C>        <C>        <C>        <C>        <C>        <C>        <C>        <C>        <C>
OPERATING DATA:
REVENUE
Hotel.........................  $  30,908  $  22,781  $  20,586  $ 125,767  $  82,668  $  86,903  $  88,812  $  85,156  $  85,515
Gaming........................      6,669      6,669      7,188     27,981     27,981     27,505     26,150     22,609     25,439
Interest from mortgage and
 other notes..................      2,586      2,581        355     10,069      1,554      1,412      1,348      1,761      2,813
Rents from other leased hotel
 properties...................        159        159        150        927        927        839        947        936        942
Management fees and other
 income.......................         61         61         59        411        411        475      1,186      1,376      2,315
Gain (loss) on sales of hotel
 assets.......................       (113)      (113)    --            456        456         21       (787)     1,598     --
                                ---------  ---------  ---------  ---------  ---------  ---------  ---------  ---------  ---------
                                   40,270     32,138     28,338    165,611    113,997    117,155    117,656    113,436    117,024
                                ---------  ---------  ---------  ---------  ---------  ---------  ---------  ---------  ---------
EXPENSES
Hotel operations..............     21,077     16,280     15,568     90,639     60,829     68,132     68,620     65,963     65,223
Gaming operations.............      6,021      6,021      5,993     24,454     24,454     24,055     23,699     21,948     23,995
Interest......................        841      5,827      4,125      3,365     17,606     15,187     14,208     16,458     16,408
Depreciation and
 amortization.................      4,426      2,863      2,066     18,130      8,161      9,232     10,196     11,688     14,850
Administrative and
 operating....................      1,072      1,068        921      4,289      4,203      4,729      6,177      6,086      5,987
Shareholder litigation
 expense......................     --         --         --          2,648      2,648        483        188     --         --
Loan restructuring............     --         --         --         --         --         --         10,892      3,797     --
Provision for losses..........     --         --         --            759        759      2,369      3,419      9,580     18,147
                                ---------  ---------  ---------  ---------  ---------  ---------  ---------  ---------  ---------
                                   33,437     32,059     28,673    144,284    118,660    124,187    137,399    135,520    144,610
                                ---------  ---------  ---------  ---------  ---------  ---------  ---------  ---------  ---------
Income (loss) before minority
 interest in Partnership......      6,833         79       (335)    21,327     (4,663)    (7,032)   (19,743)   (22,084)   (27,586)
Minority interest in
 Partnership(1)...............      2,230         94     --          6,959     --         --         --         --         --
                                ---------  ---------  ---------  ---------  ---------  ---------  ---------  ---------  ---------
Income (loss) before
 extraordinary item...........      4,603        (15)      (335)    14,368     (4,663) $  (7,032) $ (19,743) $ (22,084) $ (27,586)
Extraordinary item............     --            363     --         --         --         --         --         --         --
                                ---------  ---------  ---------  ---------  ---------  ---------  ---------  ---------  ---------
Net income (loss).............  $   4,603  $     348  $    (335) $  14,368  $  (4,663) $  (7,032) $ (19,743) $ (22,084) $ (27,586)
                                ---------  ---------  ---------  ---------  ---------  ---------  ---------  ---------  ---------
                                ---------  ---------  ---------  ---------  ---------  ---------  ---------  ---------  ---------
Net income (loss) per share...  $    0.38  $    0.17  $   (0.17) $    1.17  $   (2.31) $   (3.48) $   (9.73) $  (10.92) $  (13.65)
                                ---------  ---------  ---------  ---------  ---------  ---------  ---------  ---------  ---------
                                ---------  ---------  ---------  ---------  ---------  ---------  ---------  ---------  ---------
BALANCE SHEET DATA:
Total real estate
 investments..................  $ 310,679  $ 246,113                        $ 165,496  $ 179,172  $ 187,753  $ 200,540  $ 218,896
Total assets..................    340,719    279,765                          183,955    195,352    210,945    221,917    240,998
Total debt....................     44,874    198,555                          160,482    170,886    170,297    171,271    166,651
Shareholders' equity..........    189,418      7,756                            8,708     13,326     20,351     40,083     62,104

OTHER DATA:
Funds from operations(2)......  $  11,372  $   3,055  $   1,731  $  42,408  $   6,449  $   5,031  $   5,739  $   1,383  $   5,411
EBITDA(3).....................  $  12,213  $   8,882  $   5,856  $  45,773  $  24,055  $  20,218  $  19,947  $  17,841  $  21,819
EBITDA margin (% of total
 revenues)....................        30%        28%        21%        28%        21%        17%        17%        16%        19%
Cash flows from:
  Operating activities........             $    (686) $   1,630             $   8,893  $   5,532  $   4,690  $  (6,158) $   6,262
  Investing activities........                (1,738)      (531)                4,489     (3,645)    (1,514)    12,159     (7,058)
  Financing activities........                 9,479         50               (13,969)    (6,752)    (1,255)    (7,139)     6,442
Dividends.....................                --         --                    --         --         --         --      $   7,644
Dividends per share...........                --         --                    --         --         --         --      $    0.63
Number of hotel rooms (Hotel
 Assets)......................      9,440      8,586      7,059      9,618      6,409      7,059      7,423      7,549      8,068
Revenue per available room
 (Owned Hotels)...............  $   43.58  $   40.42  $   38.36  $   43.59  $   38.60  $   35.66  $   33.07  $   30.86  $   32.07
Average daily room rate (Owned
 Hotels)......................  $   64.86  $   61.30  $   57.06  $   62.99  $   55.55  $   54.53  $   53.04  $   52.04  $   52.94
Average occupancy (Owned
 Hotels)......................        67%        66%        67%        69%        69%        65%        62%        59%        61%
</TABLE>
    

- ---------------
(1)  Represents  the 32.6% minority interest  in the Partnerships which Starwood
     Capital will  own  after the  Offering  for  the pro  forma  periods  ended
     December 31, 1994 and March 31, 1995 and the 71.7% minority interest in the
     Partnerships for the historical period ended March 31, 1995.

                                       10
<PAGE>
(2)  Management  and industry analysts generally  consider funds from operations
     to be  one measure  of the  financial performance  of an  equity REIT  that
     provides a relevant basis for comparison among REITs and it is presented to
     assist  investors in analyzing  the performance of  the Company. Funds from
     operations is  defined  as income  before  minority interest  (computed  in
     accordance  with generally accepted accounting principles), excluding gains
     (losses) from  debt  restructuring and  sales  of property,  provision  for
     losses,  and real  estate related depreciation  and amortization (excluding
     amortization of financing costs). Funds from operations does not  represent
     cash  generated  from  operating activities  in  accordance  with generally
     accepted accounting principles  and is not  necessarily indicative of  cash
     available  to  fund  cash  needs.  Funds  from  operations  should  not  be
     considered an alternative to net income  as an indication of the  Company's
     financial  performance or  as an alternative  to cash  flows from operating
     activities as  a  measure  of  liquidity.  Funds  from  operations  include
     $801,000 and $236,000 of interest income recognized in excess of the actual
     cash  received on mortgage note receivables (as a result of the notes being
     purchased at a discount)  secured by the Atlantic  City Quality Inn and  by
     the  Secaucus Ramada Suites for  the three months ended  March 31, 1995 and
     the year ended December 31, 1994.

(3)  Management considers  EBITDA to  be  one measure  of  the cash  flows  from
     operations  of the  Company before  debt service  that provides  a relevant
     basis for comparison among REITs and it is presented to assist investors in
     analyzing the  performance of  the  Company. EBITDA  is defined  as  income
     before minority interest excluding gains and losses from debt restructuring
     and  sales of property, provision for losses, interest and depreciation and
     amortization. EBITDA  should not  be considered  as an  alternative to  net
     income  as an indication of the  Company's financial performance or to cash
     flows from  operating activities  as  a measure  of  liquidity, nor  is  it
     necessarily indicative of sufficient cash flow to fund all of the Company's
     needs.

(4)  The  historical combined information of the Company presented for the three
     months ended March 31, 1995 reflects the consolidation of the  Partnerships
     into the Trust and the Corporation in order to facilitate a comparison with
     the  prior  historical  information  of  the  Company  and  the  pro  forma
     information.

                                       11
<PAGE>
                                  RISK FACTORS

    Prospective  investors should  carefully consider, among  other factors, the
matters described below.

TAX RISKS

    FAILURE TO QUALIFY AS A REIT.  The Trust intends to operate so as to qualify
as a REIT under the  Code commencing with its  taxable year ending December  31,
1995.  Although the Trust believes that it will be organized and will operate in
such a manner, no assurance can be  given that the Trust will qualify or  remain
qualified  as a  REIT. The Trust  did not qualify  as a REIT  during its taxable
years ended December 31, 1991 through 1994. Qualification as a REIT involves the
application of highly technical and complex Code provisions for which there  are
only limited judicial or administrative interpretations. The complexity of these
provisions  is greater in the case of a REIT that owns hotels and leases them to
a corporation  with which  its stock  is paired.  The determination  of  various
factual  matters and circumstances  not entirely within  the Trust's control may
affect its ability to qualify as a REIT. In addition, no assurance can be  given
that  legislation,  new  regulations,  administrative  interpretations  or court
decisions  will  not  significantly  change   the  tax  laws  with  respect   to
qualification  as  a  REIT  or  the  federal  income  tax  consequences  of such
qualification. Although the Trust has obtained  the opinion of Sidley &  Austin,
counsel  to the Trust,  that, based on  certain assumptions and representations,
the Trust will qualify as a REIT, such  legal opinion is not binding on the  IRS
or  any court. Furthermore, the validity of the opinion and the qualification of
the Trust  as a  REIT will  depend on  the Trust's  continuing ability  to  meet
various  requirements concerning,  among other  things, the  ownership of Paired
Shares, the nature of its assets, the source of its income and the amount of its
distributions to its shareholders. See "Federal Income Tax Considerations."

    If in any  taxable year the  Trust were to  fail to qualify  as a REIT,  the
Trust  would not  be allowed  a deduction  for distributions  to shareholders in
computing its taxable income and would be  subject to federal income tax on  its
taxable  income  at regular  corporate rates.  Unless  entitled to  relief under
certain Code provisions, the Trust would also be disqualified from treatment  as
a  REIT for the four taxable years following the year during which qualification
was lost.  As a  result, the  funds available  for distribution  to the  Trust's
shareholders would be reduced for each of the years involved. Although the Trust
intends to operate in a manner designed to qualify as a REIT commencing with its
taxable  year ending  December 31,  1995, it  is possible  that future economic,
market, legal, tax or  other considerations may cause  the Board of Trustees  to
revoke the REIT election. See "Federal Income Tax Considerations."

    DISTRIBUTIONS  TO SHAREHOLDERS.  In order  to obtain and retain REIT status,
the Trust must distribute to its shareholders  at least 95% of its REIT  taxable
income  (excluding any net capital gain). In addition, the Trust will be subject
to tax on its undistributed  net taxable income and net  capital gain, and a  4%
nondeductible  excise tax on the amount,  if any, by which certain distributions
paid by it with respect to any calendar year are less than the sum of (i) 85% of
its ordinary income, (ii) 95% of its capital gain net income for that year,  and
(iii) 100% of its undistributed income from prior years.

    The  Trust intends to make distributions  to its shareholders to comply with
the distribution requirements of the Code and to avoid federal income taxes  and
the  nondeductible federal excise tax. Differences in timing between the receipt
of income  and  the payment  of  expenses in  arriving  at taxable  income,  the
seasonality  of the hotel industry and  the effect of required debt amortization
payments could require the Trust (or the Realty Partnership) to borrow funds  on
a  short-term basis to meet the  REIT distribution requirements, which borrowing
may not otherwise be advisable for the Company.

    Distributions by the Trust will be  determined by the Board of Trustees  and
will be dependent on a number of factors, including the amount of cash available
for  distribution, the Trust's financial condition, any decision by the Board of
Trustees to reinvest  funds rather than  to distribute such  funds, the  Trust's
capital  expenditures, the REIT distribution requirements and such other factors
as  the   Board  of   Trustees   deems  relevant.   See  "Federal   Income   Tax
Considerations."

    CLASSIFICATION  OF THE PARTNERSHIPS.  The Company has obtained an opinion of
Sidley &  Austin,  counsel  to  the  Company,  that  the  Partnerships  will  be
classified  as partnerships  for federal income  tax purposes.  If a Partnership
were not to be classified as a partnership for federal income tax purposes, such
Partnership

                                       12
<PAGE>
would be  taxable as  a  corporation which  would  reduce distributions  to  the
Company's  shareholders.  In  addition, if  the  Realty Partnership  were  to be
taxable as a corporation, the Trust would not qualify to be taxed as a REIT. See
"Federal  Income  Tax   Considerations--Federal  Income  Tax   Aspects  of   the
Partnerships."

    OWNERSHIP  LIMITATION.  See "--Ownership Limitation  and Limits on Change of
Control" for a description of the ownership limitation required to maintain REIT
status.

OFFERING PRICE MAY NOT REFLECT VALUES OF THE ASSETS

    The value of the  Company, for purposes of  determining the public  offering
price  of the Paired  Shares, has not been  determined on a property-by-property
basis. Rather, the focus of the valuation  has been on pro forma adjusted  funds
from  operations and  estimated cash  available for  distribution, the Company's
potential for growth and the other factors set forth under "Underwriting." It is
possible that the  aggregate market value  of the Paired  Shares may exceed  the
aggregate fair market value of the Company's portfolio.

EFFECTS OF VARIOUS FACTORS ON SHARE PRICE

    SHARES  AVAILABLE FOR FUTURE SALE.  Sales  of a substantial number of Paired
Shares, or the perception  that such sales could  occur, could adversely  affect
prevailing  market prices for  Paired Shares. Up  to 5,943,578 additional Paired
Shares may be  issued in the  future as a  result of the  potential exchange  of
Units  by  Starwood  Capital.  See "Structure  of  the  Company--Limited Partner
Rights--Exchange Rights." 882,333 Paired Shares have been reserved for  issuance
upon  the exercise of options granted pursuant  to the share option plans of the
Trust and  the Corporation  and 276,662  Paired Shares  have been  reserved  for
issuance  pursuant to the publicly issued  warrants which have an exercise price
equal to  $101.70  per  Paired  Share  and  which  expire  in  1996  (the  "1986
Warrants").  See "Management--Stock  Options" and "Capital  Stock." With certain
exceptions, Starwood Capital will not be  permitted to offer, sell, contract  to
sell  or otherwise dispose of any Units or  Paired Shares for a period of twelve
months after the closing  of the Offering without  the consent of Merrill  Lynch
and  the Company.  At the  conclusion of the  twelve-month period,  all Units or
Paired Shares  held by  Starwood  Capital or  issuable  to Starwood  Capital  in
exchange  for Units may be sold. Starwood Capital has agreed with various of its
investors who hold  indirect interests in  the Units, that  Units and/or  Paired
Shares  for  which Units  are  exchanged will  be  distributed in  kind  to such
investors. Following any  such distribution, Starwood  Capital will not  control
any such investor's decision as to the exchange or sale of such investor's Units
or  Paired Shares. By way of illustration, if all Units held by Starwood Capital
were currently distributed, Starwood Capital would control less than half of the
Units currently controlled  by it. See  "Shares Available for  Future Sale"  and
"Structure   of   the  Company--General--Limited   Partner  Rights--Registration
Rights." No prediction  can be made  regarding the effect  that future sales  of
Paired Shares will have on the market prices of Paired Shares.

    OTHER  FACTORS AFFECTING SHARE PRICE.  The market value of the Paired Shares
could be substantially affected by general market conditions, including  changes
in  interest rates. An increase in market  interest rates may lead purchasers of
the Paired Shares to demand a higher  annual yield on the price paid for  shares
from  dividend distributions  by the Company,  which could  adversely affect the
market price of  the Paired Shares.  Moreover, numerous other  factors, such  as
government  regulatory  action  and  modification  of  tax  laws,  could  have a
significant effect on the future market price of the Paired Shares. Although the
Paired Shares  are listed  on  the New  York Stock  Exchange,  there can  be  no
assurance that an active trading market for the Paired Shares will exist.

OWNERSHIP LIMITATION AND LIMITS ON CHANGE OF CONTROL

    Certain provisions of the Trust's Declaration of Trust and the Corporation's
Articles of Incorporation may have the effect of discouraging a third party from
making an acquisition proposal for the Trust and the Corporation and may thereby
inhibit  a change in control under circumstances  that could give the holders of
Paired Shares  the opportunity  to realize  a premium  over the  then-prevailing
market prices.

    OWNERSHIP  LIMITATION.  In order for the Trust to maintain its qualification
as a REIT, not  more than 50% in  value of its outstanding  shares may be  owned
directly  or indirectly, by five or fewer individuals (as defined in the Code to
include certain entities).  Furthermore, actual or  constructive ownership of  a
sufficient  number of the Paired Shares could cause the Operating Partnership or
the Corporation to become a related

                                       13
<PAGE>
party tenant of the  Trust which would  result in the loss  of the Trust's  REIT
status.  In  order  to  help  preserve  the  Trust's  REIT  status,  the Trust's
Declaration of Trust  and the Corporation's  Articles of Incorporation  prohibit
actual  or constructive ownership by any one  person or group of related persons
of more than 8.0% (other than for  existing shareholders who owned in excess  of
8.0%  as of the date of the Reorganization, who may not own more than the lesser
of 9.9%, or the number  of Paired Shares they held  on such date) of the  Paired
Shares  (the  "Ownership Limitation").  Generally,  the Paired  Shares  owned by
related or  affiliated  persons  will  be aggregated  and  certain  options  and
warrants will be treated as exercised for purposes of the Ownership Limitation.

    The  Ownership Limitation will not be automatically removed even if the REIT
provisions of the  Code are changed  so as  to no longer  contain any  ownership
concentration  limitation  or  if  the  ownership  concentration  limitation  is
increased. Any change in the Ownership Limitation would require an amendment  to
the   Trust's  Declaration  of  Trust  and  to  the  Corporation's  Articles  of
Incorporation. Such amendments would require approval of the Board of  Trustees,
the  Board of Directors and the affirmative vote of holders owning not less than
two-thirds of the outstanding Paired Shares.

    The constructive ownership rules of the  Code are extensive and complex  and
may cause Paired Shares owned, directly or indirectly, by all direct or indirect
partners  in  any  partnership,  including the  direct  and  indirect  owners of
interests in the  Realty Partnership  and the Operating  Partnership, and  other
classes of related individuals and/or entities to be deemed to be constructively
owned  by one individual  or entity. As  a result, the  acquisition of less than
8.0% of the Paired Shares (or the acquisition of an interest in an entity  which
owns  Paired Shares) by an  individual or entity could  cause that individual or
entity (or another individual or entity) to own constructively in excess of 8.0%
of the  Paired Shares,  and thus  subject such  Paired Shares  to the  Ownership
Limitation.  Direct  or  constructive  ownership  in  excess  of  the  Ownership
Limitation would cause the violative transfer or ownership to be void, or  cause
such  shares to  be converted  into Excess  Shares (defined  herein), which have
limited economic  rights. Notwithstanding  the Ownership  Limitation, given  the
breadth  of the Code's constructive ownership rules  and that it is not possible
for  the  Trust  and  the   Corporation  to  continuously  monitor  direct   and
constructive  ownership of Paired  Shares, it is possible  that an individual or
entity could at some time constructively  own sufficient Paired Shares to  cause
termination of the Trust's REIT status.

    PREFERRED  STOCK.  The Trust's Declaration  of Trust authorizes the Board of
Trustees to issue up to  135 million shares, of  which 110 million shares  (less
any  Trust Shares) may be preferred stock,  and to establish the preferences and
rights  (including  voting   rights)  of   any  preferred   stock  issued.   The
Corporation's  Articles  of Incorporation  authorize the  Board of  Directors to
issue up  to  10  million  shares  of  preferred  stock  and  to  establish  the
preferences  and  rights (including  voting rights)  of  any shares  issued. See
"Capital Stock--The Pairing Agreement--Preferred Shares." No such shares will be
issued or outstanding  as of the  closing of  the Offering. The  power to  issue
preferred  shares could have  the effect of  delaying or preventing  a change in
control of the Company  even if a  change in control  were in the  shareholders'
interest,  although the  Company has no  intent of issuing  preferred shares for
that purpose.

    CLASSIFIED BOARD.   The Board  of Trustees  of the  Trust and  the Board  of
Directors  of the  Corporation have  each been  divided into  three classes. The
terms of the classes will expire in 1995, 1996 and 1997, respectively. Beginning
in 1995, as  the term of  each class  expires, trustees and  directors for  that
class  will be elected for  a three-year term and  the trustees and directors in
the other two classes will continue in office. The staggered terms for  Trustees
and  Directors may  affect the  shareholders' ability  to change  control of the
Company even if a change in control were in the shareholders' interests.

    Directors of  the  Corporation  may  be removed  only  for  cause  upon  the
affirmative  vote of two-thirds of  the votes entitled to  be cast for election.
Trustees of  the Trust  are subject  to removal  with or  without cause  by  the
affirmative  vote of two-thirds of  the votes entitled to  be cast for election.
Any Trustee or Director appointed to  a vacant trusteeship or directorship  will
hold  office for  a term expiring  at the annual  meeting at which  the class to
which they have been appointed  expires. These provisions preclude  shareholders
of the Corporation from removing incumbent directors without cause. Maryland law
grants shareholders of a

                                       14
<PAGE>
Maryland  corporation the right,  together with the board  of directors, to fill
vacancies created  by the  removal of  a director.  In the  case of  the  Trust,
however,  the shareholders may  not fill vacancies created  by such removal with
their own nominees.

INFLUENCE OF STARWOOD CAPITAL

    Individuals employed by or otherwise  affiliated with Starwood Capital  hold
two  positions on the  Board of Trustees of  the Trust and  two positions on the
management committee of the Operating Partnership and will hold two positions on
the Board  of  Directors  of  the Corporation  subject  to  receipt  of  certain
regulatory  approvals. See  "Management--Trustees and Executive  Officers of the
Trust" and "Management--Directors  and Executive Officers  of the  Corporation."
Accordingly,  although  the Company  has a  policy requiring  a majority  of its
trustees and  directors  to be  "independent"  (see "Policies  with  Respect  to
Certain   Activities--  Conflicts  of  Interest--Independent  Board  Approval"),
Starwood Capital may  have the ability  to exercise certain  influence over  the
affairs  of the Company. Prior to the exchange by Starwood Capital of all of its
Units for  Paired  Shares,  Starwood  Capital  will  experience  different,  and
possibly  more adverse, tax  consequences than the  Company and its shareholders
upon the sale  of certain  properties or the  restructuring or  sale of  certain
mortgage  loans. Therefore, Starwood Capital may be  opposed to the sale of such
properties or the restructuring or sale of the loans even though such a sale  or
restructuring  might otherwise be  in the best  interest of the  Company and its
present shareholders. In addition,  Starwood Capital's objectives regarding  the
pricing, structure and timing of any such sale may differ from the objectives of
the  shareholders of the Company or current  management of the Company. Barry S.
Sternlicht is  the  President and  Chief  Executive Officer  of,  and  controls,
Starwood  Capital.  Mr. Sternlicht  is  a Trustee  of  the Trust  and  the Chief
Executive Officer of the Trust. In addition,  Mr. Sternlicht is a member of  the
management  committee  of the  Operating Partnership  and,  upon the  receipt of
certain regulatory approvals,  he will be  a Director of  the Corporation. As  a
consequence,  Mr. Sternlicht has the ability  to exercise certain influence over
the affairs of the Company.

    The Reorganization was consummated  pursuant to the  terms of the  Formation
Agreement  and other related  agreements pursuant to  which, among other things,
Starwood Capital contributed cash, certain  hotel properties and first  mortgage
notes  to the Company. The principal rights which remain in favor of the Company
relating to such contributions relate to the indemnification by Starwood Capital
with respect to such contributions and the noncompetition agreement of  Starwood
Capital.  See "Structure of  the Company--Formation of  the Partnerships and the
Reorganization" and "Structure of the Company--Management of the  Partnerships."
Starwood  Capital's aggregate  liability in  respect of  such indemnification is
limited to $5,000,000.  To the extent  that the Company  chooses to enforce  its
rights  under the Formation Agreement or any related agreement, it may determine
to pursue available remedies, such as actions for damages or injunctive  relief,
less  vigorously than it otherwise  might because of its  desire to maintain its
ongoing relationship with Starwood Capital and related persons.

    Certain hotel assets not contributed by  Starwood Capital to the Company  in
the  Reorganization (the  "Excluded Assets")  owned by  Starwood Capital  do not
currently, but may in the future compete with the Company if the Company were to
invest in hotel  properties in  the same markets  as such  Excluded Assets.  The
Company  has  an  option, under  certain  conditions, to  purchase  the Excluded
Assets. The Company has adopted a policy that, as a general matter, it does  not
intend to acquire the Excluded Assets, except as described herein. See "Business
and Properties--Excluded Assets and Related Matters."

HOTEL INDUSTRY RISKS

    OPERATING RISKS.  The properties of the Company are subject to all operating
risks  common to  the hotel  industry. These  risks include:  changes in general
economic conditions;  the  level  of  demand for  rooms  and  related  services;
cyclical  over-building in  the hotel  industry; competition  from other hotels,
motels  and  recreational  properties;  the  recurring  need  for   renovations,
refurbishment  and  improvements  of hotel  properties;  restrictive  changes in
zoning and  similar land  use laws  and  regulations or  in health,  safety  and
environmental  laws, rules and regulations; the inability to secure property and
liability insurance  to fully  protect  against all  losses  or to  obtain  such
insurance at reasonable rates; and changes in travel patterns.

                                       15
<PAGE>
    COMPETITION.   The hotel  industry is highly  competitive. The properties of
the Company compete  with other  hotel properties in  their geographic  markets.
Some  of the Company's competitors may  have substantially greater marketing and
financial resources than the Company.

    The Company may  compete for acquisition  opportunities with entities  which
have  substantially greater financial resources than the Company. These entities
may generally be able to accept more risk than the Company can prudently manage.
Competition may generally reduce the number of suitable investment opportunities
offered to the  Company and  increase the  bargaining power  of property  owners
seeking  to sell. Further, management believes that it will face competition for
acquisition opportunities  from entities  organized for  purposes  substantially
similar to the objectives of the Company.

    FRANCHISE  AGREEMENT RISKS.  Upon completion of the Offering, all but eleven
of the Company's Hotel Assets will be operated pursuant to existing franchise or
license agreements (the "Franchise Agreements"). Franchise agreements  generally
contain  specific  standards  for,  and  restrictions  and  limitations  on, the
operation and maintenance of a hotel property in order to maintain uniformity in
the system created by the franchisor. Such standards are often subject to change
over time, in some cases at the discretion of the franchisor, and may restrict a
franchisee's ability to make improvements  or modifications to a hotel  property
without  the  consent  of  the franchisor.  In  addition,  compliance  with such
standards could require a  franchisee to incur  significant expenses or  capital
expenditures.

    Certain  of the Franchise Agreements covering the Company's hotel properties
expire or terminate, without specified renewal rights, at various times and have
terms of differing lengths, some as short  as one calendar year. As a  condition
to   renewal,  the   Franchise  Agreements  frequently   contemplate  a  renewal
application process, which  may require substantial  capital improvements to  be
made  to the hotel which  would have the effect  of reducing funds available for
distribution by the Company.  In addition, certain  of the Franchise  Agreements
require  the Company to obtain the consent of the franchisor to certain matters,
including the Offering. Although the Company has received or is seeking consents
under such agreements, the failure to  obtain any such consent could be  grounds
for termination of such Franchise Agreements.

    SEASONALITY  OF HOTEL BUSINESS.   The hotel industry  is seasonal in nature.
Generally, hotel revenues are greater in  the second and third quarters than  in
the  first  and  fourth quarters.  This  seasonality  can be  expected  to cause
quarterly fluctuations in the  revenues of the Company.  As a result, the  Trust
may  be required from time to time to  borrow to provide funds necessary to make
quarterly distributions.

    INVESTMENT CONCENTRATION IN SINGLE  INDUSTRY.  The  current strategy of  the
Company  is to concentrate its  efforts in the hotel  industry. The Company will
not seek to invest  in assets selected  to reduce the  risks associated with  an
investment  in real estate in  the hotel industry, and  will be subject to risks
inherent in investments in a single industry.

    GAMING.  The Company's casino gaming facilities located in Las Vegas, Nevada
are subject to extensive licensing and  regulatory control by the Nevada  Gaming
Commission  (the  "Nevada  Commission")  and  other  Nevada  authorities.  These
regulatory authorities have broad powers with respect to the licensing of gaming
operations, and may revoke, suspend, condition or limit the gaming approvals and
licenses of the Corporation and its gaming subsidiary, impose substantial  fines
and take other actions, any of which could have a material adverse affect on the
Corporation's  business  and  the  going concern  value  of  the  Trust's hotel/
casinos. Directors, officers and  certain key employees  of the Corporation  and
its  gaming subsidiary are subject to licensing or suitability determinations by
the Nevada Commission  and local  gaming authorities. If  the Nevada  Commission
were  to find a  person occupying any such  position unsuitable, the Corporation
would be required  to sever its  relationship with that  person. Any  beneficial
holder  of  the  Corporation's voting  securities  may  be required  to  file an
application, be  investigated, and  have his  suitability as  a holder  of  such
securities  determined if the Nevada Commission  has reason to believe that such
ownership would be inconsistent  with the policies of  the State of Nevada.  Any
person  who acquires  more than  5% of the  Corporation Shares  must report such
acquisition to the Nevada Commission. Beneficial owners of more than 10% of  the
Corporation  Shares must apply to be found suitable by the Nevada Commission. In
addition, changes in control of the Corporation may not occur without the  prior
approval of the Nevada

                                       16
<PAGE>
Commission.  The Company must file an application with the Nevada Commission and
local gaming authorities requesting authority to consummate certain portions  of
the Reorganization, including the transfer of the Company's gaming assets to the
Operating Partnership, licensure of the Operating Partnership and certain of the
Company's  officers  and directors,  and the  related change  of control  of the
Corporation as  a result  of the  recent election  of certain  Directors of  the
Corporation.  See "Structure of  the Company--Formation of  the Partnerships and
the Reorganization"  and "--Management  of the  Partnerships" and  "Management--
Directors and Executive Officers of the Corporation." In the event such licenses
and  approval are  not received,  the Company may  determine to  dispose of such
gaming assets. For  a further discussion  of these and  other aspects of  Nevada
gaming  regulations and  control, see  "Business and  Properties--Regulation and
Licensing."

    The operation of hotel/casinos in the Las Vegas area is highly  competitive.
The  number  of hotel  rooms and  casinos in  the Las  Vegas area  has increased
substantially in recent years. Competition for gaming customers also comes  from
other   areas  of  the  country,  where  gaming  facilities  have  proliferated.
Competition among hotel/casinos in  Las Vegas involves not  only the quality  of
casino,  room, restaurant  and convention  facilities, but  also room,  food and
beverage prices. The  level of  gaming activity at  the Company's  hotel/casinos
varies  significantly  from time  to time,  principally as  a result  of general
economic conditions and marketing efforts by, and occupancy rates at, the  large
hotel/casinos on the Las Vegas strip and other similar facilities in the general
Las Vegas area.

REAL ESTATE INVESTMENT RISKS

    GENERAL  RISKS.  Real property investments are subject to varying degrees of
risk. The investment returns  available from equity  investments in real  estate
depend  in large part  on the amount  of income earned  and capital appreciation
generated by the  related properties as  well as the  expenses incurred. If  the
properties  of the Company do not  generate revenue sufficient to meet operating
expenses, including debt  service and  capital expenditures, the  income of  the
Company  and  its ability  to  make distributions  to  its shareholders  will be
adversely  affected.  Certain  significant   expenditures  associated  with   an
investment  in real  estate (such  as mortgage  payments, real  estate taxes and
maintenance  costs)  generally  are  not  reduced  when  circumstances  cause  a
reduction  in revenue from  the investment. In  addition, income from properties
and real estate values are also affected by a variety of other factors, such  as
governmental  regulations and applicable laws (including real estate, zoning and
tax laws), interest rate levels and the availability of financing.

    ILLIQUIDITY OF REAL  ESTATE INVESTMENTS.   Equity  real estate  investments,
such  as the investments held by the  Company and any additional properties that
may be acquired by the Company, are relatively illiquid. Such illiquidity limits
the ability of  the Company  to vary  its portfolio  in response  to changes  in
economic or other conditions.

    UNINSURED  LOSS.  The  Company will carry  comprehensive liability, fire and
extended insurance  covering all  of the  properties owned  or operated  by  the
Company,  with policy specifications and  insured limits customarily carried for
similar properties. There are,  however, certain types of  losses (such as  from
wars  or acts  of God) that  generally are  not insured because  they are either
uninsurable or not economically insurable. Should an uninsured loss or a loss in
excess of insured limits occur, the Company could lose capital invested in  such
properties,  as well  as the anticipated  future revenues  from such properties,
while remaining  obligated  for any  mortgage  indebtedness or  other  financial
obligations related to such properties. Any such loss would adversely affect the
Company.  Management believes that the properties  currently held by the Company
are adequately insured in accordance with industry standards.

    With respect to  those properties  in which  the Company  holds an  interest
through  a mortgage position, the borrowers under such mortgage are obligated to
the Company to  maintain insurance  on such properties  and to  arrange for  the
Company  to be covered as a named insured  on such policies. The face amount and
scope of such  insurance coverage  may be  less comprehensive  than the  Company
would  carry if it held the fee interest in such property directly. Accordingly,
in such circumstances, or in the  event that the borrowers under such  mortgages
fail  to maintain required coverage, uninsured or underinsured losses may occur,
which could  have an  adverse impact  on the  Company's cash  flow or  financial
condition.

                                       17
<PAGE>
    ACQUISITION  RISKS.  There can be no assurance that the Company will be able
to implement  its  investment  strategies  successfully  or  that  its  property
portfolio will expand at all, or at any specified rate or to any specified size.
In  addition, investment in  additional hotel assets  is subject to  a number of
risks. In particular, investments are expected  to be financed with funds  drawn
under  the Acquisition  Facility, which would  subject the Company  to the risks
described in "Risk Factors--Risk of Debt Financing; Prior Defaults." The Company
does not intend  to limit  its investments  to the  markets in  which the  Hotel
Assets  are currently  located. Consequently,  to the  extent that  it elects to
invest in additional  markets, the  Company will also  be subject  to the  risks
associated  with  investment  in new  markets,  with which  management  may have
relatively little  experience and  familiarity. Investment  in additional  hotel
assets   also  entails  other  risks  associated  with  real  estate  investment
generally.

    DEVELOPMENT RISKS.  The Company may, in the future, elect to engage in hotel
development activities. See "Business Objectives and Growth  Strategy--Operating
Strategies."  To  the  extent  that  the  Company  engages  in  such development
activities, it  will be  subject  to the  risks  normally associated  with  such
activities.  Such  risks  include,  without limitation,  risks  relating  to the
availability and timely receipt  of zoning and  other regulatory approvals,  the
cost  and timely completion of construction  (including risks from causes beyond
the  Company's  control,  such  as  weather  or  labor  conditions  or  material
shortages)  and the availability of both construction and permanent financing on
favorable terms. These risks could result in substantial unanticipated delays or
expenses  and,  under  certain   circumstances,  could  prevent  completion   of
development  activities  once undertaken,  any of  which  could have  an adverse
effect on the financial condition and  results of operations of the Company  and
on the amount of funds available for distribution to shareholders.

    INVESTMENTS  IN MORTGAGE POSITIONS.   The Company  may invest in performing,
non-performing and subperforming mortgages, generally as part of a strategy  for
ultimately  acquiring  the  underlying  property.  In  general,  investments  in
mortgages include the risk that borrowers may  not be able to make debt  service
payments  or to  pay principal when  due, the  risk that the  value of mortgaged
property may be less  than the amounts  owed, and the  risk that interest  rates
payable on mortgages may be lower than the Company's cost of funds. In addition,
borrowers  may  contest  enforcement  of  foreclosure  or  other  remedies, seek
bankruptcy protection against  such enforcement and/or  bring claims for  lender
liability  in response to actions to enforce mortgage obligations. If any of the
above occurred, funds from operations and the Company's ability to make expected
distributions to shareholders could be adversely affected.

    POSSIBLE  LIABILITY  RELATING  TO  ENVIRONMENTAL  MATTERS.    Under  various
federal,  state  and local  environmental  laws, ordinances  and  regulations, a
current or previous owner or operator of real property may become liable for the
costs of removal or remediation of hazardous or toxic substances on, under or in
such property. Such laws  often impose liability without  regard to whether  the
owner  or  operator  knew of,  or  was  responsible for,  the  presence  of such
hazardous or toxic substances. The presence of hazardous or toxic substances, or
the failure properly to  remediate such substances  when present, may  adversely
affect the owner's ability to sell or rent such real property or to borrow using
such  real  property as  collateral.  Persons who  arrange  for the  disposal or
treatment of hazardous or toxic wastes may be liable for the costs of removal or
remediation of such wastes at the disposal or treatment facility, regardless  of
whether  such facility is owned or operated by such person. Other federal, state
and local  laws, ordinances  and  regulations require  abatement or  removal  of
certain  asbestos-containing  materials in  the event  of demolition  or certain
renovations or  remodeling and  govern  emissions of  and exposure  to  asbestos
fibers  in the air. The operation  and subsequent removal of certain underground
storage tanks also are regulated by  federal and state laws. In connection  with
its  ownership, operation and management of its properties, the Company could be
held liable for  the costs  of remedial action  with respect  to such  regulated
substances or tanks or related claims. Future remediation costs are not expected
to  have a  material adverse  effect on the  Company's results  of operations or
financial position and compliance with environmental laws has not had and is not
expected to have  a material  effect on  the capital  expenditures, earnings  or
competitive position of the Company. See "Business and Properties--Environmental
Matters."

    ASBESTOS.   Limited quantities of asbestos-containing materials ("ACMs") are
present in various building materials such as floor coverings, acoustical  tiles
and  decorative treatments located at certain hotel properties. The ACMs present
at the  hotel  properties are  generally  in  good condition,  and  possess  low

                                       18
<PAGE>
probabilities   for  disturbance.  The  Company  has  implemented  comprehensive
operations and maintenance plans for hotel properties where ACMs are present  or
reasonably  suspected. Property,  custodial and  maintenance staff  workers have
been trained to  deal effectively with  the in-place maintenance  of ACMs.  ACMs
will be properly removed by the Company in the ordinary course of renovation and
all   damaged   ACMs  will   be  replaced   immediately;  however,   in  certain
circumstances, the  Company  may determine  to  encapsulate rather  than  remove
damaged ACMs.

    TRANSFORMERS.    All of  the hotel  properties have  electrical transformers
located on site. According  to federal regulations,  transformers that have  not
been  tested  for  polychlorinated  biphenyls ("PCBs")  are  not  considered PCB
transformers. For  regulatory  purposes,  however,  such  transformers  must  be
considered  to be PCB  contaminated. Several hotel  properties have transformers
which contain or may contain PCBs.

    COSTS OF ADA COMPLIANCE.  Under the Americans with Disabilities Act of  1990
(the "ADA"), "public accommodations" such as hotels are required to meet certain
federal  requirements related  to access and  use by  persons with disabilities.
Compliance with  the ADA  requirements could  require both  structural and  non-
structural  changes to  the properties  of the  Company and  noncompliance could
result in imposition of  fines by the  United States government  or an award  of
damages  to private  litigants. Because  the ADA  became effective  in 1992, the
extent of its application  to and its  impact on the  Company is uncertain.  The
Company  believes that  it has  completed a  substantial portion  of the changes
necessary to comply with the ADA and expects to complete all such changes  which
are  currently contemplated prior  to the end  of 1995. It  is possible that the
Company could incur  additional costs  in complying  with the  ADA. If  required
changes  involve additional expenditures, or must  be made on a more accelerated
basis than  the Company  currently  anticipates, the  ability to  make  expected
distributions could be adversely affected.

    LIMITATION  ON  CONTROL OF  PARTIALLY OWNED  PROPERTIES.   The  Company owns
partial interests in the Milwaukee Marriott  Hotel and the Omaha Marriott  Hotel
(in   addition  to   its  holdings  of   mortgage  notes).   See  "Business  and
Properties--The Hotel Assets." As a general partner in the partnerships  holding
such  properties,  the Company  may have  certain fiduciary  responsibilities to
other partners in those partnerships, which it will need to consider when making
decisions that  affect those  properties  (including decisions  regarding  sale,
refinancing and the timing and amount of distributions therefrom).

    In  addition, instead  of acquiring properties  directly in  the future, the
Company may invest as a co-venturer or  partner. In such event, the Company  may
be  at  risk if  other  partners or  co-venturers fail  to  fund their  share of
required capital contributions. In many instances, co-venturers or partners have
equal control over the operation of  joint venture assets and may have  economic
or  business  interests  or  goals  which  are  inconsistent  with  the business
interests or goals of  the Company. However, the  Company will seek to  maintain
sufficient  control of such joint ventures to permit the Company's objectives to
be achieved. The Company cannot assess the percentage of funds which the Company
will invest in such joint venturers or partnerships, as such will depend on  the
opportunities identified and pursued by the Company.

RISK OF DEBT FINANCING; PRIOR DEFAULTS

    Certain   significant  expenditures,  including,   in  particular,  mortgage
payments  and  other  indebtedness,  related  to  real  estate  investments  are
generally  not reduced when  circumstances cause a reduction  in income from the
investment. Should such events occur,  the Company's income and funds  available
for distribution would be adversely affected.

    Upon  the completion  of the  Offering and  the application  of the proceeds
therefrom, the  Company will  have approximately  $45 million  of  indebtedness,
representing  a Ratio  of Debt-to-Total  Market Capitalization  of approximately
9.5%. The Trust is currently negotiating for a $160 million line of credit to be
provided  by  Lehman  Brothers  Holdings  Inc.,  an  affiliate  of  one  of  the
Underwriters,  and  a  $45  million mortgage  loan  repurchase  financing  to be
provided by Lehman Commercial Paper Inc.,  an affiliate of such Underwriter.  It
is  expected  that  $42  million  will  be  outstanding  on  such  mortgage loan
repurchase financing at the consummation  of the Offering. See "The  Acquisition
Facility and Other Financing."

                                       19
<PAGE>
    As  a result of  incurring debt, the  Company would be  subject to the risks
normally associated with debt financing, including the risk that cash flow  from
operations  will  be insufficient  to meet  required  payments of  principal and
interest, the risk that existing debt will not be able to be refinanced or  that
the  terms of such refinancings will not be  as favorable to the Company and the
risk that necessary capital  expenditures for such  purposes as renovations  and
other improvements will not be able to be financed on favorable terms or at all.
In  addition, the Company will be subject  to the risk that its interest expense
may increase upon the refinancing of  existing debt if interest rates  increase,
which could adversely affect the ability to make distributions.

    From  time to time  in the past, the  Trust was in  default under its senior
indebtedness (which is being repaid in  full from the proceeds of the  Offering)
and  was required to renegotiate such indebtedness in order to avoid foreclosure
or other actions by the lenders. There can be no assurance that the Company will
not default on indebtedness  in the future. Neither  the Trust's Declaration  of
Trust  nor the Corporation's Articles of Incorporation contain any limitation on
the amount or percentage of indebtedness the Corporation or the Trust may incur.
Accordingly, the Boards could alter or eliminate the current policy limiting the
amount   of    borrowing.    See    "Policies   With    Respect    to    Certain
Activities--Financing."

CERTAIN ASSETS RECENTLY ACQUIRED

    The  Company  has only  recently acquired  certain of  the Hotel  Assets and
therefore the  Company  does not  have  an established  operating  history  with
respect  to  those Hotel  Assets.  Certain of  the  Hotel Assets  contributed by
Starwood Capital in  the Reorganization  were purchased by  Starwood Capital  in
situations where the previous owner had over-leveraged those Hotel Assets.

LIMITATION ON STARWOOD CAPITAL AND WESTIN OBLIGATIONS

    Starwood  Capital  has  agreed  that,  subject  to  certain  exceptions  and
limitations, for the longer of three years from the consummation of the Offering
or the  time at  which no  officer,  director, general  partner or  employee  of
Starwood Capital is on either the Board of Trustees of the Trust or the Board of
Directors  of  the  Corporation,  Starwood Capital  will  not  compete  with the
Partnerships (the "Starwood  Noncompete") and will  present to the  Partnerships
certain investments in hotel properties in the United States. Mr. Sternlicht has
also agreed to be bound to a similar noncompete agreement. See "Structure of the
Company--  Management of the  Partnerships." The termination  of either of those
noncompete agreements and the exceptions to and limitations thereon could have a
material adverse effect on the Company.

    In addition, Starwood Capital owns an  interest in the Westin Hotel  Company
and  certain affiliates ("Westin"),  which own equity  interests in domestic and
international hotels and which manage, franchise or represent hotels  worldwide.
The  Company has entered into an  agreement (the "Westin Agreement") with Westin
pursuant to which  Westin has  agreed that,  subject to  certain exceptions  and
limitations,  Westin will  not acquire  or seek  to acquire  United States hotel
equity interests.  See "Business  and  Properties--Excluded Assets  and  Related
Matters"  and  "Structure of  the Company--Management  of the  Partnership." The
termination of the Westin Agreement and the exceptions to and limitations on the
Westin Agreement  could  have a  material  adverse  effect on  the  Company.  In
addition,  the Company has  agreed that under  certain circumstances if Starwood
Capital prohibits Westin from  consummating an opportunity  which was not  being
independently pursued by the Company prior to such prohibition, then the Company
will  not  pursue  such  opportunity  for  a  period  of  270  days  after  such
prohibition.

POSSIBLE LIABILITY OF TRUST SHAREHOLDERS

    Both the Maryland  statute governing  real estate  investment trusts  formed
under  the  laws  of  that  state (the  "Maryland  REIT  Law")  and  the Trust's
Declaration of Trust provide that no shareholder of the Trust will be personally
liable for any obligation  of the Trust solely  as a result of  his status as  a
shareholder of the Trust. The Trust's Declaration of Trust further provides that
the  Trust shall  indemnify each shareholder  against any claim  or liability to
which the shareholder may become subject by reason of his being or having been a
shareholder. In addition, it is  the Trust's policy to  include a clause in  its
contracts  which  provides that  shareholders assume  no personal  liability for
obligations entered into on behalf of  the Trust. However, with respect to  tort
claims, contractual claims where shareholder liability is not so negated, claims
for  taxes  and  certain  statutory liability,  the  shareholders  may,  in some
jurisdictions, be personally liable to the extent that

                                       20
<PAGE>
such claims are not  satisfied by the  Trust. Inasmuch as  the Trust will  carry
public  liability insurance  which it considers  adequate, any  risk of personal
liability to shareholders is limited to  situations in which the Trust's  assets
plus  its insurance coverage would be insufficient to satisfy the claims against
the Trust and its shareholders.

NET LOSSES

    The Company  incurred net  losses  for accounting  purposes, on  a  combined
basis,  in each  of the  last five  years. There  can be  no assurance  that the
Company will not experience net losses in the future.

DILUTION EXPERIENCED BY PURCHASERS IN THE OFFERING

    The purchasers of the Paired Shares offered hereby will experience immediate
dilution of $8.40 per Paired Share in the net tangible book value of the  Paired
Shares on a fully diluted basis. See "Dilution."

CHANGES IN INVESTMENT AND FINANCING POLICIES WITHOUT SHAREHOLDER APPROVAL

    The  investment and  financing policies of  the Company,  and their policies
with  respect  to  certain  other  activities,  including  acquisitions,   debt,
capitalization,  distributions,  REIT  status and  operating  policies,  will be
determined by the Board of  Trustees of the Trust or  the Board of Directors  of
the  Corporation. Since  the Trust  is the  sole general  partner of  the Realty
Partnership and the  Corporation will  be the  managing general  partner of  the
Operating  Partnership, the  Board of  Trustees of  the Trust  and the  Board of
Directors of the  Corporation will also  be able to  establish policies for  the
Partnerships.  Although neither the Board of Trustees of the Trust nor the Board
of Directors of the Corporation has any present intention to do so, they may, by
the approval of a majority of the independent Trustees or Directors, as the case
may be, amend or revise these policies from time to time without notice to or  a
vote  of the  shareholders of the  Trust or  the Corporation. A  change in these
policies could adversely affect the financial condition or results of operations
of the  Trust  or  the  Corporation.  See  "Policies  with  Respect  to  Certain
Activities."  Accordingly,  shareholders will  have no  control over  changes in
these policies of the Trust, the Corporation or the Partnerships, except through
their ability to elect  new members to  the Board of Trustees  and the Board  of
Directors.

                                  THE COMPANY

    The  Company  was  recently  reorganized to  combine  and  expand  the hotel
investment and  operating  businesses  of  the  Company  and  Starwood  Capital.
Management believes that the Company's unique "paired share" ownership structure
gives  it a competitive advantage over other  hotel REITs and other hotel owner/
operators with respect to owning and  operating hotels, as discussed below.  The
Company  has owned hotel  assets since 1969  and has managed  hotel assets since
1980. Starwood Capital has  been an active opportunistic  investor in the  hotel
industry over the last three years. Upon completion of the Offering, the Company
will  own, operate  and manage a  geographically diversified  portfolio of hotel
assets (the  "Hotel Assets"),  including fee,  ground lease  and first  mortgage
interests  in 47  hotel properties,  comprising over  9,440 rooms  located in 20
states. Thirty-six  of such  hotels are  operated under  licensing or  franchise
agreements  with national  hotel organizations,  including Marriott-TM-, Embassy
Suites-TM-, Omni-TM-, Doubletree-TM-,  Radisson-TM-, Residence Inn-TM-,  Holiday
Inn-TM-,  Sheraton-TM-,  Best  Western-TM-,  Days  Inn-TM-,  Ramada-TM-, Quality
Inn-TM- and Harvey-TM-.

    As a fully integrated owner/operator of hotels, the Company will continue to
make opportunistic hotel acquisitions and to improve performance of its existing
portfolio through  aggressive  management. The  Company  expects to  expand  and
diversify  its hotel portfolio by continuing to acquire hotels, primarily in the
mid-scale and upscale segments, at prices which are below replacement costs, and
that have attractive  yields on  investment which  the Company  believes can  be
sustained  and improved over time. Consistent with its strategy, the Company has
recently acquired the Omni  Hotel in Chapel Hill,  North Carolina and agreed  to
acquire  the Embassy Suites in Tempe, Arizona, and the Sheraton Colony Square in
Atlanta, Georgia. The Company continually evaluates its portfolio and will  sell
assets  when appropriate.  The Company is  actively pursuing  the acquisition of
other upscale  and  mid-scale hotels,  and  is currently  negotiating  a  credit
facility  of $160 million, which will  enable the Company to aggressively pursue
and complete  hotel  acquisitions.  See  "The  Acquisition  Facility  and  Other
Financing."

                                       21
<PAGE>
    The  Company's paired share  ownership structure is unique  for a hotel REIT
because its shareholders own both  the owner -- the  Trust, and the operator  --
the  Corporation, of the Company's hotels. Therefore, the Company's shareholders
retain the economic benefits  of both the lease  payments received by the  Trust
and  the operating profits realized by the Corporation while maintaining the tax
benefits of  the Trust's  REIT  status. The  pairing arrangement  creates  total
commonality  of ownership, as the shares of beneficial interest of the Trust and
the Common Stock of the  Corporation are paired on a  one for one basis and  may
only  be held  or transferred  as units  consisting of  one Trust  Share and one
Corporation Share ("Paired Shares").

    Under the REIT qualification requirements of the Code, REITs generally  must
lease  their  hotels  to  third  party  operators.  Since  such  leases  must be
structured so that the third party  operator captures a portion of each  hotel's
current cash flow and future growth, the shareholders of a typical hotel REIT do
not  receive all  of the  economic benefits  of both  hotel ownership  and hotel
operations. Leases may  create conflicts of  interest between the  REIT and  the
operator  of each hotel, particularly when insiders  of the REIT own an economic
interest in  the  operator.  The Paired  Share  structure  eliminates  potential
conflicts  of interest between the hotel  owner and the hotel operator. Although
the Code has prohibited the  pairing of shares between  a REIT and an  operating
company  since 1983, this rule does not  apply to the Company because its Paired
Share structure has existed  since 1980. The Trust  is the only publicly  traded
hotel REIT which has the Paired Share structure.

    For  the  twelve  consecutive  quarters  through  December  1994,  the hotel
industry has experienced  demand increases, producing  an aggregate increase  in
room night demand of 11.2%. During such period, net supply has only increased by
3.8%.  Between 1993  and 1994, room  demand, occupancy and  room sales increased
more rapidly in both upscale  and mid-scale segments than lower-scale  segments.
The  Company intends to focus on the acquisition, repositioning or refranchising
and operation of upscale and mid-scale hotels.

    Management of the  Company has improved  the portfolio's performance  during
the  two-year  period  ended  December 31,  1994,  despite  certain restrictions
imposed by the Company's lenders.  During such period, the Company's  management
increased  REVPAR  (room  revenue per  available  room, or  total  room revenues
divided by available rooms) by 8.7%  and increased EBITDA (net income  excluding
gains  and losses from  debt restructuring and sales  of property, provision for
losses,  interest  and  depreciation  and  amortization)  by  20.5%  on  the  21
continuously  owned  and  operated  properties. Upon  the  restructuring  of the
Company's debt in March 1995, restrictions imposed by prior lenders were removed
and management now has  more flexibility to acquire  hotels and reinvest in  its
existing   hotels.  The  Company  anticipates  continued  internal  growth  from
improving market  conditions,  improved  property  operations,  renovations  and
reaffiliations.

    Upon  completion of  the Offering,  Starwood Capital  will own approximately
32.9% of the Company's equity (having a value of $141 million, assuming a public
offering price of $23.50 per  Paired Share, which is  the midpoint of the  range
set  forth on the  cover page) on a  fully diluted basis.  Starwood Capital is a
private real estate investment  firm that since 1991  has acquired in excess  of
$1.25  billion (at  cost) of  real estate  assets. Starwood  Capital's investors
include its principals and employees, certain high net worth families, three  of
the  ten largest U.S. corporate pension funds and other institutional investors.
During the past  three years, Starwood  Capital acquired over  $575 million  (at
cost)  of interests in hotel assets  from insurance companies, banks, distressed
borrowers, the  Resolution  Trust  Corporation, the  Federal  Deposit  Insurance
Corporation   and   others.  In   January  1995,   the  Company   completed  the
Reorganization in  which Starwood  Capital contributed  to the  Company  several
hotels,  hotel mortgages,  cash and other  related assets.  Starwood Capital has
entered into  a  noncompetition  agreement  with the  Company  relating  to  the
acquisition  of new equity  interests in hotel properties  in the United States.
See  "Structure  of  the  Company--Management  of  the  Partnerships."  Starwood
Capital's  experienced real  estate acquisition and  finance professionals, with
their network  of  industry contacts,  will  continue to  assist  management  in
identifying acquisition opportunities and attractive sources of capital.

                                       22
<PAGE>
    Upon  completion of the Offering,  the Company will have  a ratio of debt to
total capitalization  (I.E.,  total  consolidated  debt  of  the  Company  as  a
percentage  of the market value of  all outstanding shares assuming the exchange
of all exchangeable securities for shares, plus total consolidated debt  ("Ratio
of  Debt-to-Total Market  Capitalization")), of approximately  9.5%. The Company
intends that such ratio not exceed 50%.

    Each Partnership is a Delaware limited partnership formed in 1994. The Trust
conducts all of its business and operations through the Realty Partnership,  and
the  Corporation, upon receipt of certain regulatory approvals, will conduct all
of its business and operations  through the Operating Partnership, which  leases
from  the Realty Partnership all but three  of the hotel properties owned by the
Realty Partnership.  The  Company  currently expects  that  future  real  estate
acquisitions  by the Trust will generally be made through the Realty Partnership
and will be leased to  and operated by the  Operating Partnership. The Trust  is
the  sole general partner of the Realty Partnership. Upon the receipt of certain
regulatory approvals, the Corporation  will be the  managing general partner  of
the  Operating  Partnership. Starwood  Capital is  the  limited partner  of each
Partnership. Certain  assets are  or  may be  held  by partnerships  or  limited
liability  companies owned or  controlled by the Company.  See "Structure of the
Company--General" and "--Management of the Partnerships."

    The gaming business of  the Corporation is  operated through a  wholly-owned
subsidiary  of  the  Corporation,  Hotel Investors  Corporation  of  Nevada ("HI
Nevada"), which operates  two hotel/casinos  located in Las  Vegas, Nevada.  See
"Structure of the Company."

   
    On  June 29, 1995, the Company entered into an agreement to sell the Bourbon
Street Hotel & Casino  in Las Vegas,  Nevada to Crown  Casino Corporation for  a
total  price of $10 million. The Company would continue to operate the hotel and
casino under a  lease for  up to  18 months pending  licensing of  the buyer  by
Nevada  Gaming  Authorities. The  buyer's  obligations under  the  agreement are
conditioned on a  satisfactory due diligence  investigation and other  customary
conditions. There can be no assurance that the transaction will be completed.
    

    The  Trust was organized in 1969 as a Maryland real estate investment trust.
The Trust's executive  offices are located  at 11845 West  Olympic Blvd.,  Suite
550, Los Angeles, California 90064; telephone (310) 575-3900.

    The  Corporation is a Maryland corporation formed in 1980. The Corporation's
executive offices  are located  at  11845 West  Olympic  Blvd., Suite  560,  Los
Angeles, California 90064; telephone (310) 575-3900.

                                USE OF PROCEEDS

    The  net proceeds to the Company from the Offering (after deducting expenses
of the Offering estimated to be approximately $23.2 million) are estimated to be
approximately $217.7 million (approximately $251.0 million if the  Underwriters'
over-allotment  option is  exercised in full).  The Company  will contribute the
entire net  proceeds  from  the  Offering to  the  Realty  Partnership  and  the
Operating  Partnership in return for a number of Units in each Partnership equal
to the number of Paired Shares sold in the Offering. The Realty Partnership will
receive 95%,  or  $206.8 million,  of  the net  proceeds  of the  Offering.  The
Operating  Partnership will receive 5%, or $10.9 million, of the net proceeds of
the Offering. In addition the Realty  Partnership will borrow $42 million  under
the Financing.

    The  Company  will use  the  foregoing, together  with  cash on  hand ($12.1
million at March  31, 1995) as  follows: approximately $205.4  million to  repay
existing  indebtedness, which indebtedness has  a weighted average interest rate
of approximately 9.26% and a weighted average maturity of four years as of March
31, 1995 including $10.0 million used by the Realty Partnership to purchase  the
first  trust deed on the  Operating Partnership's Milwaukee hotel; approximately
$53.9 million  for  acquisition  of  fee assets;  and  $0.8  million  for  other
miscellaneous uses.

    If  the  Underwriters'  over-allotment  option  is  exercised  in  full, the
additional net proceeds therefrom  of $33.3 million will  be contributed to  the
Partnerships  for 1,537,500 additional Units and will reduce amounts outstanding
under the Financing.

                                       23
<PAGE>
    Pending  application of  the net  proceeds, the  Realty Partnership  and the
Operating  Partnership  will  invest  such  portion  of  the  net  proceeds   in
interest-bearing accounts and short-term, interest-bearing securities, which, in
the case of the Realty Partnership, are consistent with the Trust's intention to
qualify  for  taxation as  a REIT.  Such investments  may include,  for example,
obligations of the Government National Mortgage Association, other  governmental
and government agency securities, certificates of deposit, interest-bearing bank
deposits and mortgage loan participations.

                              DISTRIBUTION POLICY

    Following  the completion of the Offering, the Trust intends to make regular
quarterly distributions to  its shareholders.  The distribution  for the  period
commencing on the closing date of the Offering and ending on September 30, 1995,
is  expected to be approximately equivalent  to a quarterly distribution of $.47
per Paired Share and  an annual distribution  of $1.88 per  Paired Share, or  an
annual distribution of 8%, assuming an offering price of $23.50 per Paired Share
(which is the midpoint of the range set forth on the cover page). The Trust does
not  expect  to  change its  estimated  distribution rate  if  the Underwriters'
over-allotment option is exercised.

   
    Neither the Trust nor the  Corporation currently makes distributions to  its
shareholders.  The Trust's previous  senior debt, which  was refinanced in March
1995, prohibited the  Company from  making distributions.  Although the  current
loan  agreements of the Companies  (which are being repaid  with the proceeds of
the Offering)  may  contain  provisions  which  restrict  but  do  not  prohibit
distributions,  management  of  the Company  does  not  expect to  agree  to any
provisions  that  would  materially  affect   the  Company's  ability  to   make
distributions.
    

   
    The  estimate of cash available  for distribution is based  on pro forma net
income of the Trust and the Corporation for the 12 months ended March 31,  1995,
as  adjusted  for the  impact of  the  Offering, the  acquisition of  the hotels
acquired after such  date and  other known events.  Except as  reflected in  the
following  table and the  notes thereto, investing  and financing activities are
not  expected  to  have  a  material  adverse  effect  on  cash  available   for
distribution.  See "Management's Discussion and  Analysis of Pro Forma Financial
Statements." In addition, distributions which are required in order to  maintain
the  Trust's REIT status are not expected  to limit cash available for investing
and financing activities due  to the availability of  cash from the  Acquisition
Facility.  See "The Acquisition  Facility and Other  Financing." The Acquisition
Facility may be  retired in  whole or  in part from  the proceeds  of public  or
private issuances of equity or debt securities and may be refinanced in whole or
in  part with  fixed-rate financing. Because  the Trust expects  to distribute a
substantial  portion  of  the  estimated  cash  available  for  distribution  as
described below, it expects that any funds required to repay any such refinanced
debt  or  to fund  investing and  financing activities  (in excess  of recurring
capital expenditures) will  be raised  primarily through  further borrowings  or
from the issuance of additional equity or debt securities.
    

    The   Trust  believes  its  estimate  of  cash  available  for  distribution
constitutes a reasonable  basis for  setting the initial  distribution, and  the
Trust  expects to maintain its initial distribution  rate for at least 12 months
following the consummation of the Offering, unless actual results of operations,
economic conditions  or  other  factors  differ from  the  assumptions  used  in
calculating the estimate. The actual return that the Trust will realize may vary
significantly  from the estimate  and will be  affected by a  number of factors,
including the revenues received from  its properties, the operating expenses  of
the  Trust,  the interest  expense incurred  on  borrowings, interest  earned on
working capital and  unanticipated capital expenditures.  Because of the  short-
term  effects  of seasonal  variations on  the Company's  operations, additional
borrowings may be  made in  order to meet  REIT distribution  requirements on  a
quarterly  basis. The estimate of cash  available for distribution is being made
solely for the  purpose of setting  the initial distribution  amount and is  not
intended  to be a projection or prediction of the Trust's results of operations.
Pro forma results  of operations do  not purport to  present the actual  results
that  can be  expected for future  periods. No  assurance can be  given that the
Trust's estimate will prove accurate.

    The Trust  anticipates that  its cash  available for  distribution, and  the
amount  it distributes  to shareholders,  will exceed  earnings and  profits for
federal   income   tax   purposes   due   to   non-cash   expenses,    primarily

                                       24
<PAGE>
   
depreciation  and amortization and  non-cash interest expense  to be incurred by
the Trust. The  distribution for  the 12  months following  consummation of  the
Offering  is expected to be approximately  89.6% of the estimated cash available
for distribution  by  the  Trust,  respectively,  for  such  period.  The  Trust
estimates  that  it  will be  required  to  make approximately  $2.4  million of
distributions for the calendar year 1995  in order to maintain its REIT  status.
Based  on the expected  initial distribution amount  and the Trust's anticipated
taxable income,  it is  expected  that approximately  17% of  the  distributions
expected  to be  made during  the 12  months following  the consummation  of the
Offering will constitute a return of capital for federal income tax purposes.
    

    The following table illustrates the adjustments  made by the Company to  its
combined  pro forma  net income  for the  12 months  ended December  31, 1994 to
estimate the  Trust's  initial  annual  distributions.  Cash  available  to  the
Corporation  will  be available  to the  Trust as  a result  of payments  by the
Corporation to the Trust with respect to outstanding intercompany indebtedness.

<TABLE>
<CAPTION>
                                                                                                  (IN THOUSANDS,
                                                                                                      EXCEPT
                                                                                                 DISTRIBUTION PER
                                                                                                 SHARE AND PAYOUT
                                                                                                      RATIOS)
                                                                                                 -----------------
<S>                                                                                              <C>
Pro forma net income for the year ended December 31, 1994......................................      $  14,368
Minority interest in Partnerships..............................................................          6,959
                                                                                                       -------
Pro forma income before minority interest for the year ended December 31, 1994.................         21,327
Adjustments:
  Less: Pro forma income before minority interest for the three months ended March 31, 1994....         (5,765)
  Plus: Pro forma income before minority interest for the three months ended March 31, 1995....          6,833
                                                                                                       -------
Pro forma income before minority interests for the 12 months ended March 31, 1995..............         22,395
Non-cash adjustments:
  Depreciation and amortization(1).............................................................         17,996
  Other non-cash adjustments(2)................................................................          3,064
                                                                                                       -------
Pro forma funds from operations for the 12 months ended March 31, 1995 (3).....................         43,455
Adjustments:
  Non-cash interest income(4)..................................................................           (770)
  Reserve for recurring capital expenditures(5)................................................         (4,464)
                                                                                                       -------
Estimated cash available for distribution......................................................      $  38,221
                                                                                                       -------
                                                                                                       -------
Expected annual distribution:
  To shareholders..............................................................................         23,072
  To Unitholders...............................................................................         11,174
                                                                                                       -------
Expected annual distribution...................................................................      $  34,246
                                                                                                       -------
                                                                                                       -------
Expected annual distribution per share.........................................................      $    1.88
                                                                                                       -------
                                                                                                       -------
Expected cash available for distribution payout ratio(6).......................................          89.6%
                                                                                                       -------
                                                                                                       -------
</TABLE>

- ------------
(1) Represents  real   estate  depreciation   expense  of   $16.8  million   and
    amortization  of  reorganization expenses  of  $1.2 million  related  to the
    formation of the Partnerships.

(2) Includes non-cash items  recognized in  income for the  period presented  as
    follows:  $759,000  provision for  losses  on assets  subsequently  sold and
    $2,648,000 shareholder litigation  expense (see  "Certain Relationships  and
    Related  Transactions--Ross  Agreement") net  of $343,000  gain on  sales of
    hotel assets.

(3) Funds from operations, as defined by the National Association of Real Estate
    Investment Trusts  ("NAREIT"),  represents  income  (loss)  before  minority
    interest   (computed  in  accordance   with  generally  accepted  accounting
    principles), excluding gains (or losses)  from debt restructuring and  sales
    of

                                       25
<PAGE>
    property,  plus real estate related depreciation and amortization (excluding
    amortization of financing costs),  and after adjustments for  unconsolidated
    partnerships  and joint ventures. Funds from operations, therefore, does not
    represent cash  generated  from  operating  activities  in  accordance  with
    generally  accepted accounting  principles and  should not  be considered an
    alternative to net income as an  indication of the Company's performance  or
    to  cash flows from  operating activities as  a measure of  liquidity or the
    ability to  pay distributions.  Management and  industry analysts  generally
    consider   funds  from  operations  to  be  one  measure  of  the  financial
    performance of an equity REIT that provides a relevant basis for  comparison
    among  REITs  and  it is  presented  to  assist investors  in  analyzing the
    performance of the Company.

(4) Represents the elimination of  the effect of  interest income recognized  in
    excess of the actual cash received on mortgage notes receivable (as a result
    of  the notes being  purchased at a  discount) secured by  the Atlantic City
    Quality Inn and  by the Secaucus  Ramada Suites for  the three months  ended
    March  31, 1995  and the  year ended  December 31,  1994. See  "Business and
    Properties--Mortgage Note Receivables."

   
(5) Represents reserves for estimated  recurring capital expenditures  primarily
    for  furniture,  fixtures and  equipment and  for building  and improvements
    preservation other than major renovations. This amount was calculated  based
    on 5% of pro forma room revenues for the twelve month period ended March 31,
    1995  in the amount of $89,284,000. Recurring pro forma capital expenditures
    on the Owned  Hotels for the  years ended  December 31, 1994  and 1993  were
    $4,656,000 and $4,413,000, respectively. See "Business Objectives and Growth
    Strategy  --  Implementation  of  Strategies"  for  management's  plans  for
    additional capital expenditures.
    

(6) Calculated by dividing  the estimated  initial annual  distributions by  the
    estimated  adjusted cash available for distribution. The Company's estimated
    pro forma  funds  from  operations  payout ratio,  which  is  calculated  by
    dividing  the estimated initial annual dividends  by the estimated pro forma
    funds from operations, is 78.8%.

    The Trust believes that  the amounts not distributed  will be sufficient  to
cover  (i) recurring capital expenditures and  (ii) other unforeseen cash needs.
The Trust also will have available  to it for such purposes available  borrowing
capacity  under the Acquisition Facility and a  portion of the net proceeds from
the Offering.

    In order to maintain its qualification as a REIT, the Trust must make annual
distributions to its shareholders of at  least 95% of its taxable income  (which
does  not include net capital gains). Under certain circumstances, the Trust may
be required to make distributions in  excess of cash available for  distribution
in  order to meet such  distribution requirements. In such  event, the Trust (or
the Realty Partnership)  would seek to  borrow the amount  of the deficiency  or
sell  assets to obtain the cash necessary to make the distributions necessary to
retain the Trust's qualification as a REIT for federal income tax purposes.

    Distributions made by the Trust will be determined by its Board of  Trustees
and  will depend on a number of factors,  including the amount of cash flow from
operations, the Realty  Partnership's financial  condition, capital  expenditure
requirements  for the  Realty Partnership's properties,  the annual distribution
requirements under the REIT provisions of the Code and such other factors as the
Board of  Trustees deems  relevant. For  a discussion  of the  tax treatment  of
distributions to holders of Trust Shares, see "Federal Income Tax Considerations
- --  Federal Income Taxation of the Trust" and "-- Federal Income Taxation of the
Holders of Paired Shares."

    The Trust has not  made a distribution to  its shareholders since  September
1990.  The Corporation  has not made  any distributions since  its inception and
does not anticipate that it will make any such distributions in the  foreseeable
future.  All available cash is expected to  be used by the Operating Partnership
to repay indebtedness to the Realty Partnership.

                                       26
<PAGE>
                         PRICE RANGES OF PAIRED SHARES

    The Paired Shares are traded principally on the New York Stock Exchange (the
"NYSE") under the symbol "HOT." The  following table sets forth, for the  fiscal
periods  indicated, the high and  low sales prices per  Paired Share on the NYSE
(after giving effect to an assumed one for six reverse stock split prior to  the
closing of the Offering).

<TABLE>
<CAPTION>
PERIOD                                     PRICE
- ------------------------------    -----------------------
1995                                HIGH           LOW
                                  ---------        ---
<S>                               <C>           <C>
Second Quarter (through June
 8)...........................    $   24        $  21 3/4
First Quarter.................    $26 1/4       $      15
1994
Fourth Quarter................    $20 1/4       $  15 3/4
Third Quarter.................    $20 1/4       $  17 1/4
Second Quarter................    $   18        $   9 3/4
First Quarter.................    $   15        $  11 1/4
1993
Fourth Quarter................    $20 1/4       $      12
Third Quarter.................    $18 3/4       $   9 3/4
Second Quarter................    $   15        $   7 1/2
First Quarter.................    $10 1/2       $       6
</TABLE>

    The  high and low prices per  Paired Share on the NYSE  on June 8, 1995 were
$23 1/4 and $21 3/4, respectively (after giving effect to an assumed one for six
reverse stock split). As of June 6, 1995, there were approximately 2,056 holders
of record of Paired Shares. Neither the  Trust nor the Corporation has paid  any
dividends in the periods set forth in the table above.

                                       27
<PAGE>
                                 CAPITALIZATION

    The combined capitalization of the Trust and the Corporation as of March 31,
1995,  and the pro forma capitalization as adjusted to reflect the completion of
the Offering (assuming no exercise of the Underwriters' overallotment option) is
set forth below. The information set  forth below should be read in  conjunction
with  the  combined  historical  financial  statements  and  notes  thereto, the
unaudited pro forma financial information  and notes thereto and the  discussion
set  forth  in  "Management's Discussion  and  Analysis of  Pro  Forma Financial
Statements," in each case included elsewhere in this Prospectus.

<TABLE>
<CAPTION>
                                                                                               MARCH 31, 1995
                                                                                           -----------------------
                                                                                           HISTORICAL   PRO FORMA
                                                                                           ----------  -----------
                                                                                               (IN THOUSANDS)
<S>                                                                                        <C>         <C>
DEBT
Secured notes payable....................................................................  $  130,360  $    42,000
Mortgage and other notes payable.........................................................      68,195        2,874
                                                                                           ----------  -----------
Total long-term debt.....................................................................     198,555       44,874
                                                                                           ----------  -----------
MINORITY INTEREST........................................................................      58,887       91,617
                                                                                           ----------  -----------
SHAREHOLDERS' EQUITY
Trust shares of beneficial interest, $.01 par value; authorized 100,000,000 shares;
 outstanding 2,022,158 shares; 12,272,158 pro forma......................................          20          123
Corporation Common Stock; $.01 par value; authorized 100,000,000 shares; outstanding
 2,022,158 shares; 12,272,158 pro forma..................................................          20          123
Excess shares(1)
Additional paid-in capital...............................................................     222,257      407,038
Accumulated deficit......................................................................    (214,541)    (217,866)
                                                                                           ----------  -----------
    Total equity.........................................................................       7,756      189,418
                                                                                           ----------  -----------
    Total capitalization.................................................................  $  265,198  $   325,909
                                                                                           ----------  -----------
                                                                                           ----------  -----------
</TABLE>

- ------------
(1) The Trust has authorized Excess Common Shares and Excess Preferred Shares of
    20,000,000 and 5,000,000,  respectively, none  outstanding. The  Corporation
    has  authorized Excess Common Stock and Excess Preferred Stock of 20,000,000
    and 5,000,000, respectively, none outstanding.

                                       28
<PAGE>
                                    DILUTION

    At March 31, 1995,  the Company had  a combined net  tangible book value  of
approximately $57.8 million or $7.26 per Paired Share (assuming for this purpose
the  exchange of all  Units held by  Starwood Capital for  Paired Shares without
regard to  the Ownership  Limitation).  Without taking  into account  any  other
changes  in such pro  forma net tangible  book value after  March 31, 1995 other
than to give effect to the completion of the Offering at a public offering price
of $23.50 per Paired  Share (the midpoint  of the range set  forth on the  cover
page,  before  deducting underwriting  discounts  and commissions  and estimated
offering expenses payable by the Company) the pro forma net tangible book  value
at  March 31, 1995  would have been  approximately $275.0 million  or $15.10 per
Paired Share  (assuming for  this purpose  the  exchange of  all Units  held  by
Starwood  Capital for Paired Shares without regard to the Ownership Limitation).
This amount represents  an immediate  increase in  pro forma  net tangible  book
value  per  Paired  Share  of  $7.84  to  holders  of  Paired  Shares previously
outstanding and an immediate dilution in  pro forma net tangible book value  per
share  to new investors  of approximately $8.40 per  Paired Share. The following
table illustrates this dilution:

<TABLE>
<S>                                                                    <C>        <C>
Assumed public offering price per Paired Share(1)....................             $   23.50
Net tangible book value per Paired Share as of March 31, 1995........  $    7.26
Increase in net tangible book value per Paired Share attributable to
 the Offering........................................................  $    7.84
                                                                       ---------
Pro forma net tangible book value per Paired Share after completion
 of the Offering(2)..................................................                 15.10
                                                                                  ---------
Dilution per Paired Share purchased in the Offering(3)...............             $    8.40
                                                                                  ---------
                                                                                  ---------
</TABLE>

- ------------
(1) Before  deducting  underwriting  discount  and  estimated  expenses  of  the
    Offering.

(2) Net  tangible book value per Paired Share is determined by subtracting total
    combined liabilities from  total combined tangible  assets and dividing  the
    remainder  by the number of Paired Shares and Units that will be outstanding
    after the Offering.

                        SELECTED COMBINED FINANCIAL DATA

    The following table sets  forth selected combined  historical and pro  forma
financial  information for the Company. The following information should be read
in conjunction with (i)  the historical financial  statements and notes  thereto
for  the  Company,  (ii)  Management's  Discussion  and  Analysis  of  Financial
Condition  and  Results  of  Operations,  and  (iii)  the  pro  forma  financial
statements  and notes thereto  for the Company, which  are included elsewhere in
this Prospectus.  The historical  operating  information of  the Company  as  of
December  31, 1994 and 1993 and for each  of the three years in the period ended
December 31, 1994 have been derived from audited financial statements which  are
included  elsewhere in this  Prospectus. The comparable data  as of December 31,
1992, 1991 and 1990 and for the years ended December 31, 1991 and 1990 have been
derived from financial statements that are  not required to be included in  this
Prospectus.  In the opinion  of management, the  financial data as  of March 31,
1995 and  for  the three  months  ended March  31,  1995 and  1994  include  all
adjustments necessary to present fairly the information set forth therein.

    The  pro forma  operations data  and other data  for the  three months ended
March 31, 1995 and for the year ended December 31, 1994 have been prepared as if
the Offering  and the  acquisition of  the hotel  properties acquired  or to  be
acquired and (with respect to the December 31, 1994 data) the Reorganization had
been  consummated at the  beginning of the  period presented, and  the pro forma
balance sheet data has been prepared as  if the Offering and the acquisition  of
the  hotel properties acquired or  to be acquired had  been consummated on March
31, 1995. The pro forma financial  information is not necessarily indicative  of
what  the actual  financial position  and results  of operations  of the Company
would have been  as of and  for the periods  indicated, nor does  it purport  to
represent the Company's future financial position and results of operations.

                                       29
<PAGE>
                                STARWOOD LODGING
                SUMMARY COMBINED SELECTED FINANCIAL INFORMATION
           (IN THOUSANDS, EXCEPT PER SHARE DATA AND ROOM INFORMATION)
   
<TABLE>
<CAPTION>
                                     FOR THE THREE MONTHS ENDED MARCH
                                                    31,                        AS OF AND FOR THE YEAR ENDED DECEMBER 31,
                                     ---------------------------------  -------------------------------------------------------
                                      PRO FORMA        HISTORICAL        PRO FORMA                   HISTORICAL
                                     -----------  --------------------  -----------  ------------------------------------------
                                        1995       1995(4)     1994        1994        1994       1993       1992       1991
                                     -----------  ---------  ---------  -----------  ---------  ---------  ---------  ---------
<S>                                  <C>          <C>        <C>        <C>          <C>        <C>        <C>        <C>
OPERATING DATA:
REVENUE
Hotel..............................   $  30,908   $  22,781  $  20,586   $ 125,767   $  82,668  $  86,903  $  88,812  $  85,156
Gaming.............................       6,669       6,669      7,188      27,981      27,981     27,505     26,150     22,609
Interest from mortgage and other
 notes.............................       2,586       2,581        355      10,069       1,554      1,412      1,348      1,761
Rents from other leased hotel
 properties........................         159         159        150         927         927        839        947        936
Management fees and other income...          61          61         59         411         411        475      1,186      1,376
Gain (loss) on sales of hotel
 assets............................        (113)       (113)    --             456         456         21       (787)     1,598
                                     -----------  ---------  ---------  -----------  ---------  ---------  ---------  ---------
                                         40,270      32,138     28,338     165,611     113,997    117,155    117,656    113,436
                                     -----------  ---------  ---------  -----------  ---------  ---------  ---------  ---------
EXPENSES:
Hotel operations...................      21,077      16,280     15,568      90,639      60,829     68,132     68,620     65,693
Gaming operations..................       6,021       6,021      5,993      24,454      24,454     24,055     23,699     21,948
Interest...........................         841       5,827      4,125       3,365      17,606     15,187     14,208     16,458
Depreciation and amortization......       4,426       2,863      2,066      18,130       8,161      9,232     10,196     11,688
Administrative and operating.......       1,072       1,068        921       4,289       4,203      4,729      6,177      6,086
Shareholder litigation expense.....      --          --         --           2,648       2,648        483        188     --
Loan restructuring.................      --          --         --          --          --         --         10,892      3,797
Provision for losses...............      --          --         --             759         759      2,369      3,419      9,580
                                     -----------  ---------  ---------  -----------  ---------  ---------  ---------  ---------
                                         33,437      32,059     28,673     144,284     118,660    124,187    137,399    135,520
                                     -----------  ---------  ---------  -----------  ---------  ---------  ---------  ---------
Income (loss) before minority
 interest in Partnership...........       6,833          79       (335)     21,327      (4,663)    (7,032)   (19,743)   (22,084)
Minority interest in
 Partnership(1)....................       2,230          94     --           6,959      --         --         --         --
                                     -----------  ---------  ---------  -----------  ---------  ---------  ---------  ---------
Income (loss) before extraordinary
 item..............................       4,603         (15)      (335)     14,368      (4,663)    (7,032)   (19,743)   (22,084)
Extraordinary item.................      --             363     --          --          --         --         --         --
                                     -----------  ---------  ---------  -----------  ---------  ---------  ---------  ---------
Net income (loss)..................   $   4,603   $     348  $    (355)  $  14,368   $  (4,663) $  (7.032) $ (19,743) $ (22,084)
                                     -----------  ---------  ---------  -----------  ---------  ---------  ---------  ---------
                                     -----------  ---------  ---------  -----------  ---------  ---------  ---------  ---------
Net income (loss) per share........   $    0.38   $    0.17  $   (0.17)  $    1.17   $   (2.31) $   (3.48) $   (9.73) $  (10.92)
                                     -----------  ---------  ---------  -----------  ---------  ---------  ---------  ---------
                                     -----------  ---------  ---------  -----------  ---------  ---------  ---------  ---------

BALANCE SHEET DATA:
Total real estate investments......   $ 310,679   $ 246,113                          $ 165,496  $ 179,172  $ 187,753  $ 200,540
Total assets.......................     340,719     279,765                            183,955    195,352    210,945    221,917
Total debt.........................      44,874     198,555                            160,482    170,886    170,297    171,271
Shareholders' equity...............     189,418       7,756                              8,708     13,326     20,351     40,083

OTHER DATA:
Funds from operations(2)...........   $  11,372   $   3,055  $   1,731   $  42,408   $   6,449  $   5,031  $   5,739  $   1,383
EBITDA(3)..........................   $  12,213   $   8,882  $   5,856   $  45,773   $  24,055  $  20,218  $  19,947  $  17,841
EBITDA margin (% of total
 revenues).........................         30%         28%        21%         28%         21%        17%        17%        16%
Cash flows from:
  Operating activities.............               $    (686) $   1,630      --       $   8,893  $   5,532  $   4,690  $  (6,158)
  Investing activities.............                  (1,738)      (531)     --           4,489     (3,645)    (1,514)    12,159
  Financing activities.............                   9,479         50      --         (13,969)    (6,752)    (1,255)    (7,139)
Dividends..........................                  --         --          --          --         --         --         --
Dividends per share................                  --         --          --          --         --         --         --
Number of hotel rooms (Hotel
 Assets)...........................       9,440       8,586      7,059       9,618       6,409      7,059      7,423      7,549
Revenue per available room (Owned
 Hotels)...........................   $   43.58   $   40.42  $   38.36   $   43.59   $   38.60  $   35.66  $   33.07  $   30.86
Average daily room rate (Owned
 Hotels)...........................   $   64.86   $   61.30  $   57.06   $   62.99   $   55.55  $   54.53  $   53.04  $   52.04
Average occupancy (Owned Hotels)...         67%         66%        67%         69%         69%        65%        62%        59%

<CAPTION>

                                       1990
                                     ---------
<S>                                  <C>
OPERATING DATA:
REVENUE
Hotel..............................  $  85,515
Gaming.............................     25,439
Interest from mortgage and other
 notes.............................      2,813
Rents from other leased hotel
 properties........................        942
Management fees and other income...      2,315
Gain (loss) on sales of hotel
 assets............................     --
                                     ---------
                                       117,024
                                     ---------
EXPENSES:
Hotel operations...................     65,223
Gaming operations..................     23,995
Interest...........................     16,408
Depreciation and amortization......     14,850
Administrative and operating.......      5,987
Shareholder litigation expense.....     --
Loan restructuring.................     --
Provision for losses...............     18,147
                                     ---------
                                       144,610
                                     ---------
Income (loss) before minority
 interest in Partnership...........    (27,586)
Minority interest in
 Partnership(1)....................     --
                                     ---------
Income (loss) before extraordinary
 item..............................    (27,586)
Extraordinary item.................     --
                                     ---------
Net income (loss)..................  $ (27,586)
                                     ---------
                                     ---------
Net income (loss) per share........  $  (13.65)
                                     ---------
                                     ---------
BALANCE SHEET DATA:
Total real estate investments......  $ 218,896
Total assets.......................    240,998
Total debt.........................    166,651
Shareholders' equity...............     62,104
OTHER DATA:
Funds from operations(2)...........  $   5,411
EBITDA(3)..........................  $  21,819
EBITDA margin (% of total
 revenues).........................        19%
Cash flows from:
  Operating activities.............  $   6,262
  Investing activities.............     (7,058)
  Financing activities.............      6,442
Dividends..........................  $   7,644
Dividends per share................  $    0.63
Number of hotel rooms (Hotel
 Assets)...........................      8,068
Revenue per available room (Owned
 Hotels)...........................  $   32.07
Average daily room rate (Owned
 Hotels)...........................  $   52.94
Average occupancy (Owned Hotels)...        61%
</TABLE>
    

- ---------------
(1)  Represents  the 32.6% minority interest  in the Partnerships which Starwood
     Capital will  own  after the  Offering  for  the pro  forma  periods  ended
     December 31, 1994 and March 31, 1995 and the 71.7% minority interest in the
     Partnerships for the historical period ended March 31, 1995.

                                       30
<PAGE>
(2)  Management  and industry analysts generally  consider funds from operations
     to be  one measure  of the  financial performance  of an  equity REIT  that
     provides a relevant basis for comparison among REITs and it is presented to
     assist  investors in analyzing  the performance of  the Company. Funds from
     operations is  defined  as income  before  minority interest  (computed  in
     accordance  with generally accepted accounting principles), excluding gains
     (losses) from  debt  restructuring and  sales  of property,  provision  for
     losses,  and real  estate related depreciation  and amortization (excluding
     amortization of financing costs). Funds from operations does not  represent
     cash  generated  from  operating activities  in  accordance  with generally
     accepted accounting principles  and is not  necessarily indicative of  cash
     available  to  fund  cash  needs.  Funds  from  operations  should  not  be
     considered an alternative to net income  as an indication of the  Company's
     financial  performance or  as an alternative  to cash  flows from operating
     activities as  a  measure  of  liquidity.  Funds  from  operations  include
     $801,000 and $236,000 of interest income recognized in excess of the actual
     cash  received on mortgage note receivables (as a result of the notes being
     purchased at a discount)  secured by the Atlantic  City Quality Inn and  by
     the  Secaucus Ramada Suites for  the three months ended  March 31, 1995 and
     the year ended December 31, 1994.

(3)  Management considers  EBITDA to  be  one measure  of  the cash  flows  from
     operations  of the  Company before  debt service  that provides  a relevant
     basis for comparison among REITs and it is presented to assist investors in
     analyzing the  performance of  the  Company. EBITDA  is defined  as  income
     before minority interest excluding gains and losses from debt restructuring
     and  sales of property, provision for losses, interest and depreciation and
     amortization. EBITDA  should not  be considered  as an  alternative to  net
     income  as an indication of the  Company's financial performance or to cash
     flows from  operating activities  as  a measure  of  liquidity, nor  is  it
     necessarily indicative of sufficient cash flow to fund all of the Company's
     needs.

(4)  The  historical combined information of the Company presented for the three
     months ended March 31, 1995 reflects the consolidation of the  Partnerships
     into the Trust and the Corporation in order to facilitate a comparison with
     the  prior  historical  information  of  the  Company  and  the  pro  forma
     information.

                                       31
<PAGE>
                    MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                         PRO FORMA FINANCIAL STATEMENTS

PRO FORMA RESULTS OF OPERATIONS--FOR THE YEAR ENDED DECEMBER 31, 1994

    On  a  pro  forma basis,  after  giving  effect to  the  Reorganization, the
acquisition  of  hotel  properties  acquired   or  to  be  acquired  after   the
Reorganization  and the Offering,  pro forma income  before minority interest of
the Company for the year ended December 31, 1994 was $21.3 million, as  compared
to a historical net loss of $4.7 million for such year.

   
    During  1994, pro forma hotel revenues  increased by $43.1 million or 52.1%,
to $125.8 million  and hotel  expenses increased by  $29.8 million  or 49.0%  to
$90.6  million. The increases  represent the effects of  (i) the contribution by
Starwood Capital of the Doubletree Hotel located in Rancho Bernardo, California;
the Capitol Hill Suites located in Washington, D.C.; the Harvey Wichita  located
in Wichita, Kansas and the French Quarter Suites located in Lexington, Kentucky;
(ii)  the recently acquired  Omni Hotel located in  Chapel Hill, North Carolina;
and the two hotels which the Company  has recently agreed to acquire, which  are
the  224-all suite  Embassy Suites  located in  Tempe, Arizona  and the 462-room
Sheraton Colony Square  located in Atlanta,  Georgia; and (iii)  in the case  of
hotel   expenses,  the  elimination  of  third-party  management  fees  at  five
continuously owned hotels  (as well  as five  hotels which  were contributed  or
acquired) offset partly by increases in the Company's general and administrative
expenses, resulting in a net expense reduction of approximately $2.4 million.
    

    The  following table  summarizes, for  the Owned  Hotels, average occupancy,
average room  rates and  revenue per  available room  on a  pro forma  basis  in
comparison to historical amounts for the year ended December 31, 1994:

<TABLE>
<CAPTION>
                                                                                            HISTORICAL    PRO FORMA
                                                                                            -----------  -----------
<S>                                                                                         <C>          <C>
Occupancy Rate............................................................................       69.0%        69.3%
Average Room Rate.........................................................................   $   55.55    $   62.99
Revenue Per Available Room................................................................   $   38.60    $   43.59
</TABLE>

    Hotel  expenses as  a percentage of  hotel revenues decreased  from 73.6% to
72.1%; net operating  income from  hotel operations increased  61.0% from  $21.8
million to $35.1 million.

    Interest  from mortgage and other notes  increased from $1.6 million for the
historical year ended December 31, 1994 to  $10.1 million on a pro forma  basis,
an  increase of  $8.5 million.  The increase  in interest  income represents the
additional interest  from  the five  Mortgage  Note Receivables  contributed  by
Starwood Capital in the Reorganization.

    Interest expense decreased from $17.6 million to $3.4 million on a pro forma
basis  after applying  a portion of  the proceeds  from the Offering  to pay off
$205.4 million of indebtedness. See "--Liquidity and Capital Resources" below.

    Depreciation and amortization expense increased  from $8.2 million to  $18.1
million on a pro forma basis as a result of the addition of the hotels discussed
above and $1.2 million of amortization of costs relating to the Reorganization.

                                       32
<PAGE>
FUNDS FROM OPERATIONS

    Management  believes that FFO is one measure of the financial performance of
an equity REIT. Funds from operations, on a pro forma basis, increased to  $42.4
million  from $6.4 million on a historical basis for the year ended December 31,
1994 and to $11.4 million from $3.1 million for the three months ended March 31,
1995. The following table shows the calculation of funds from operations for the
indicated periods:

<TABLE>
<CAPTION>
                                                                       THREE MONTHS ENDED       TWELVE MONTHS ENDED
                                                                         MARCH 31, 1995          DECEMBER 31, 1994
                                                                    ------------------------  ------------------------
                                                                     PRO FORMA   HISTORICAL    PRO FORMA   HISTORICAL
                                                                    -----------  -----------  -----------  -----------
                                                                                      (IN THOUSANDS)
<S>                                                                 <C>          <C>          <C>          <C>
Net income (loss) before minority interest........................   $   6,833    $      79    $  21,327    $  (4,663)
Depreciation and amortization.....................................       4,426        2,863       18,130        8,161
Gain (loss) on sales of hotel assets..............................         113          113         (456)        (456)
Other adjustments (1).............................................      --           --            3,407        3,407
                                                                    -----------  -----------  -----------  -----------
    FUNDS FROM OPERATIONS (2).....................................   $  11,372    $   3,055    $  42,408    $   6,449
                                                                    -----------  -----------  -----------  -----------
                                                                    -----------  -----------  -----------  -----------
</TABLE>

- ---------------
(1)  Includes non-cash  items  recognized in  income  for the  period:  $759,000
     provision for losses on assets subsequently sold and $2,648,000 shareholder
     litigation expense.

(2)  Management  and industry analysts generally  consider funds from operations
     to be  one measure  of the  financial performance  of an  equity REIT  that
     provides a relevant basis for comparison among REITs and it is presented to
     assist  investors in analyzing  the performance of  the Company. Funds from
     operations is  defined  as income  before  minority interest  (computed  in
     accordance  with generally accepted accounting principles), excluding gains
     (losses) from  debt  restructuring and  sales  of property,  provision  for
     losses,  and real  estate related depreciation  and amortization (excluding
     amortization of financing costs). Funds from operations does not  represent
     cash  generated  from  operating activities  in  accordance  with generally
     accepted accounting principles  and is not  necessarily indicative of  cash
     available  to  fund  cash  needs.  Funds  from  operations  should  not  be
     considered an alternative to net income  as an indication of the  Company's
     financial  performance or  as an alternative  to cash  flows from operating
     activities as  a  measure  of  liquidity.  Funds  from  operations  include
     $801,000 and $236,000 of interest income recognized in excess of the actual
     cash  received on mortgage note receivables (as a result of the notes being
     purchased at a discount)  secured by the Atlantic  City Quality Inn and  by
     the  Secaucus Ramada Suites for  the three months ended  March 31, 1995 and
     the year ended December 31, 1994.

LIQUIDITY AND CAPITAL RESOURCES

    On a  pro forma  basis as  of  March 31,  1995 after  giving effect  to  the
Offering  and the application  of the proceeds  of the Offering  as set forth in
"Use of Proceeds", the Company's mortgage indebtedness will consist primarily of
obligations pursuant  to the  Financing. The  Company's Ratio  of  Debt-to-Total
Market  Capitalization would be  approximately 9.5% on  a pro forma  basis as of
March 31, 1995.

    As part of its investment strategy, the Company plans to acquire  additional
hotels  in the future. The Company has recently acquired the 168-room Omni Hotel
located in Chapel  Hill, North  Carolina, and  expects to  acquire the  224-room
Embassy  Suites in  Tempe, Arizona, and  the 462-room Sheraton  Colony Square in
Atlanta, Georgia. Future acquisitions are expected to have a positive impact  on
Funds  from Operations. The Company expects  to fund future acquisitions through
use of  the  Acquisition  Facility  or other  borrowings  and  the  issuance  of
additional  Paired Shares  or additional  Partnership Units  to raise additional
equity capital.

    The source of capital to be  used to fund the Company's operating  expenses,
interest  expense, and recurring capital expenses  will be cash flow provided by
operating activities. The  Company anticipates  that its cash  flow provided  by
operating  activities will provide the necessary funds  on a short and long term
basis for its operating expenses, interest expense on outstanding  indebtedness,
recurring  capital expenditures (estimated at $4.5 million for the twelve months
ended March 31, 1995 based on five  percent of pro forma room revenues of  $89.3
million)  and all  distributions to shareholders.  Sources of  capital for major
building renovations and expansions are expected to be obtained from: (i) excess
funds from  operations; (ii)  additional debt  financing, and  (iii)  additional
equity  raised in the public  and private markets. The  Company intends to incur
additional indebtedness in a manner consistent with its policy of maintaining  a
Ratio  of Debt-to-Total Market  Capitalization of not  more than 50%. Management
believes that it will have access to capital resources sufficient to satisfy the
Company's cash requirements and  expand and develop  its business in  accordance
with its strategy for future growth.

                                       33
<PAGE>
SEASONALITY

    Demand  is affected by normally recurring seasonal patterns. For most of the
Company's hotels,  demand is  higher  in the  spring  and summer  months  (April
through  September)  than during  the remainder  of  the year.  Accordingly, the
Company's operations  are  seasonal in  nature,  with lower  revenue,  operating
profit  and cash flow in  the first and fourth  quarters due to decreased travel
during the winter months.

INFLATION

    The rate of inflation as measured  by changes in the average consumer  price
index  has not had a material effect on the revenues or operating results of the
Company during the three most recent fiscal years.

EBITDA--EARNINGS BEFORE INTEREST, TAXES, DEPRECIATION AND AMORTIZATION

    Management believes that there are several important factors that contribute
to the ability of the Company to improve profitability of its hotel  properties,
including   increased  average  occupancy,  average   rate  and  effective  cost
management. Each of  these factors  has a  significant effect  on EBITDA.  While
management  believes that  Funds from  Operations will  be the  principal factor
considered by  the  Board  of  Directors  in  determining  the  amount  of  cash
distributions the Company will make to stockholders (see "Distribution Policy"),
management  further believes  that EBITDA is  an effective  measure of operating
performance because: (1) it  is industry practice  to evaluate hotel  properties
based  on operating income before interest, depreciation and amortization, which
is generally equivalent to EBITDA, and (2) EBITDA is unaffected by the debt  and
equity structure of the property owner. Neither Funds from Operations nor EBITDA
(i)  represents  cash  flow from  operations  as defined  by  generally accepted
accounting principles, (ii) is necessarily indicative of cash available to  fund
all  cash flow  needs or  (iii) should  be considered  as an  alternative to net
income for purposes of evaluating the Company's operating performance.

    EBITDA for the hotel properties owned and operated by the Company  increased
from  $21.8 million  or 26%  of hotel  revenues, for  the historical  year ended
December 31, 1994 to  $35.1 million, or  28% of hotel revenues,  on a pro  forma
basis  and  increased from  $6.5  million, or  29%  of hotel  revenues,  for the
historical period  ended  March  31, 1995  to  $9.8  million, or  32%  of  hotel
revenues, on a pro forma basis for the same period.

                    BUSINESS OBJECTIVES AND GROWTH STRATEGY

BUSINESS OBJECTIVES

    The  Company's  primary  objective  is  to  increase  per  share  funds from
operations and to maximize the long-term  total return to its shareholders.  The
Company  believes it  can accomplish these  objectives by  continuing to acquire
attractively-priced mid-scale and  upscale hotels, and  continuing to  refurbish
existing  hotels and improve  hotel operations. The  Company intends to maximize
the advantages of its  Paired Share structure by  operating the hotels it  owns,
thereby  eliminating the  economic costs and  conflicts of  interest which arise
when hotels are leased to third party operators. The Company's mission is to  be
a  cost-efficient owner of quality accommodations providing superior service and
value to the consumer.

    Since completing its  Reorganization with  Starwood Capital  on January  31,
1995,  the Company has  implemented its acquisition  and operating strategies by
acquiring, or agreeing to acquire, three upscale, full service hotels containing
854 rooms, by initiating major renovations at the Company's Dallas Park  Central
Hotel  and Portland Riverside  Inn, and by assuming  management of several owned
hotels.

ACQUISITION STRATEGIES

    Management will  seek  to  expand  and  diversify  the  hotel  portfolio  by
continuing  to acquire hotels,  primarily in the  mid-scale and upscale industry
segments, in selected markets throughout the United States. The Company believes
the current  environment  for  hotel  acquisitions  is  attractive  for  a  well
capitalized, opportunistic investor due to the historical overbuilding, deflated
values,  and relative illiquidity that  presently characterize the hotel market.
Management seeks to acquire well  located and constructed hotels at  significant
discounts  to replacement cost and at attractive returns with potential for cash
flow growth and

                                       34
<PAGE>
long term capital appreciation. Starwood Capital's experience and extensive real
estate and  finance industry  contacts will  be used  to identify  opportunistic
situations and negotiate acquisitions using some of the following criteria:

    UPSCALE  AND  MID-SCALE  PROPERTIES.    The  Company  will  concentrate  its
acquisition efforts on properties which are or can be affiliated with such hotel
chains as Marriott-TM-, Embassy  Suites-TM-, Westin-TM-, Hyatt-TM-,  Hilton-TM-,
Sheraton-TM-,  Omni-TM-,  Radisson-TM-,  Doubletree-TM-,  Residence  Inn-TM-, Le
Meridien-TM-, Intercontinental-TM- and others because management believes:

    -  these  segments  offer  numerous  opportunities  to  acquire  hotels  for
       significant  discounts to replacement cost and at attractive multiples of
       EBITDA;

    -  current supply growth remains low and new construction of these types  of
       hotels  is generally more costly and  requires longer lead times to plan,
       finance, and construct than lower scale hotels; and

    -  the Company  is experienced  in acquiring  and operating  these types  of
       properties.

    ABILITY  TO SELF-MANAGE.  The Company intends to acquire hotels where it can
immediately assume the management thereof because:

    -  self-management enables  the Company  to  capture the  economic  benefits
       otherwise retained by a third-party operator;

    -  self-management enables the Company to directly control the operations of
       those hotels;

    -  in  the  case  of  "turn-around"  situations,  the  Company  believes its
       management team is experienced  in implementing renovations,  expansions,
       hotel chain affiliations and other techniques which improve cash flow and
       asset values; and

    -  the  Company does  not intend to  manage properties in  which the Company
       does not have a substantial economic interest.

    PREFERRED MARKETS.  The Company intends to target acquisitions of hotels  in
markets:

    -  where  favorable demographic  trends exist,  such as  population, job and
       corporate growth;

    -  near historically stable demand  generators, such as major  universities,
       medical centers, government agencies and major office complexes;

    -  near  the Company's  existing hotels, where  the Company can  draw on its
       knowledge  of  local   market  conditions  and   may  realize   operating
       efficiencies from ownership of multiple properties; or

    -  where barriers to new supply exist such as restrictive zoning or scarcity
       of land.

    OPPORTUNISTIC   SITUATIONS.    The  Company   will  seek  investments  where
competitive bidding can be minimized and where:

    -  the Company can employ its ready access to capital to satisfy sellers who
       require certainty and speed to close a sale;

    -  the Company's  ability  to offer  partnership  units will  permit  it  to
       satisfy  owners who seek to dispose of properties on a tax-deferred basis
       to such owners; or

    -  hotel equity can either be acquired or controlled through the purchase of
       debt.

OPERATING STRATEGIES
    The Company  continually seeks  to improve  the profitability  of its  hotel
assets using the following strategies:

    SELF  MANAGEMENT.  Substantially all of the Company's hotels are operated by
the Company, and the Company intends to  manage most of the remaining hotels  at
the earliest practicable date. The Company's mission is to offer consistent high
quality  accommodations and  service at  competitive rates  in order  to provide
superior value to its  customers. When the Company  assumes the management of  a
hotel,  it seeks to  become a cost-efficient  provider of quality accommodations
and service by standardizing and upgrading

                                       35
<PAGE>
reporting  and  control  systems  and  implementing  its  computerized   on-line
accounting   system,  establishing   consistent  performance-based  compensation
programs  for  hotel-level  managers,   and  ensuring  that  proper   preventive
maintenance and cost saving energy upgrades are timely installed.

    MAJOR  CAPITAL RENOVATIONS.   Major renovations  have been  completed at the
Milwaukee  Marriott  and  the  Harvey  Wichita  and  cash  flows  have  improved
substantially.  With the proceeds  of the Offering,  renovations are expected to
begin in 1995 at  the Dallas Park  Central, the Portland  Riverside Inn and  the
Lexington French Quarter Suites and the Capitol Hill Suites. Management believes
these  renovations will significantly  increase the cash  flows of these hotels.
See "--Implementation of Strategies" below.

    REAFFILIATIONS  AND  MINOR  RENOVATIONS.    Management  believes   operating
performance  at several of  the Company's hotels can  be improved through modest
upgrading of the hotel's physical plant or from the affiliation with a  national
franchise  and  reservation system.  The Company  has  executed with  Radisson a
franchise agreement for the  Dallas Park Central,  and is considering  franchise
reaffiliations for its Lexington French Quarter Suites, Tucson Plaza and Seattle
Meany Tower hotels.

   
    REDEPLOYMENT  OF CAPITAL.  The Company has historically sold and intends, if
appropriate, to  sell  assets in  the  future  if they  exhibit  limited  upside
potential.  The Company is exploring several alternatives for its gaming assets.
See "The Company."
    
DEVELOPMENT STRATEGY
    The Company may expand the number of rooms at certain high occupancy  hotels
and, in the future, may selectively develop new hotels in certain submarkets.

FINANCING STRATEGIES
    The  Company believes that in order to continue to maximize the value of its
shareholders' equity and to  execute its growth strategies,  it is essential  to
implement  and  periodically review  a diversified  financing strategy  that (i)
incorporates long-term,  secured and  unsecured corporate  debt, (ii)  minimizes
exposure  to  fluctuations  of  interest  rates,  and  (iii)  maintains  maximum
flexibility to  manage the  Company's short-term  cash needs.  Furthermore,  the
Company  believes  that its  capital structure  will be  conducive to  and allow
flexibility for the aggressive growth which the Company seeks to achieve.

    Management currently plans to maintain a conservative Ratio of Debt-to-Total
Market Capitalization  that  does  not  exceed 50%.  Upon  consummation  of  the
Offering,  the Company's  Ratio of  Debt-to-Total Market  Capitalization will be
approximately 9.5%. The  Company believes that  a conservative leverage  policy,
coupled  with a  diversified portfolio of  assets, will position  the Company to
access flexible and cost-efficient forms of financing in the capital markets.

IMPLEMENTATION OF STRATEGIES
    Since completing its  Reorganization on  January 31, 1995,  the Company  has
implemented its acquisition and operating strategies by acquiring or agreeing to
acquire approximately $65 million of upscale, full service hotels containing 854
rooms,  and  by planning  major renovations  at several  of the  Company's Owned
Hotels, as described below:

    OMNI CHAPEL HILL.  On April  6, 1995, the Company completed the  acquisition
and  assumed management of the Omni Chapel  Hill Hotel, a 168-room upscale hotel
located near such stable demand generators as the University of North  Carolina,
Raleigh  Research Triangle Park and the Duke University Medical Center. The Omni
has historically experienced annual occupancy levels lower than its  competitors
(56%  vs. 64%  and 65% vs.  68% in  1993 and 1994,  respectively) and management
believes that this  situation can  be reversed given  the quality  of the  hotel
relative  to  the competition  and the  hotel's potential  ability to  attract a
greater share of weekend demand due to its proximity to the University of  North
Carolina.  In  addition, the  Company believes  that  the opportunity  exists to
increase REVPAR through increased  penetration in the  corporate segment of  the
market.  This potential  is evidenced  by the more  than 13  percent increase in
REVPAR for the full  array of hotels  (I.E., all product types)  in 1994 in  the
Chapel Hill-Raleigh Durham market area as compared to 1993 and a compound annual
growth  rate in excess of  10 percent since 1991.  Consistent with the Company's
acquisition  strategies,  management  believes  the  purchase  price  of   $10.5

                                       36
<PAGE>
million (approximately $64,000 per room) represents an estimated 29% discount to
an  estimated replacement cost (in excess of $90,000 per room) and an attractive
yield of 14.3% on pro forma net cash flow for the twelve months ended March  31,
1995.

    SHERATON  COLONY SQUARE.  On May 22, 1995, the Company agreed to acquire and
assume management of the  Sheraton Colony Square,  a 462-room upscale  high-rise
hotel  with 36,000 square feet  of meeting space which is  part of a major mixed
use development  located at  the  center of  midtown Atlanta,  including  66,000
square  feet of office, 140,000 square feet of service-oriented retail and 1,668
underground parking spaces. Midtown is known  as the cultural center of  Atlanta
and  contains in excess of  9 million square feet  of office space, with tenants
such as The  Coca-Cola Company, IBM,  Bell South and  AT&T. The Sheraton  Colony
Square  achieved a 67% and 72% occupancy rate and  a $81 and $87 ADR in 1993 and
1994, respectively. This represented a 14% increase in REVPAR year over year. In
1994, Atlanta was ranked second out of the country's 25 largest hotel markets in
REVPAR growth (7.2%) and fifth in room sales growth (11.9%). The hotel is  being
acquired  from an insurance company which  previously acquired the hotel through
foreclosure. After closing, the hotel will be managed by the Company subject  to
a  franchise agreement with Sheraton.  Consistent with the Company's acquisition
strategy,  management  believes  that  the  purchase  price  of  $34.0   million
(approximately  $74,500 per room) represents an attractive yield of 11.0% on pro
forma net  cash  flow for  the  twelve months  ended  March 31,  1995  with  the
potential  for increased cash flow, particularly  as market demand is stimulated
by Atlanta's 1996 Olympic Games. The purchase price also represents an estimated
31% discount  to replacement  cost  of approximately  $50 million.  The  Company
believes it can enhance operating profitability through a reduction in operating
expenses  and the  elimination of  costs related  to a  third-party manager. The
Company expects  to  complete the  acquisition  of the  Sheraton  Colony  Square
contemporaneously with the Offering.

    EMBASSY  SUITES TEMPE.  On April 30, 1995, the Company agreed to acquire the
Embassy Suites in Tempe, Arizona, a 224 all suite, upscale property located near
Arizona State University. Tempe is an  upscale section of Phoenix which in  1994
ranked  number one out of the country's  25 largest markets in ADR growth (8.2%)
and number one in room sales growth (13.6%). The hotel is being acquired from  a
liquidating publicly traded limited partnership on a privately negotiated basis.
After  closing, the Company intends to manage the property subject to an Embassy
Suites  franchise  agreement.   Consistent  with   its  investment   strategies,
management  believes the purchase price  of $19.2 million (approximately $86,600
per room) represents an attractive yield of 11.9% on pro forma net cash flow for
the twelve months  ended March 31,  1995 and  represents a 20%  discount to  its
estimated replacement cost of $24.5 million. Because the hotel is located within
close  proximity of  the Company's  Phoenix Embassy  Suites, management believes
this acquisition  may enhance  revenues  of both  properties by  sharing  demand
overflow,  and  may  result  in increased  operating  efficiencies.  The Company
expects to complete the acquisition of the Embassy Suites contemporaneously with
the Offering.

    FURTHER  ACQUISITIONS.    In  addition,  the  Company  is  negotiating   the
acquisition  of several hotels, including a hotel  in New York, New York with in
excess of 500 rooms, at a cost of approximately $40 million.

    DALLAS PARK CENTRAL HOTEL CONVERSION.   In 1994, after losing its  franchise
affiliation   due  to  the   Company's  inability  to   make  necessary  capital
improvements prior to the refinancing of the Company's senior debt, the  hotel's
EBITDA  was negative  $165,000 and  its occupancy  fell to  42%. For  the twelve
months ended March 31, 1995, the hotel had negative cash flow of $445,000  which
is  a reduction  of the  Company's Funds from  Operations. With  proceeds of the
Offering, the Company  plans to  commence a  $3.7 million  major renovation  and
conversion of the Park Central Hotel to a Radisson. The 445-room high-rise hotel
is located in North Dallas. Room sales in Dallas increased at double digit rates
in   1994  fueled  by  increases  in  both  ADR  (5.4%)  and  occupancy  (5.0%).
Historically, when maintained  in better condition  and with the  benefits of  a
national  affiliation, the property generated EBITDA  in excess of $1.0 million.
Management believes  upgrading the  rooms and  public space,  combined with  the
Radisson  national franchise  affiliation and reservation  services, will enable
the hotel to increase its REVPAR and EBITDA towards its historical levels.  Upon
completion  of the Offering, the Company plans to terminate the hotel's existing
third-party manager, assume operations and complete the renovations.

                                       37
<PAGE>
    RIVERSIDE INN  RENOVATION.   The  Company has  planned an  approximately  $1
million  renovation scheduled  to begin  in November  1995 with  proceeds of the
Offering. The 137-room Riverside  Inn is located  in downtown Portland,  Oregon,
and  is currently considered a mid-scale  property. Due to the current disparity
in average rates  between the  mid-scale and  upscale segments  in the  Portland
market,  management believes that  a repositioning of the  property to the lower
end of the upscale market should  result in significant increases of REVPAR  and
EBITDA.  In  addition, such  repositioning would  facilitate affiliation  with a
national franchise if appropriate.

    FRENCH QUARTER SUITES REAFFILIATION.  This 155-room upscale hotel is located
in Lexington, Kentucky. With  proceeds of the Offering,  the Company intends  to
implement  a  substantial  refurbishment  which  will  enable  the  property  to
franchise with  a national  all suites  franchise system.  Franchises  currently
under  consideration by management include Embassy Suites, Doubletree Suites and
Marriott  Suites.  Management  believes  this  refurbishment,  combined  with  a
franchise affiliation, will enable the hotel to increase its REVPAR and EBITDA.

    OTHER  MINOR IMPROVEMENTS.   In  addition to  the major  capital renovations
described above, the Company will reserve a portion of the Offering proceeds  to
complete  other refurbishments of the  Company's hotels, primarily those located
in the Western  United States. The  Company intends to  upgrade and improve  the
exterior  facade  and  public  areas  of  these  hotels,  including landscaping,
exterior lighting, and exterior building  treatments. The Company believes  that
such  improvements  will  enhance curb  appeal  and help  to  attract additional
transient guests. In addition, the Company intends to reappoint rooms where such
upgrades will enhance the  competitive position of  the properties. These  minor
improvements are expected to result in improved portfolio performance.

    ELIMINATION OF THIRD-PARTY MANAGERS.  Consistent with the Company's strategy
of  self-management, the Company intends to terminate as soon as practicable the
seven remaining  third-party  management contracts  on  its existing  and  newly
acquired  hotels. Of such management contracts, all but one may be terminated in
1995. The management contracts are all subject to certain performance standards.
The Company has been and is  assuming management of those properties which  were
or  are managed by third  parties. Management expects to  open an Atlanta office
during the  second quarter  of 1995,  the cost  of which  has been  included  in
calculated pro forma general and administrative expenses.

    IMPROVEMENTS  TO  ASSETS ACQUIRED  IN REORGANIZATION.   Consistent  with the
Company's acquisition  strategy, each  of  the Owned  Hotels which  the  Company
acquired  pursuant to the  Reorganization, as well  as each of  the Hotel Assets
securing the Mortgage Note  Receivables which the  Company acquired pursuant  to
the  Reorganization,  are  upscale  hotels  and  well  positioned  in relatively
attractive markets. Such Owned Hotels were acquired during late 1993 and 1994 by
Starwood Capital  using a  variety  of techniques  for  gaining control  of  the
properties,  such as:  the acquisition  of debt  at a  discount followed  by the
purchase of the equity; acquisition at a courthouse foreclosure sale; negotiated
acquisition from  a bank  which  previously foreclosed  on  the asset;  and  the
acquisition  from  an  insurance  company  of  a  money-losing  hotel  which had
previously lost  its franchise  affiliation. Each  hotel was  acquired during  a
period  of operational disruption from  owners inexperienced in hotel operation,
and  the  Company  has   controlled  these  properties   for  a  limited   time.
Nevertheless,  REVPAR and EBITDA increased by  13.1% and 85.5%, respectively, at
these properties during the first quarter of 1995 over the corresponding quarter
of 1994.

    Upon completion of the Offering, the Company may attempt to acquire two Note
Hotels which  secure  Mortgage  Note  Receivables  which  the  Company  acquired
pursuant to the Reorganization. The Ramada Suites in Secaucus, New Jersey, is an
eight-story,  151 all suites hotel  built in 1990 which  is located near the New
Jersey Meadowlands  complex.  The Quality  Inn  is a  203-room  high-rise  hotel
located  approximately  two blocks  from  the Trump  Taj  Mahal and  the Resorts
International Casinos in  Atlantic City,  New Jersey. The  Company is  currently
pursuing the acquisition of other hotel first mortgages as a strategy to acquire
fee interests in upscale and mid-scale hotel properties which meet the Company's
acquisition criteria. See "-- Acquisition Strategies."

STARWOOD CAPITAL
    Starwood  Capital was  formed to  identify and  acquire real  estate related
assets on  behalf of  its  principals, employees  and investors.  These  initial
investors  primarily included  several private  families each  with a  net worth
exceeding $100  million.  Today, Starwood  Capital  manages in  excess  of  $575
million on behalf of its

                                       38
<PAGE>
principals, employees, twelve domestic and international high net worth families
and  three of the ten largest U.S. corporate pension funds. Starwood Capital has
become one of the most active opportunistic buyers of real estate assets in  the
United States.

    Each  of the Company's pending and  completed acquisitions was identified by
Starwood Capital, which will continue to  assist the Company in identifying  and
structuring  opportunistic  hotel  acquisitions  and  in  accessing  alternative
sources of  potentially  lower  cost  capital, such  as  secured  and  unsecured
corporate debt.

    Starwood   Capital   and  its   predecessor  ("Starwood")   have  previously
implemented aggressive acquisition strategies with respect to various recovering
real estate asset classes. For  example, in 1991, Starwood recognized  improving
trends in the United States multi-family markets, which, like the hotel industry
today,  included dramatic  reductions in  the growth  of new  supply, increasing
demand, the ability to  acquire assets at  significant discounts to  replacement
cost,  and  ultimately  increasing rents,  industry  profitability  and property
values. Between 1992 and 1993, Starwood was one of the most active  multi-family
buyers   in  the  United  States,  aggressively  acquiring  approximately  6,000
properties throughout the  United States in  23 separate transactions.  Starwood
contributed  substantially all of such portfolio  at the initial public offering
of Equity Residential Properties Trust, a New York Stock Exchange listed company
("EQR"), and at  the consummation  of the EQR  offering was  the second  largest
equity  holder. Mr.  Sternlicht is a  member of  the Board of  Directors of EQR.
Starwood  utilized  similar  investment  techniques  in  acquiring  multi-family
properties as it has used in acquiring hotels.

    In  addition to its  hotel and multi-family  investment activities, Starwood
has acquired interests  in nine  single family land  developments, seven  office
buildings  and two  industrial properties  through 80  separate transactions. In
total, Starwood  has acquired  in excess  of  $1.25 billion  (at cost)  of  real
estate-related  assets and has  produced substantial returns  for its investors.
There can be  no assurance that  Starwood will continue  to achieve  substantial
returns on its investments.

                            BUSINESS AND PROPERTIES
THE HOTEL INDUSTRY

    The hotel industry, which is one of the most management intensive sectors of
the  real estate  industry, has  been characterized  over the  last 15  years by
increased product  segmentation  and  by  greater  marketing  and  cost  control
sophistication.  However, even as the importance of sophisticated management has
grown, it has continued to be common in the industry for hotel owners to rely on
fee-oriented third parties to manage their hotels. The Company believes that, as
an integrated owner/operator focused  on maximizing long-term operating  profits
and  asset values, rather than maximizing  fees, it will distinguish itself from
owners who rely on third-party managers.

    The hotel industry is now recovering from severe disparity in the growth  of
supply  and demand  that produced decreases  in real ADRs,  widening losses, and
numerous hotel failures. The rapid rise in room supply that occurred  throughout
the  1980s drove ADRs  and ultimately industry  profitability downward; however,
1993 marked the reversal of this trend and real ADRs have been rising since that
time, as shown below.
EDGAR REPRESENTATION OF DATA POINTS USED IN PRINTED GRAPHIC

<TABLE>
<CAPTION>
     HOTEL INDUSTRY PROFITABILITY AND ROOM SUPPLY 1983-1994
<S>                                                                <C>                  <C>            <C>        <C>
                                                                   Aggregate Profits &
                                                                            Losses for
Year                                                                            Hotels    Room Supply
1982                                                                        $2,500,000           2372
1983                                                                         1,900,000           2400
1984                                                                         1,700,000           2436
1985                                                                           100,000           2504
1986                                                                          -900,000           2587
1987                                                                        -1,100,000           2685
1988                                                                        -1,300,000           2797
1989                                                                        -2,100,000           2898
1990                                                                        -5,700,000           2997
1991                                                                        -2,800,000           3071
1992                                                                                 0           3111
1993                                                                         2,400,000           3142
1994                                                                         4,600,000           3186

<CAPTION>
     HOTEL INDUSTRY PROFITABILITY AND ROOM SUPPLY 1983-1994
<S>                                                                <C>        <C>         <C>
                                                                                               AVERAGE ADR
                                                                                % Change       GROWTH ????
Year                                                                    Year      in ADR       ROOM SUPPLY
1982                                                                    1982
1983                                                                    1983  $2,000,000             28000
1984                                                                    1984   2,500,000             36000
1985                                                                    1985   1,120,000             68000
1986                                                                    1986   1,280,000             83000
1987                                                                    1987     -90,000             98000
1988                                                                    1988     -60,000            111000
1989                                                                    1989   1,140,000            100415
1990                                                                    1990  -2,380,000            102935
1991                                                                    1991  -3,600,000             75096
1992                                                                    1992  -1,620,000             41455
1993                                                                    1993    -390,000             32559
1994                                                                    1994     910,000             43845
</TABLE>

          Source: Smith Travel
Research/
                                                                Source: Smith
Travel Research
             Laventhol Horwath

                                       39
<PAGE>
    The oversupply in the hotel industry resulted from special circumstances  in
the  early 1980s, including readily available financing and tax incentives which
were favorable for the development of new hotels. Market conditions in terms  of
occupancy,  ADR  and  demand  growth  based  upon  projected  national  economic
expansion  supported  the  cost  of  new  development.  However,  the   greatest
contributors  to new hotel  development were readily  available financing from a
recently deregulated banking industry  and certain tax  incentives prior to  the
Tax  Reform Act of 1986  which were not dependent  upon the financial success of
the underlying asset. In the late 1980s, equity financing sources became  scarce
due  to the  changes in the  tax law  and the withdrawal  of traditional lending
sources. Between 1991 and 1994, new hotel room supply has increased at an annual
rate of only 1.2%, as shown below.

    Historically, demand for hotel rooms has depended upon the overall health of
the  national  economy  as  measured  by  Gross  Domestic  Product  ("GDP")  and
employment.  During the  1980s, demand  for rooms  grew steadily;  however, room
demand fell  sharply  as the  national  economy  entered a  recession  in  1990.
Compound  annual  growth  in GDP  averaged  only  1.4% from  1989  to  1992, and
unemployment increased from 5.3% to 7.4%.  The weak overall economy resulted  in
lower  individual  wages  and  reduced  corporate  profits  and  inhibited  both
individual and  corporate travel.  Coupled  with the  effects  of the  Gulf  War
conflict  in 1991, these factors contributed to an industry-wide hotel occupancy
rate of 60.8%,  the lowest rate  in more than  a decade. Since  early 1992,  the
economy  has rebounded, compound annual growth in  GDP has averaged 3.6%, and by
1994, industry-wide  occupancy  has risen  to  65.2%. The  positive  effects  of
minimal new room supply and steadily increasing demand over the last three years
upon occupancy and ADR is shown in the tables below.

    If  the trends  shown were  to continue,  the Company  believes that further
increases in ADR and occupancy would result.
EDGAR REPRESENTATION OF DATA POINTS USED IN PRINTED GRAPHIC

<TABLE>
<CAPTION>
               SUPPLY AND DEMAND GROWTH                                                 AVERAGE OCCUPANCY
<S>        <C>                                <C>              <C>        <C>        <C>                       <C>        <C>
                                 Room Supply      Room Demand
                                           %                %                  YEAR                         %                  YEAR
1990                                    3.55             2.17                  1990                      62.3                  1990
1991                                     2.5            -0.24                  1991                      60.6                  1991
1992                                    1.35             3.08                  1992                      61.7                  1992
1993                                    1.04             3.32                  1993                        63                  1993
1994                                    1.39              4.5                  1994                        65                  1994

<CAPTION>
             AVERAGE DAILY RATE
<S>        <C>

                                 $
1990                         58.45
1991                         58.81
1992                         59.64
1993                         61.67
1994                         64.09
</TABLE>

Source: Smith Travel Research

THE HOTEL ASSETS

    The Hotel Assets consist of  a diversified portfolio located throughout  the
United  States and  represent several  industry segments  and numerous franchise
affiliations. Although the Company intends to focus its future growth  primarily
in  the upscale and mid-scale segments,  the Company has investments in upscale,
mid-scale, economy and gaming  properties. The Hotel Assets  are located near  a
variety  of demand generators, including major employment centers, universities,
airports, and  tourist-oriented markets  with  convenient access  to  interstate
highways, airports and rail transportation.

OWNED HOTELS

    The  table  on the  following page  sets  forth certain  summary information
regarding the Owned Hotels.

                                       40
<PAGE>
   
<TABLE>
<CAPTION>
                                                                                            FOR THE YEAR ENDED DECEMBER 31,
                                                                                       ------------------------------------------
                                                                                                                        OCCUPANCY
                                                                                                     ADR                    %
                                                                                       -------------------------------  ---------
HOTEL                    LOCATION             # OF ROOMS   YEAR OPENED  YEAR ACQUIRED    1992       1993       1994       1992
- -----------------------  -------------------  -----------  -----------  -------------  ---------  ---------  ---------  ---------
<S>                      <C>                  <C>          <C>          <C>            <C>        <C>        <C>        <C>
UPSCALE:
Embassy Suites.........  Phoenix, AZ                 227         1981          1983    $   70.63  $   74.04  $   80.23       68.1
Embassy Suites(1)......  Tempe, AZ                   224         1984          1995        73.83      76.24      83.37       75.5
Doubletree(2)..........  Rancho Bernardo, CA         209         1988          1995        63.77      63.62      65.68       60.3
Capitol Hill
 Suites(2).............  Washington, DC              152         1981          1995        84.93      89.60      91.93       52.9
Radisson Hotel.........  Gainesville, FL             195         1974          1986        57.07      56.63      59.89       55.1
Sheraton Colony
 Square(1)(2)..........  Atlanta, GA                 462         1973          1995        77.88      81.47      86.57       66.4
Harvey Wichita(3)(2)...  Wichita, KS                 259         1974          1995        57.10      43.92      50.62       54.4
French Quarter
 Suites(2).............  Lexington, KY               155         1989          1995        81.41      81.64      84.40       64.9
Omni Chapel Hill.......  Chapel Hill, NC             168         1981          1995        60.97      67.35      74.54       50.1
Omaha Marriott(4)......  Omaha, NE                   303         1982          1982        82.57      82.56      87.21       70.8
Milwaukee
 Marriott(5)...........  Milwaukee, WI               393         1972          1990        69.63      71.99      67.91       58.2
Residence Inn..........  Tysons Corner, VA            96         1984          1984        97.63     103.07      99.68       84.1
                                                   -----                               ---------  ---------  ---------  ---------
   SUBTOTAL/WEIGHTED AVERAGE                       2,843                               $   72.22  $   73.17  $   76.56       63.1
                                                   -----                               ---------  ---------  ---------  ---------
                                                   -----                               ---------  ---------  ---------  ---------
MID-SCALE:
Plaza Hotel(6).........  Tucson, AZ                  149         1971          1983    $   47.22  $   45.05  $   46.12       63.6
Holiday Inn............  Albany, GA                  151         1989          1989        55.00      56.96      56.06       74.0
Best Western
 Riverfront(2).........  Savannah, GA                142         1971          1986        43.40      46.21      47.27       55.2
Bay Valley Resort......  Bay City, MI                151         1973          1984        65.33      66.39      62.22       53.8
Best Western Airport
 Inn(6)................  Albuquerque, NM             123         1980          1984        50.90      52.38      54.45       76.1
Best Western Mesilla
 Valley Inn............  Las Cruces, NM              166         1974          1982        40.41      41.67      42.74       58.4
Best Western
 North(2)..............  Columbus, OH                180         1974          1992        41.61      42.12      42.34       72.1
Riverside Inn..........  Portland, OR                137         1964          1984        62.42      63.96      64.69       78.5
Dallas Park
 Central(2)(6).........  Dallas, TX                  445         1972          1972        61.91      62.34      59.97       58.8
Best Western Airport...  El Paso, TX                 175         1974          1985        34.67      35.56      34.76       73.9
Meany Tower Hotel......  Seattle, WA                 155         1932          1984        81.04      76.29      70.47       59.0
Sixth Avenue Inn(6)....  Seattle, WA                 166         1959          1984        73.14      72.37      70.04       57.1
WestCoast Tyee Hotel...  Olympia, WA                 155         1961          1987        54.79      56.28      60.63       66.6
                                                   -----                               ---------  ---------  ---------  ---------
   SUBTOTAL/WEIGHTED AVERAGE                       2,295                               $   55.42  $   55.83  $   55.09       64.2
                                                   -----                               ---------  ---------  ---------  ---------
                                                   -----                               ---------  ---------  ---------  ---------
ECONOMY:
Vagabond Inn(7)........  Rosemead, CA                102         1974          1974    $   37.06  $   38.14  $   37.47       52.5
Vagabond Inn(7)........  Sacramento, CA              108         1975          1975        51.48      52.17      55.89       67.4
Vagabond Inn(7)........  Woodland Hills, CA          101         1973          1973        42.15      43.68      46.72       69.1
Days Inn...............  Portland, OR                173         1962          1984        60.31      57.50      53.12       60.1
Days Inn Towne
 Center(6).............  Seattle, WA                  90         1957          1984        60.81      60.85      60.99       70.6
                                                   -----                               ---------  ---------  ---------  ---------
   SUBTOTAL/WEIGHTED AVERAGE                         574                               $   51.40  $   51.15  $   50.97       63.4
                                                   -----                               ---------  ---------  ---------  ---------
                                                   -----                               ---------  ---------  ---------  ---------
GAMING:
Bourbon Street Hotel &
 Casino................  Las Vegas, NV               150         1964          1988    $   30.24  $   31.63  $   32.89       86.5
King 8 Gambling Hall
 Hotel/Casino..........  Las Vegas, NV               300         1974          1988        25.23      29.46      32.80       75.3
                                                   -----                               ---------  ---------  ---------  ---------
   SUBTOTAL/WEIGHTED AVERAGE                         450                                   26.90      30.18      32.83       79.0
                                                   -----                               ---------  ---------  ---------  ---------
                                                   -----                               ---------  ---------  ---------  ---------
   TOTAL/WEIGHTED AVERAGE                          6,162                               $   60.71  $   61.52  $   62.99       64.7
                                                   -----                               ---------  ---------  ---------  ---------
                                                   -----                               ---------  ---------  ---------  ---------

<CAPTION>

                                                           REVPAR
                                               -------------------------------
HOTEL                      1993       1994       1992       1993       1994
- -----------------------  ---------  ---------  ---------  ---------  ---------
<S>                      <C>        <C>        <C>        <C>        <C>
UPSCALE:
Embassy Suites.........       71.9       75.6  $   48.08  $   53.20  $   60.63
Embassy Suites(1)......       81.7       82.8      55.74      62.29      68.99
Doubletree(2)..........       60.8       65.6      38.45      38.68      43.09
Capitol Hill
 Suites(2).............       63.3       64.1      44.96      56.72      58.93
Radisson Hotel.........       62.2       59.4      31.46      35.21      35.57
Sheraton Colony
 Square(1)(2)..........       67.4       72.4      51.71      54.91      62.64
Harvey Wichita(3)(2)...       58.6       57.7      31.06      25.74      29.21
French Quarter
 Suites(2).............       71.5       69.4      52.85      58.37      58.57
Omni Chapel Hill.......       56.4       64.8      30.55      37.99      48.28
Omaha Marriott(4)......       76.0       76.2      58.46      62.75      66.42
Milwaukee
 Marriott(5)...........       54.5       69.8      40.50      39.24      47.42
Residence Inn..........       78.2       83.0      82.07      80.55      82.70
                         ---------  ---------  ---------  ---------  ---------
   SUBTOTAL/WEIGHTED AV       66.1       70.1  $   45.57  $   48.36  $   53.65
                         ---------  ---------  ---------  ---------  ---------
                         ---------  ---------  ---------  ---------  ---------
MID-SCALE:
Plaza Hotel(6).........       74.5       77.1  $   30.04  $   33.54  $   35.58
Holiday Inn............       73.6       78.9      40.72      41.92      44.23
Best Western
 Riverfront(2).........       54.6       56.9      23.95      25.23      26.92
Bay Valley Resort......       52.1       63.5      35.17      34.62      39.53
Best Western Airport
 Inn(6)................       80.2       86.4      38.72      41.98      47.02
Best Western Mesilla
 Valley Inn............       70.6       71.2      23.58      29.44      30.42
Best Western
 North(2)..............       66.2       70.3      30.00      27.88      29.76
Riverside Inn..........       78.5       78.1      49.02      50.21      50.49
Dallas Park
 Central(2)(6).........       62.4       42.3      36.40      38.89      25.37
Best Western Airport...       70.3       80.4      25.60      25.01      27.96
Meany Tower Hotel......       61.5       71.2      47.78      46.92      50.14
Sixth Avenue Inn(6)....       61.7       75.1      41.78      44.67      52.57
WestCoast Tyee Hotel...       61.8       57.4      36.49      34.78      34.78
                         ---------  ---------  ---------  ---------  ---------
   SUBTOTAL/WEIGHTED AV       66.0       66.3  $   35.60  $   36.86  $   36.53
                         ---------  ---------  ---------  ---------  ---------
                         ---------  ---------  ---------  ---------  ---------
ECONOMY:
Vagabond Inn(7)........       43.7       38.8  $   19.46  $   16.68  $   14.53
Vagabond Inn(7)........       58.5       62.5      34.68      30.49      34.93
Vagabond Inn(7)........       58.3       69.0      29.13      25.44      32.26
Days Inn...............       63.2       70.6      36.25      36.32      37.51
Days Inn Towne
 Center(6).............       75.3       79.4      42.96      45.81      48.40
                         ---------  ---------  ---------  ---------  ---------
   SUBTOTAL/WEIGHTED AV       59.9       64.5  $   32.57  $   30.62  $   32.89
                         ---------  ---------  ---------  ---------  ---------
                         ---------  ---------  ---------  ---------  ---------
GAMING:
Bourbon Street Hotel &
 Casino................       92.2       90.1  $   26.15  $   29.16  $   29.62
King 8 Gambling Hall
 Hotel/Casino..........       82.0       81.6      18.99      24.15      26.76
                         ---------  ---------  ---------  ---------  ---------
   SUBTOTAL/WEIGHTED AV       85.4       84.4      21.25      25.77      27.71
                         ---------  ---------  ---------  ---------  ---------
                         ---------  ---------  ---------  ---------  ---------
   TOTAL/WEIGHTED AVERA       66.9       69.2  $   39.29  $   41.15  $   43.59
                         ---------  ---------  ---------  ---------  ---------
                         ---------  ---------  ---------  ---------  ---------
</TABLE>
    

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

(1)  Acquisition of this hotel is pending.

(2)  This hotel is currently managed  by third parties. The Corporation  intends
     to  terminate  these  management  arrangements  by  the  end  of  1995. See
     "Business and Properties--Operations."

(3)  Starwood Capital has guaranteed that the cash flow of this hotel (which  is
     defined  for purposes of the guarantee as  gross revenues (on a cash basis)
     received by the Operating Partnership from the hotel, less management  fees
     and  capital expenditures of  the hotel) will  be at least  $700,000 in the
     first year after January 1, 1995, $800,000 in the second year and  $900,000
     in  the third year,  with such cash  flow in excess  of those amounts being
     applied to reduce the guaranteed amounts in later years.

(4)  The Trust owns a 5% general partnership interest in this hotel.

                                       41
<PAGE>
(5)  The Corporation owns a 51% general partnership interest in this hotel  and,
     following  the  Offering,  the  Trust  will  hold  $27.2  million  in first
     mortgages on this hotel.

(6)  These hotels  are owned  subject  to ground  leases expiring  between  1997
     through 2029.

(7)  These  hotels are leased to  a third party and  are the only existing hotel
     assets not leased to the Corporation.

    For 1994 compared to  1993, the average occupancy  rate of the Owned  Hotels
increased  from 66.8% to 69.2%; average ADR increased from $61.41 to $62.99; and
average REVPAR increased  from $41.01  to $43.59.  For the  twelve months  ended
March  31, 1995, the Company  derived 88% of total  gross revenues for the Owned
Hotels from the upscale and mid-scale market segments.

MORTGAGE NOTE RECEIVABLES

    The Company owns  13 performing  mortgage notes  secured by  15 hotels.  The
following   table  summarizes  information  pertaining   to  the  Mortgage  Note
Receivables and the hotels securing the notes:

                      MORTGAGE NOTES/HOTELS SECURING NOTES

<TABLE>
<CAPTION>
                                                                                            FOR THE YEAR ENDED DECEMBER 31, 1994
                                                                                           --------------------------------------
                                                      MORTGAGE NOTES
                                 --------------------------------------------------------          HOTELS SECURING NOTES
                                  3/31/95          STATED           3/31/95                --------------------------------------
                                  BALANCE         INTEREST         BASIS(1)    MATURITY       ADR       OCCUPANCY       REVPAR
                                 ---------  ---------------------  ---------  -----------  ---------  --------------  -----------
<S>                              <C>        <C>                    <C>        <C>          <C>        <C>             <C>
Harvey Hotel--Addison(3).......  10,472,433             8.0%       7,426,361   12/31/02    $   64.90         78.6%     $    51.00
Harvey Bristol
 Suite--Dallas(3)..............  16,796,557             8.0%       11,870,769  12/31/02        85.00         79.4           67.50
Harvey Hotel--DFW(3)...........  25,949,135             8.0%       18,465,418  12/31/02        73.60         81.1           59.70
Quality Inn--Atlantic City.....  11,412,358      80% X Prime       4,238,717    10/1/10        66.50         60.8           40.40
Ramada Suites--Secaucus........  12,447,783     LIBOR + 1.25%      7,993,315    9/1/99          91.38       72.4           66.16
Other Seller Financing(2)......  12,583,925            9.6       % 12,583,925  3/31/00          41.90       52.0           21.80
                                 ---------                         ---------               ---------         ---      -----------
Total/Wtd. Avg.................  89,662,191                        62,578,505              $    71.84       72.6    % $    53.27
                                 ---------                         ---------               ---------         ---      -----------
                                 ---------                         ---------               ---------         ---      -----------
</TABLE>

- -----------------
(1)  Represents the Company's carrying value as of 3/31/95.
(2)  Total and  weighted averages  for eight  notes secured  by 10  hotels  (see
     "--Seller Financing").
(3)  Notes are cross-collateralized and cross-defaulted.

ATLANTIC CITY QUALITY INN/SECAUCUS RAMADA SUITES

    The  Atlantic City and  Secaucus mortgage note receivables  are secured by a
mid-scale and an upscale hotel, respectively,  control of which the Company  may
obtain  in the  future. The  underlying assets  are well  located, fundamentally
sound hotel  properties  that are  overleveraged  as a  result  of  indebtedness
incurred  during the 1980s, which  debt the Company acquired  at a discount from
par in  the Reorganization.  The note  on the  Atlantic City  Quality Inn  is  a
tax-exempt note issued by a municipal authority.

HARVEY NOTES

    The   Harvey   mortgage  note   receivables  are   cross-collateralized  and
cross-defaulted and the  related collateral  are very high  quality assets.  The
Harvey  Notes have EBITDA interest coverage exceeding 2:1, and are guaranteed by
several individuals whose certified  financial statements indicate combined  net
worths  exceeding  $50 million.  These notes  amortize over  a 15-year  life and
mature in 2002.  The Company  acquired these notes  in the  Reorganization at  a
discount  to par, and believes that there  is a high likelihood that these notes
may be repaid prior to maturity. Furthermore, the Company believes that there is
an active  secondary  market  for  quality mortgages  of  this  type  which  may
represent  an opportunity to redeploy the Company's capital with higher expected
returns.

SELLER FINANCING

    The Company  has  historically  provided  seller financing  as  a  means  of
disposing  of low growth, limited upside hotels. The current portfolio of seller
notes is comprised of seven first  mortgages and one second mortgage. All  notes
are  currently performing  and the  Company's collection  ratio has historically
been in  excess of  90%, despite  the generally  high leverage  ratio of  seller
financing.

                                       42
<PAGE>
INDUSTRY SEGMENTATION

    The  Company  segments the  hotel  industry into  the  following categories:
luxury, upscale, mid-scale, budget, economy  and gaming. These segments and  the
Company's involvement in each are described below:

    LUXURY.    The  luxury  segment  generally  includes  such  chains  as  Ritz
Carlton-TM-, Four  Seasons-TM-  and  Regent-TM-.  The  Company  believes  luxury
properties  generally have  the highest  replacement cost,  generate the highest
ADRs, have  the highest  fixed costs  and are  the most  cyclical of  all  hotel
segments. While these assets can generally be acquired in today's environment at
substantial  discounts to  replacement cost  and do  enjoy high  barriers to new
supply, the  Company believes  the high-profile  nature of  such properties  and
their  current investment  appeal as  trophy properties  make them  difficult to
acquire at attractive current or projected EBITDA multiples. According to  Smith
Travel  and Coopers & Lybrand, this segment comprises only 13% of total industry
rooms with an average ADR and occupancy of $109.83 and 72.0%, respectively,  for
the  year ended December 31, 1994. The Company does not currently own any luxury
properties.

    UPSCALE.    Upscale   hotel  chains   generally  include   such  chains   as
Marriott-TM-,   Embassy   Suites-TM-,   Radisson-TM-,   Sheraton-TM-,  Omni-TM-,
Doubletree-TM-, Crowne  Plaza-TM-,and,  at  the highest  end  of  this  segment,
Hyatt-TM-  and  Westin-TM-.  The Company  believes  this is  generally  the most
attractive segment in which to own, operate and acquire hotels. These properties
are predominantly full  service, operationally more  complex, more expensive  to
build  and hence enjoy  stronger barriers to  new supply and  are generally more
desirable than economy, budget and mid-scale properties.

    The Company  believes minimal  construction is  occurring in  this  industry
segment,  while demand  is increasing.  The Company  also believes  that upscale
hotel  properties  can  generally  be  purchased  at  significant  discounts  to
replacement  cost, and in  general at greater  discounts than mid-scale, economy
and budget hotels. The Company also believes that it is difficult to justify the
cost of new construction  of an upscale hotel  in a submarket where  competitive
properties are trading for significant discounts to replacement cost. The demand
profile  of this segment  is also attractive. These  types of properties largely
cater to  business  travelers,  who  the Company  believes  may  be  less  price
sensitive,  more  predictable,  and  hence  more  desirable  customers  than the
transient/leisure travelers. According  to Smith Travel  and Coopers &  Lybrand,
upscale hotels comprise approximately 24% of all rooms in the United States with
an  average ADR and  occupancy of $74.32  and 68.0%, respectively,  for the year
ended December 31, 1994.

    The Company  believes that  each  of the  Owned  Hotels contributed  to  the
Company  by  Starwood Capital  in  the Reorganization  may  be classified  as an
upscale hotel. In addition, each hotel acquired or expected to be acquired since
the Reorganization (I.E., the Omni Chapel Hill, the Tempe Embassy Suites and the
Sheraton Colony  Square) may  be classified  as an  upscale hotel.  The  Company
believes 46% of the Owned Hotels' rooms fall within this segment with an average
ADR and occupancy of $76.56 and 70.1%, respectively, for the year ended December
31,  1994.  The  Company expects  to  increase  this upscale  room  share  as it
continues implementing its acquisition strategy.

    MID-SCALE.  Mid-scale hotel chains generally include such chains as  Holiday
Inn-TM-,  Hampton Inn-TM-, Ramada Inn-TM-, Courtyard-TM- and higher quality Best
Westerns-TM-. These  hotels  generally include  both  full and  limited  service
facilities,   have  moderate  barriers   to  new  supply,   are  generally  less
operationally complex  than  upscale properties  (particularly  in the  case  of
limited  service  facilities),  are  somewhat cheaper  and  easier  to  plan and
construct than upscale hotels, and cater to both business and leisure customers.
The Company believes that this segment is experiencing minimal new  construction
in  its full service component, but moderate growth in new supply in the limited
service component.  In  general,  these  assets can  be  purchased  for  smaller
discounts to replacement cost than upscale properties. According to Smith Travel
and  Coopers & Lybrand, the mid-scale segment comprises approximately 27% of all
rooms in the  United States  with an  average ADR  and occupancy  of $56.78  and
65.3%, respectively, for the year ended December 31, 1994.

    The  Company believes 37% of the Owned  Hotels' rooms fall in this category,
with an average ADR and occupancy  of $55.09 and 66.3%, respectively,  including
several  independent  hotels  which  the  Company  believes  may  affiliate with
mid-scale chains. In  its acquisition  strategy, the Company  has targeted  this
segment albeit with less emphasis than the upscale segment.

                                       43
<PAGE>
    BUDGET  AND ECONOMY  SEGMENTS.  These  segments include such  chains as Days
Inn, Shoney's Inn, Fairfield Inn,  Super 8, Knights Inn,  Motel 6, Red Roof  Inn
and  Budgetel. They  are generally  limited service,  the lowest  in operational
complexity and have  the lowest  barriers to  new supply.  The Company  believes
these  segments are experiencing  the highest levels of  new construction in the
industry. The Company  believes these  levels of  new supply,  if demand  growth
slows,  may eventually place downward pressures  on REVPAR and profitability for
these hotels. Furthermore,  the Company  believes that average  prices paid  for
hotels  in these segments are approaching  estimated replacement costs which may
make new development appear  to be an attractive  alternative investment to  the
purchase  of  existing  properties.  The  Company  believes  that  these  assets
typically have  the  lowest  level  of  operating  leverage  and  exhibit  lower
construction  quality  and  hence  more  rapid  deterioration  than  higher  end
properties. According to  Smith Travel and  Coopers & Lybrand,  the economy  and
budget  segments comprise approximately 17% and  20% of all rooms, respectively,
with average ADRs of $44.21 and  $33.99, respectively, and occupancies of  62.1%
and 61.6%, respectively, for the year ended December 31, 1994.

    Prior  to the Offering, the Company has sold 12 hotels in past 3 years which
operate primarily in these segments. The  Company believes only 9% of the  Owned
Hotels'  rooms  currently fall  within  these segments  and  does not  intend to
acquire budget or economy hotels.

   
    GAMING.  The Company  owns two fee simple  interests in gaming hotels  which
comprise  approximately 7% of  the total rooms in  the Company's portfolio. Both
properties are located in Las Vegas and target local customers, tourists and, at
the King 8  Hotel (which  features 280 available  semi-trailer parking  spaces),
truckers.  Both  properties  attract customers  through  their  casual, friendly
environment,  low-priced  food  and  wide  variety  of  popular  slot  machines.
Combined,  the properties contained  approximately 21,500 square  feet of gaming
space. The King 8 is located on approximately 20 acres of land (including  eight
acres of undeveloped land) approximately 1,000 yards from the new 5,000-room MGM
Grand  Hotel. The Company intends to explore various strategic alternatives with
regard to its gaming assets designed to minimize the Company's exposure to  this
segment. See "The Company."
    

    The  following  table summarizes  certain  information with  respect  to the
distribution of the Owned Hotels within the three primary market segments:

<TABLE>
<CAPTION>
                                                                    FOR THE 12 MONTHS ENDED MARCH
                                                                               31, 1995
                                                                   --------------------------------
                                          NUMBER        NUMBER       PRO FORMA        % OF TOTAL
MARKET SEGMENT                           OF HOTELS     OF ROOMS    GROSS REVENUES   GROSS REVENUES
- -------------------------------------  -------------  -----------  --------------  ----------------
<S>                                    <C>            <C>          <C>             <C>
Upscale..............................           12         2,843    $ 83,653,565          57.3%
Mid-scale............................           13         2,295      44,273,677          30.3%
Economy..............................            5           574       8,931,077           6.1%
Gaming...............................            2           450       9,145,376           6.3%
                                                --
                                                           -----   --------------        -----
    Total............................           32         6,162    $146,003,695         100.0%
                                                --
                                                --
                                                           -----   --------------        -----
                                                           -----   --------------        -----
</TABLE>

HOTEL OPERATING LEVERAGE

    Because a  large  percentage of  hotel  costs are  fixed,  hotels  generally
possess significant operating leverage. Operating leverage enables a property to
increase  profits more rapidly than revenues,  and to increase profit margins as
revenues rise. According to  PKF Consulting Trends in  the Hotel Industry  hotel
income in 1992 and 1993 grew more rapidly than room sales, as shown on the graph
on the following page.

                                       44
<PAGE>
EDGAR REPRESENTATION OF DATA POINTS USED IN PRINTED GRAPHIC

<TABLE>
<CAPTION>
            ROOM REVENUES   OPERATING INCOME
<S>        <C>              <C>
                         $                  $
1991                    -3                -10
1992                   2.2               10.4
1993                   4.2               11.3
1991                     3               -0.9
1992                   4.7                8.9
1993                     3               11.1
</TABLE>

                       Source: PKF Consulting, Trends in
                               the Hotel Industry

    In  general, upscale  and mid-scale  hotels generally  possess greater fixed
costs and therefore greater operating leverage than lower scale hotels.  Because
83%  of  the Company's  Owned  Hotel rooms  fall  in the  upscale  and mid-scale
segments, and  because  management intends  to  continue to  acquire  additional
hotels  in these segments, management believes  its portfolio is well positioned
to improve cash flow and margins as its revenues increase.

GEOGRAPHIC DIVERSIFICATION

    The geographic distribution of the Hotel Assets throughout the United States
reflects the Company's belief  that geographic diversification, especially  with
respect   to  hotels,  helps  to  insulate   the  portfolio  from  local  market
fluctuations that are typical for the hotel industry.

    The following  table  summarizes certain  information  with respect  to  the
distribution of the Hotels throughout the United States:

<TABLE>
<CAPTION>
                                  NUMBER              NUMBER                   % OF
STATE                           OF ASSETS            OF ROOMS              TOTAL ROOMS
- -------------------------      ------------       --------------       --------------------
<S>                            <C>                <C>                  <C>
Texas....................             6                  2,058                     21.8%
Georgia..................             6                  1,233                     13.1
California...............             6                    720                      7.6
Florida..................             3                    628                      6.7
Arizona..................             3                    600                      6.4
Washington...............             4                    566                      6.0
Nevada...................             2                    450                      4.8
Wisconsin................             1                    393                      4.2
New Jersey...............             2                    354                      3.8
Oregon...................             2                    310                      3.3
North Carolina...........             2                    306                      3.2
Nebraska.................             1                    303                      3.2
New Mexico...............             2                    289                      3.1
Kansas...................             1                    259                      2.7
Missouri.................             1                    237                      2.5
Ohio.....................             1                    180                      1.9
Kentucky.................             1                    155                      1.6
Washington, D.C. ........             1                    152                      1.6
Michigan.................             1                    151                      1.6
Virginia.................             1                     96                      1.0
                                     --
                                                         -----                    -----
    Totals...............            47                  9,440                    100.0%
                                     --
                                     --
                                                         -----                    -----
                                                         -----                    -----
</TABLE>

                                       45
<PAGE>
NATIONAL FRANCHISE AFFILIATIONS

    The  Company generally believes that  franchise affiliations provide certain
advantages to  hotels.  Such  advantages include  brand  recognition  access  to
national reservations systems, national direct sales efforts and national volume
purchasing  agreements, and technical and business assistance. Thirty-six of the
Company's hotel properties are represented  by a national or regional  franchise
system.  The use of multiple franchise systems provides the Company with further
diversification, less dependence on  the continued popularity  of one brand  and
less  vulnerability to new requirements of  any individual franchise system. The
Company expects to  focus its  franchise affiliations on  upscale and  mid-scale
hotel chains. The following chart summarizes certain information with respect to
the franchise affiliations of the Owned Hotels:

<TABLE>
<CAPTION>
                                                                             12 MONTHS
                                                                NUMBER     ENDING 3/31/95        % OF
FRANCHISE SYSTEMS                                              OF ROOMS    GROSS REVENUES   GROSS REVENUES
- ------------------------------------------------------------  -----------  --------------  -----------------
<S>                                                           <C>          <C>             <C>
Marriott....................................................         696    $ 25,465,836           17.1%
Sheraton....................................................         462      16,594,987           11.1
Embassy Suites..............................................         451      13,131,850            8.8
Best Western................................................         786      12,210,533            8.2
Radisson....................................................         640       9,089,427            6.1
Days Inn....................................................         263       5,904,993            4.0
Omni........................................................         168       4,771,197            3.2
Harvey......................................................         259       4,429,749            3.0
West Coast..................................................         155       4,226,464            2.8
Double Tree.................................................         209       3,958,817            2.7
Residence Inn...............................................          96       3,120,770            2.1
Vagabond....................................................         311       3,026,084            2.0
Holiday Inn.................................................         151       2,919,788            2.0
                                                                   -----   --------------           ---
    Subtotal................................................       4,647    $108,850,495           73.1%
                                                                   -----   --------------           ---
                                                                   -----   --------------           ---
</TABLE>

OPERATIONS

    The  Company employs  over 2,200  on-site personnel  and an  aggregate of 20
corporate staff  with expertise  in all  facets of  hotel operations,  including
operations,    marketing,   facilities   management,   management,   accounting,
acquisitions, human resources, management information systems and other areas.

    LEASES.  All but three of  the Realty Partnership's Owned Hotels are  leased
to the Operating Partnership or HI Nevada. Each of the leases between the Realty
Partnership  and the  Operating Partnership (the  "Intercompany Leases") provide
for the  lessee's payment  of annual  minimum rent  in a  specified amount  plus
additional  rent based on a percentage of  the gross revenues (or items thereof)
of the leased property. The Intercompany  Leases existing in December 1992  were
amended  and restated at such time and have  an average term of seven years. The
Intercompany Leases are "triple-net"--I.E., the lessee is generally  responsible
for  paying all operating expenses of  the hotel property, including maintenance
and repair  costs, insurance  premiums  and real  estate and  personal  property
taxes,  and for making  all rental and  other payments required  pursuant to any
underlying ground  lease.  The lessee  is  also generally  responsible  for  any
payments required pursuant to underlying ground leases. As lessee, the Operating
Partnership  retains all of  the profits, net  of rents and  other expenses, and
bears all risk of losses, generated by the hotel property's operations.

    In addition  to  the Intercompany  Leases  to the  Corporation,  the  Realty
Partnership's three Vagabond Inns are leased to a third party. The leases expire
in  1999, 2007 and  2008. The lease expiring  in 1999 has  options to extend the
term of the lease  for two additional  five year periods.  Each of these  leases
provides  for  the payment  of percentage  rent  equal to  26% of  room revenues
against specified minimum rents. The leases are "triple net."

    MANAGEMENT.  Twenty-one  of the  29 hotel  properties leased  by the  Realty
Partnership  to the Operating Partnership are operated directly by the Operating
Partnership, and  the remaining  eight are  managed by  seven independent  hotel
management  companies.  The Company  intends where  feasible to  terminate these

                                       46
<PAGE>
managers and  to  have  the  Operating Partnership  manage  all  of  the  Realty
Partnership's  hotel properties.  All but  two of  the agreements  expire during
1995. The Operating  Partnership, the  general partner of  the partnership  that
owns that Milwaukee Marriott, also operates the Milwaukee Marriott.

    Each  management agreement with  a third party  provides that the management
company has the exclusive right to direct the operations of the hotel subject to
that agreement. The management company is responsible for maintaining and making
all necessary repairs to the managed hotel, hiring, training and supervising all
hotel employees, and performing all  hotel bookkeeping and other  administrative
duties.

    Each  management company is required to  submit to the Operating Partnership
for its approval an annual  budget that includes proposed capital  expenditures,
and  the  management  company makes  only  those capital  expenditures  that are
approved by the Operating Partnership. The Operating Partnership is required  to
make  available to each management company  sufficient working capital to permit
that company to operate the managed property.

    For their  services  in  managing the  Company's  hotels,  each  third-party
management  company receives a management fee that equals a specified percentage
(generally 2-3%) of  the gross revenues  of the managed  hotel, plus  additional
incentive  fees  based  upon  the  hotel's  operating  profits.  Two  management
agreements expire  in 1995,  one in  1996, one  may be  terminated on  30  days'
notice, two may be terminated on 60 days' notice and one has a remaining term in
excess  of two  years. A  majority of  these agreements  may be  canceled by the
Operating Partnership prior to  expiration if, among  other things, the  managed
hotel is sold or fails to make a specified operating profit.

    FRANCHISE  AGREEMENTS.  All but eleven of the Company's hotel properties are
currently operated pursuant  to the Franchise  Agreements. The Company  believes
that  franchises  (including  hotel licenses)  generally  provide  advantages to
hotels through the  use of advertising  on a  much broader scale  than would  be
possible for an individual hotel or small group of hotels, nationally recognized
brand  names, nationally accessible reservations systems, technical and business
assistance to  the  individual  franchisee and  substantial  buying  power  over
approved suppliers.

    The  Franchise Agreements generally require the payment of a monthly royalty
fee based  on gross  sales  and various  other  marketing fees  associated  with
certain  marketing  or advertising  and  centralized reservation  service funds,
usually based  on gross  sales. Such  fees may  vary between  individual  hotels
within  a franchise  system based  on the  type of  marks, restaurants  or other
aspects of the franchise system used.

    The Franchise  Agreements  generally  contain specific  standards  for,  and
restrictions  and limitations  on, the operation  and maintenance  of the hotels
which are established by  the franchisors to maintain  uniformity in the  system
created  by each such franchisor. Such standards generally regulate the hours of
operation, maintenance, appearance  and cleanliness, quality  and type of  goods
and  services offered,  signage and  protection of  marks. Compliance  with such
standards could require significant expenditures for capital improvements.

    Ongoing  training  costs,  requirements  to  purchase  only  from   approved
suppliers,  financial reporting requirements, insurance requirements and various
covenants not to compete imposed upon  the franchisee are other common terms  in
the  Franchise Agreements. Such financial reporting requirements often stipulate
the maintenance of books and records,  the monthly reporting of sales and  other
operating  data, quarterly or semi-annual unaudited financial statements and, in
some cases,  annual financial  statements audited  by an  independent  certified
public accountant. Required insurance usually must cover both the franchisor and
franchisee  with  respect to  certain  specified liabilities,  must  fall within
certain approved  coverage  limits  and  be written  by  an  approved  insurance
company.

    The  Franchise Agreements generally require the consent of the franchisor to
a transfer of an interest in the  applicable franchise, and both the consent  of
the  franchisor and the execution of a new franchise agreement in the event of a
transfer of all  or controlling  portion of  the franchisee  under the  relevant
Franchise  Agreement. In addition, some franchise agreements may require payment
of an initial fee upon establishment of a franchise relationship.

                                       47
<PAGE>
EXCLUDED ASSETS AND RELATED MATTERS

    The Excluded Assets were not contributed by Starwood Capital to the  Company
in  the  Reorganization  because  they either  (i)  are  subject  to contractual
restrictions preventing transfers or (ii)  are inconsistent with the  investment
objectives of the Company. The Excluded Assets consist of the following:

<TABLE>
<CAPTION>
                                                                     STARWOOD CAPITAL
DESCRIPTION OF EXCLUDED ASSETS                                         OWNERSHIP %
- -------------------------------------------------------------------  ----------------
<S>                                                                  <C>
Portfolio of one hotel and subperforming mortgage notes
 secured by nine hotels............................................         50%
Portfolio of 14 Hotels.............................................         49%
Portfolio of 3 subordinated mortgage notes.........................      83-98%(1)
Portfolio of subordinated REMIC pass-through certificates
 secured by nine hotels............................................     73-100%
Equity participation interest in the Boca Raton Resort,
 Boca Raton, Florida...............................................          5%
$500,000 subordinated note secured by the Boca Raton Resort,
 Boca Raton, Florida...............................................        100%
Minority partnership interest in Marriott Residence Inn,
 Houston, Texas....................................................         25%
Minority partnership interest in Arlington Hilton, Arlington,
 Texas.............................................................         23%
Hampton Inn, Colchester, Vermont...................................         80%
</TABLE>

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

(1) The Company owns a 2% interest in these assets.

    The  Partnerships have an option  (the "Partnership Option"), exercisable at
any time or times prior to the earlier of January 31, 2000 and the expiration of
the Starwood Noncompete, subject to receipt of required third-party consents and
approvals, to acquire the interests of Starwood Capital in one or more  Excluded
Assets for a cash purchase price equal to the fair market value of such Excluded
Assets, as determined by agreement between the Partnerships and Starwood Capital
(or,  if they  are unable  to agree, by  independent appraisers  selected by the
Independent Trustees and Directors of the Trust and the Corporation, on the  one
hand and Starwood Capital, on the other hand).

    The  Company has  adopted a policy  that, as  a general matter,  it does not
intend to acquire the Excluded Assets, except that consideration may be given at
the appropriate time and under appropriate circumstances to the exercise of  the
Partnership  Option in  respect of  (i) the  49% interest  in a  portfolio of 14
hotels or (ii) one or more other  Excluded Assets where failure to exercise  the
option  is likely to result in the Company owning hotel assets that compete with
Excluded Assets. Any exercise of the  Partnership Option will be subject to  the
Company's  receipt  of  an opinion  from  a qualified,  independent  third party
advisor to the Company that the purchase price being paid by the Company and the
other terms of  such acquisition  are fair to  the shareholders  of the  Company
other than Starwood Capital and its affiliates and related parties.

    Certain   co-partners'  equity  interests   in  the  portfolio   of  14  fee
simple-owned hotels described in  the table above may  be acquired (or  Starwood
Capital's  interest  could be  sold) pursuant  to  the exercise  of a  buy/ sell
agreement between  Starwood  Capital  and such  co-partners  after  June,  1995.
Starwood  Capital has agreed that if the  buy/sell is exercised, during the term
of the Starwood Noncompete,  and Starwood Capital  becomes obligated to  acquire
such  co-partners'  equity  interests, then,  during  the term  of  the Starwood
Noncompete, the Company may elect, by majority vote of the Independent  Trustees
and  Directors, to  acquire such co-partner's  equity interests  at the buy/sell
price. The  Partnership Option  may be  employed to  acquire Starwood  Capital's
interest in this portfolio as described in the preceding paragraph.

    The  portfolio of three  subordinated notes (the  "Harvey Second Mortgages")
are secured by the same hotels which secure three first mortgage notes that were
contributed by Starwood Capital to the Company as part of the Reorganization. In
addition, the  Company  owns  a  2% interest  in  the  Harvey  Second  Mortgages

                                       48
<PAGE>
which  it acquired in  the Reorganization. The Company  and Starwood Capital are
entering into an  intercreditor agreement  with respect to  such mortgage  notes
which  will give the Company control over  the exercise of remedies in the event
of a default under the Harvey Second Mortgages.

    Starwood Capital also owns other interests  in hotels which are not  subject
to  the Partnership Option. Starwood Capital has acquired an interest in Westin,
in a joint venture with an affiliate of Goldman, Sachs & Co. The Company agreed,
as a part  of the  Reorganization, that  Starwood Capital's  interest in  Westin
would  not be contributed to the Partnerships  by Starwood Capital and would not
be an Excluded Asset or subject to either the Partnership Option or the Starwood
Noncompete. Such  determination  was  based on  the  following:  the  investment
objectives are different, as Westin is primarily seeking third-party management,
franchise or representation agreements; Westin will be highly leveraged and does
not  expect to generate cash for  distribution; and Westin's structure primarily
generates income  which does  not qualify  for REIT  purposes. The  Company  and
Starwood  Capital have entered into the Westin Agreement with Westin pursuant to
which Westin has  agreed that,  subject to certain  exceptions and  limitations,
Westin  will not acquire or seek to  acquire domestic United States hotel equity
interests. See "Structure of the Company--Management of the Partnerships."

    Starwood Capital  is the  sponsor of  an investment  fund that  has, as  its
principal  investment purpose, the origination or acquisition of performing real
estate debt  and  debt-related  interests, which  may  include  performing  debt
interests  collateralized by hotel assets (such entity, together with any future
similar such entity  being herein  referred to  as the  "Starwood Debt  Funds").
Interests from time to time held by the Starwood Debt Funds shall not be subject
to  the aforesaid purchase option and are  not included in the above description
of Excluded Assets. However, during any period in which the Starwood  Noncompete
is  in force, Starwood Capital has agreed that the Starwood Debt Funds shall not
initiate or acquire loans collateralized by hotel assets where it is anticipated
that the underlying equity will be acquired  by the debt holder within one  year
from  the acquisition  of such debt.  In addition, during  such period, Starwood
Capital has agreed that  it will not  allow any Starwood Debt  Funds to sell  or
contribute  any interests  to the  Company, including  debt positions  or equity
interests obtained by the Starwood Debt Funds under, pursuant to or by reason of
the holding of debt positions.

ENVIRONMENTAL MATTERS

    In the latter part  of 1991, the Company  obtained preliminary or "Phase  I"
environmental  site assessments with respect to the Trust's hotel properties and
the Milwaukee Marriott Hotel. These assessments covered all of the Company's fee
interests (excluding interests acquired from Starwood Capital and the additional
hotels acquired since the Reorganization),  as well as hotels securing  mortgage
interests other than Dallas Viscount, Modesto Vagabond and Jefferson City Ramada
Inn.

    The  potential for environmental impairment was assessed as moderate to high
only at  the  Embassy  Suites  Hotel  in  Phoenix,  Arizona.  According  to  the
assessment  of that  property, petroleum  hydrocarbons are  present in  the land
beneath this  hotel; however,  the  Trust could  not determine  without  further
investigation  the  extent  of  the  potential  contamination  or  whether  this
contamination resulted from the underground storage tanks placed on the property
by the property's former owner or from similar tanks located on land adjacent to
the property, which tanks are known to have suffered leakage. A magnetic  survey
conducted  on  the  property did  not  detect  the continuing  existence  of the
underground storage  tanks  on the  Company's  property, and  the  environmental
consultant did not recommend that any further action be taken. Phoenix municipal
authorities have indicated an awareness of possible groundwater contamination in
the area, but to date have taken no action.

    A  tank  leak test  conducted  at the  Bourbon  Street Hotel  in  early 1992
revealed no evidence  of leakage.  A release  of petroleum  from an  underground
storage  tank at the Bay Valley Hotel and Resort was reported to the appropriate
state agency  in  1992. After  the  tank  and surrounding  soils  were  removed,
additional   soils  and  groundwater  testing   was  performed,  which  revealed
environmental contamination in a localized area. Environmental testing has  been
performed  to identify the  vertical and horizontal  extent of the contamination
released from the tank. The consultant has proposed to remedy the  contamination
through  installation of a groundwater pump  and treatment system to capture and
treat impacted groundwater and excavation of

                                       49
<PAGE>
about 390 cubic yards of impacted soil. Amendments to the relevant environmental
clean-up laws, which have recently been introduced in the Michigan  Legislature,
may  reduce the extent or magnitude of the  clean-up that may be required at the
site. The consultant's recommendations were made upon the basis of existing law,
and did not  take into account  the proposed legislative  amendments. After  the
Company  assesses  the impact  of  any amendments  that  may be  enacted  to the
relevant statutes, the Company will perform whatever remediation is required  by
law.  Any further  remediation costs  that are incurred  may be  reimbursed by a
Michigan environmental fund, although  there can be no  assurance that the  fund
will have sufficient resources to pay all claims made against it. If the Company
does  not receive reimbursement  for future remediation  costs, the Company will
bear those costs.

    "Phase I" environmental  site assessments  were performed  between 1992  and
1994   in  connection  with  the  mortgage  assets  contributed  to  the  Realty
Partnership by Starwood Capital. In  addition, Starwood Capital has  contributed
to  the Realty  Partnership fee  interests in  four hotels  for which  "Phase I"
environmental site  assessments  were  performed  between  1993  and  1994.  The
potential  for environmental impairment was assessed  as low to moderate at each
of the four hotels.

    The Company has  not been  identified by the  U.S. Environmental  Protection
Agency  or any similar state agency  as a responsible or potentially responsible
party for,  nor has  it been  the subject  of any  governmental proceeding  with
respect  to, any hazardous waste contamination.  If the Trust or the Corporation
were to be identified as a responsible party, it would in most circumstances  be
strictly  liable,  jointly and  severally  with other  responsible  parties, for
environmental investigation and clean-up costs  incurred by the government  and,
to a more limited extent, by private persons.

    Based  upon the environmental reports  described above, the Company believes
that   a   substantial   number   of   its   Hotels   incorporate    potentially
asbestos-containing materials. Under applicable current Federal, state and local
laws,  asbestos need not be  removed from or encapsulated  in a hotel unless and
until the hotel is renovated or remodeled.

    Based upon the above-described environmental  reports and testing and  facts
known  to  the  management of  the  Company,  future remediation  costs  are not
expected to  have  a  material  adverse  effect  on  the  Company's  results  of
operations or financial position or cash flows and compliance with environmental
laws  has not had and is  not expected to have a  material effect on the capital
expenditures, earnings or competitive position of the Company.

REGULATION AND LICENSING

    The ownership and  operation of  the Company's casino  gaming facilities  in
Nevada  are subject to extensive licensing  and regulatory control of the Nevada
Commission, the Nevada State Gaming Control  Board (the "Nevada Board") and  the
Clark  County Liquor and  Gaming Licensing Board (the  "Clark County Board," and
together with the  Nevada Commission and  the Nevada Board,  the "Nevada  Gaming
Authorities").

    The  Corporation  is registered  with the  Nevada  Commission as  a publicly
traded corporation and has been found suitable by the Nevada Gaming  Authorities
as the sole shareholder of HI Nevada to own all of the outstanding capital stock
of  HI Nevada. HI Nevada, which operates two non-restricted gaming facilities in
Las Vegas,  Nevada, must  be  licensed by  the  Nevada Gaming  Authorities.  The
Corporation  and HI Nevada have obtained  from the Nevada Commission the various
registrations, approvals, permits and  licenses required in  order to engage  in
gaming  activities  in  Nevada.  The  Trust was  found  suitable  by  the Nevada
Commission to be the landlord of HI Nevada.

    No person may become a stockholder of, or receive any percentage of  profits
from,  HI Nevada without first obtaining  licenses and approvals from the Nevada
Gaming Authorities. Officers, directors and key employees of the Corporation who
are actively and  directly involved  in gaming activities  of HI  Nevada may  be
required  to be licensed or found suitable by the Nevada Gaming Authorities. The
Nevada Gaming Authorities may deny an application for licensing or a finding  of
suitability for any cause they deem reasonable. If the Nevada Gaming Authorities
were    to   find   an   officer,    director   or   key   employee   unsuitable

                                       50
<PAGE>
for licensing or continued  association with the Corporation  or HI Nevada,  the
companies involved would have to sever all relationships with such person. Prior
approval  of  the  Nevada  Commission  is  required  for  the  sale, assignment,
transfer, pledge or other disposition of any security issued by HI Nevada.

    Any beneficial holder of the Corporation's voting securities, regardless  of
the  number  of  shares  owned,  may be  required  to  file  an  application, be
investigated, and have his suitability as a holder of such securities determined
if the Nevada  Commission has  reason to believe  that such  ownership would  be
inconsistent  with the policies of the State  of Nevada. Any person who acquires
more than 5% of the Corporation's voting securities must report such acquisition
to  the  Nevada  Commission.  Beneficial  owners   of  more  than  10%  of   the
Corporation's  voting  securities  must apply  to  the Nevada  Commission  for a
finding of suitability  within 30 days  after the Chairman  of the Nevada  Board
mails  written notice requiring  such filing. If the  beneficial owner of voting
securities who must be found suitable  is a corporation, partnership, trust,  or
other   business  entity,  it  must   submit  detailed  business  and  financial
information including a  list of  beneficial owners.  The applicant  for such  a
finding  of  suitability  must  pay  all costs  incurred  by  the  Nevada Gaming
Authorities in conducting any such investigation.

    Under certain circumstances, an "institutional investor," as defined in  the
regulations  of the Nevada Commission, that acquires more than 10%, but not more
than 15%,  of  the Corporation's  voting  securities  may apply  to  the  Nevada
Commission  for a  waiver of such  finding of suitability  if such institutional
investor  holds  the  voting  securities   only  for  investment  purposes.   An
institutional  investor  shall  not  be deemed  to  hold  voting  securities for
investment purposes unless the voting securities  were acquired and are held  in
the  ordinary course of  business as an  institutional investor and  not for the
purposes of causing, directly or indirectly,  the election of a majority of  the
members  of the  Board of  Directors of  the Corporation,  or any  change in the
Corporation's corporate charter, bylaws,  management, policies or operations  of
the  Corporation, or any of its gaming  affiliates, or any other action that the
Nevada Commission finds to be inconsistent with holding the Corporation's voting
securities only for investment purposes.

    Changes in the  control of the  Corporation or HI  Nevada through a  merger,
consolidation, acquisition of assets, management or consulting agreements or any
form  of  takeover  cannot  occur  without  the  prior  approval  of  the Nevada
Commission. Entities or persons  seeking to acquire  control of the  Corporation
must  satisfy the Nevada Board  and Nevada Commission in  a variety of stringent
standards prior to assuming  control of the  Corporation. The Nevada  Commission
may also require controlling stockholders, officers, directors and other persons
having  a  material relationship  or involvement  with  the entity  proposing to
acquire control, to be investigated and licensed as part of the approval process
relating to the transaction.

    As described  herein,  the  contribution  by  HI  Nevada  to  the  Operating
Partnership  of  its  gaming assets  (and  the transfer  of  certain liabilities
retained  by  HI  Nevada)  not  contributed  or  transferred  to  the  Operating
Partnership  upon consummation  of the Reorganization  is subject  to receipt of
certain licenses and approvals from the Nevada Gaming Authorities. Likewise, the
Directors of the Corporation elected on  December 15, 1994 will not take  office
until  either of  certain licenses  and approvals  are received  from the Nevada
Commission or until  such licenses and  approvals shall no  longer be  required.
Upon  the receipt  of such  licenses and approvals,  such gaming  assets will be
transferred to a  partnership 99%  owned by  the Operating  Partnership, as  the
limited partner and 1% by HI Nevada, as the general partner and the Directors of
the  Corporation elected on  December 15, 1994  will take office.  If all or any
portion of the gaming assets are disposed of prior to the receipt of such gaming
approvals, then the net proceeds of such disposition will be contributed to such
limited partnership upon receipt thereof. If the required licenses and approvals
of the Nevada  Gaming Authorities  are not received  on or  before December  31,
1996,  the gaming assets and related liabilities  retained by HI Nevada will not
be contributed to such Partnership and on such date HI Nevada will contribute to
the Operating  Partnership cash  equal to  the value  of the  gaming assets  not
disposed  of  prior  to such  date.  No  additional interests  in  the Operating
Partnership will be  issued upon  the transfer of  either the  gaming assets  or
proceeds  of the  disposition thereof  or upon the  contribution of  cash to the
Operating  Partnership  in  lieu  of  such  transfers.  See  "Structure  of  the
Company--Formation of the Partnerships and the Reorganization."

    Approvals  may be required from the Nevada Commission before the Corporation
may make exceptional repurchases of  securities above current market price,  and
before a corporate acquisition opposed by

                                       51
<PAGE>
management  can be consummated.  Nevada's gaming regulations  also require prior
approval of  the  Nevada  Commission in  the  event  of a  Corporation  plan  of
recapitalization  proposed by the  board of directors in  opposition to a tender
offer made directly to shareholders for the purpose of acquiring control of  the
Corporation.

    Nevada  law prohibits the  Corporation from making a  public offering of its
securities without the  approval of  the Nevada Commission  if any  part of  the
proceeds  of the offering is to be used to finance the construction, acquisition
or operation of gaming facilities in Nevada, or to retire or extend  obligations
incurred  by the Corporation for one or  more such purposes. The Offering is not
subject to the requirement of prior approval by the Nevada Commission because as
discussed herein  none  of the  proceeds  will be  used  by the  Corporation  to
construct, acquire or finance gaming facilities in Nevada or to retire or extend
the Corporation's obligations incurred for such purposes.

    Starwood Capital has agreed with the Nevada Gaming Authorities that prior to
such  time as the required licenses and  approvals are obtained or are no longer
required, it will not own, directly or indirectly, more than 4.9% of the  issued
and outstanding Paired Shares at any time.

INSURANCE
    The  Company intends to continue to  carry comprehensive liability, fire (at
replacement cost), flood, extended coverage and business interruption  insurance
with  respect to each of its properties, with policy specifications, limits, and
deductibles customarily  carried  for  similar  properties.  See  "Business  and
Properties--Operations--Franchise  Agreements." While the  Company believes that
its insurance coverage  is adequate,  there are certain  types of  extraordinary
losses, which may be either uninsurable or not economically insurable. Should an
uninsured  loss  occur,  the  Company  could lose  both  its  investment  in and
anticipated profits  and cash  flow from  a property  and would  continue to  be
obligated  on any mortgage indebtedness on the property. See "Risk Factors--Real
Estate Investment Risks--Uninsured Loss." The Company does not carry  earthquake
insurance.

    With  respect to  those properties  in which  the Company  holds an interest
through a mortgage position, the borrowers under such mortgage are obligated  to
the  Company to  maintain insurance  on such properties  and to  arrange for the
Company to be covered as a named  insured on such policies. The face amount  and
scope  of such  insurance coverage  may be  less comprehensive  than the Company
would carry if it held the fee interest in such property directly.  Accordingly,
in  such circumstances, or in the event  that the borrowers under such mortgages
fail to maintain required coverage, uninsured or underinsured losses may  occur,
which  could have  an adverse  impact on  the Company's  cash flow  or financial
condition.

EMPLOYEES
    As of March  31, 1995, the  Trust had  3 employees and  the Corporation  had
approximately  2,240  employees.  The  Company  is  subject  to  two  collective
bargaining agreements at one of its hotels.

                                       52
<PAGE>
                  THE ACQUISITION FACILITY AND OTHER FINANCING

    The Realty  Partnership  is  negotiating  a  3-year,  $160  million  secured
revolving  credit facility to  be provided by Lehman  Brothers Holdings Inc., an
affiliate of one of the  Underwriters (the "Acquisition Facility"), under  which
the  Company,  through  the  Realty  Partnership,  may  borrow  to  finance  the
acquisition  of  additional   hotel  properties,   hotel  renovations,   capital
improvements and for general corporate purposes. Interest on amounts drawn under
the  Acquisition Facility float at 1.625% over the one, two or three month LIBOR
(at the Company's option). The Acquisition  Facility will be secured by  certain
properties of the Company and may be secured by other properties acquired by the
Company, all on a cross-collateralized basis.

    The  Acquisition  Facility may  be  retired in  whole  or in  part  from the
proceeds of public  or private  issuances of equity  or debt  securities by  the
Company and may be refinanced in whole or in part with fixed-rate financing. The
closing  of  the Acquisition  Facility is  subject to  a variety  of conditions,
including the negotiation  of definitive  documents and the  syndication of  $60
million  of the facility amount.  The amount of the  Acquisition Facility may be
lower than anticipated.

    The Realty  Partnership has  received a  commitment from  Lehman  Commercial
Paper  Inc., an affiliate of one of  the Underwriters, to provide a $45 million,
18 month  repurchase financing  (the "Financing")  secured by  certain  mortgage
loans owned by the Company. Interest on the Financing will be 1.5% over the one-
month  LIBOR  for the  first  12 months  of the  Financing,  and 1.75%  over the
one-month LIBOR thereafter. It is expected that $42 million will be  outstanding
on the Financing at the closing of the Offering. The closing of the Financing is
subject  to a  variety of  conditions, including  the negotiation  of definitive
documents. See "Underwriting."

                                       53
<PAGE>
                            STRUCTURE OF THE COMPANY

GENERAL

    The Trust and the Corporation are separate entities, the shares of which are
owned, through  the "Paired  Share"  structure, by  the same  shareholders.  See
"Principal   Shareholders"  and  "Capital  Stock--The  Pairing  Agreement."  The
Company's ownership interests in  the Hotel Assets are  held through the  Realty
Partnership and all operating functions for the Hotel Assets, other than certain
gaming  assets described below, are performed through the Operating Partnership.
The Trust controls the Realty Partnership  as the sole general partner, and  the
Corporation  controls the Operating Partnership  as the managing general partner
(subject, in the  case of the  Gaming Assets, to  receipt of certain  regulatory
approvals  and  subject to  the  rights of  the  management committee  until the
receipt of  such  approval).  Starwood  Capital is  a  limited  partner  of  the
Partnerships. Starwood Capital has agreed with various of its investors who hold
indirect interests in the Units, that Units and/or Paired Shares for which Units
are  exchanged will be distributed in kind to such investors. Following any such
distribution, Starwood Capital will not control any such investor's decision  as
to  the exchange or  sale of such investor's  Units or Paired  Shares. By way of
illustration, if all Units held by Starwood Capital were currently  distributed,
Starwood  Capital would control less than half of the Units currently controlled
by it. Units  held by  Starwood Capital  are (subject  to certain  restrictions)
exchangeable   one-for-one   for   Paired   Shares.   See   "--Limited   Partner
Rights--Exchange Rights."

FORMATION OF THE PARTNERSHIPS AND THE REORGANIZATION
    Each of  the Partnerships  was  formed under  the Delaware  Revised  Uniform
Limited  Partnership Act  ("RULPA"). Pursuant  to the  Reorganization, the Trust
contributed to the Realty Partnership all of its properties and assets,  subject
to  substantially all of its liabilities (although the Trust agreed to indemnify
the Realty Partnership  and Starwood Capital  against certain liabilities)  (the
"Trust  Assets")  in  exchange for  a  general  partner interest  in  the Realty
Partnership and Starwood  Capital contributed  to the  Realty Partnership  cash,
certain hotel properties and first mortgage notes (the "Starwood Realty Assets")
and  certain indebtedness  of the Realty  Partnership in exchange  for a limited
partner interest in the Realty Partnership. In addition, the Corporation and its
subsidiaries contributed  to the  Operating Partnership  certain properties  and
operating  assets, subject to certain  liabilities (the "Corporation Assets") in
exchange for general partner interests in the Operating Partnership and Starwood
Capital contributed to the Operating Partnership cash, furnishings and equipment
of the hotel properties included in the Starwood Realty Assets, and other  hotel
operating  assets (the  "Starwood Operating Assets")  in exchange  for a limited
partner  interest  in  the  Operating  Partnership.  The  remaining  assets  and
properties  of  the  Corporation will  be  contributed  to an  affiliate  of the
Operating  Partnership  upon  receipt  of  certain  regulatory  approvals.   See
"Business and Properties--Regulation and Licensing."

    The  aggregate  number  of  Units  allocated  to  Starwood  Capital  and the
interests of the Trust and the Corporation and their subsidiaries and the  other
terms  of the Reorganization  were determined by  arm's length negotiation among
the Trust, the Corporation and Starwood Capital. Independent appraisals were not
obtained for the  purpose of determining  the terms of  the Reorganization.  The
Reorganization was approved by the shareholders of the Trust and the Corporation
at meetings held on December 15, 1994 and was consummated on January 31, 1995.

    As  part of  the Reorganization, (i)  the name  of the Trust  was changed to
"Starwood Lodging  Trust" from  "Hotel  Investors Trust"  and  the name  of  the
Corporation  was changed to "Starwood Lodging Corporation" from "Hotel Investors
Corporation" and (ii) the Declaration of Trust of the Trust and the Articles  of
Incorporation  of the Corporation  were amended to  (a) create classified Boards
for the Trust and the Corporation, (b) increase the authorized shares of capital
of the Trust and  the Corporation, and  (c) to effect  certain other changes  to
such  documents. After completion of the  Reorganization, three of the mortgages
owned by the Realty Partnership (together with the indebtedness related thereto)
were contributed to SLT  Realty Company, a  Delaware limited liability  company,
and  Starlex  LLC, a  New York  limited  liability company,  was formed  to hold
certain future acquisitions of interests  in hotels (collectively, the  "LLCs").
The  Realty  Partnership is  the managing  member of  the LLCs  and holds  a 99%
interest. The Trust  and Starwood Capital  (in the case  of SLT Realty  Company)
hold the remaining 1% interest.

                                       54
<PAGE>
    The  ownership structure of the Company after the completion of the Offering
will be as follows:

                                  [MAP]
- ------------

(1) The percentages in this table set forth under the heading "Percentage  After
    Unit Exchange" assume that all remaining Units held by Starwood Capital have
    been  exchanged  for Paired  Shares. However,  prior  to receipt  of certain
    regulatory approvals, Starwood Capital's ownership of Paired Shares may  not
    exceed   4.9%  of   the  outstanding   Paired  Shares.   See  "Business  and
    Properties--Regulation and Licensing."  In addition, even  after receipt  of
    such  regulatory approvals,  because of  the Ownership  Limitation, Starwood
    Capital can only exchange Units which will cause Starwood Capital to receive
    in exchange therefor  not more than  an additional 7.6%  of the  outstanding
    Paired Shares, bringing its Paired Share ownership to 8.0%.

MANAGEMENT OF THE PARTNERSHIPS

    The  Trust is the sole general partner  of, and conducts all of its business
and operations,  including all  real estate  acquisitions, through,  the  Realty
Partnership.  Upon receipt of the Gaming  Approvals, the Corporation will be the
managing general partner of, and will conduct all of its business and operations
through, the Operating Partnership.  Prior to receipt  of the Gaming  Approvals,
the Operating Partnership is being managed by a management committee the members
of which are identical to the members of the Corporation Board of Directors that
will hold office upon receipt of the Gaming Approvals. While awaiting the Gaming
Approvals,  the Corporation's existing management and Board of Directors will be
responsible for  the  operation  and  control  of  the  Gaming  Assets  and  the
management committee will be prohibited from any

                                       55
<PAGE>
influence  or  control  of  the  Gaming  Assets.  After  receipt  of  the Gaming
Approvals, the management committee will  be disbanded, the Corporation will  be
the  managing  general partner  of the  Operating Partnership  and the  Board of
Directors of the Corporation will have authority to make decisions on behalf  of
the  Corporation with  respect to the  Operating Partnership.  See "Business and
Properties--Regulation and Licensing."

    As  the  general  partner  and,  once  the  management  committee  has  been
disbanded,  managing general partner of the Realty Partnership and the Operating
Partnership, respectively,  the Trust  and  the Corporation  manage all  of  the
business  and affairs of  the Realty Partnership  and the Operating Partnership,
respectively. The Trust and the Corporation (or the management committee of  the
Operating Partnership) have full and complete power, authority and discretion to
make  all  decisions  on behalf  of  the  Realty Partnership  and  the Operating
Partnership and to  take all action  necessary or appropriate  to carry out  the
business of the Realty Partnership and the Operating Partnership, respectively.

    Pursuant  to the Starwood  Noncompete contained in  the Formation Agreement,
Starwood Capital  will  not  compete  within  the  United  States,  directly  or
indirectly,  with  the Partnerships  and will  present  to the  Partnerships all
acquisitions of (i) fee or ground lease interests and other equity interests  in
hotels  in the  United States and  (ii) debt  interests in hotels  in the United
States where it  is anticipated that  the equity  will be acquired  by the  debt
holder within one year from the acquisition of such debt. During the term of the
Starwood  Noncompete, Starwood Capital  will not acquire  any such interest. The
foregoing restrictions do  not apply  to: (i)  the Excluded  Assets, Westin  and
additional  investments by Starwood  Capital therein; (ii)  the Permitted Westin
Investments made  through Westin;  and (iii)  acquisitions of  warrants,  equity
participations  or similar rights incidental to  a debt investment by a Starwood
Debt Fund. The term  of the Starwood  Noncompete is until the  later of (i)  the
third  anniversary of the closing  of the Offering or (ii)  the time at which no
officer, director, general partner or employee of Starwood Capital is on  either
the Board of Trustees of the Trust or the Board of Directors of the Corporation.

    The Company, Starwood Capital and Westin have agreed, pursuant to the Westin
Agreement, that during the period in which an officer, director, general partner
or  employee of Starwood Capital is on either the Board of Trustees of the Trust
or the Board of  Directors of the Corporation  and Starwood Capital  co-controls
Westin  (the "Westin  Restriction Period"), Westin  will not acquire  or seek to
acquire United States  hotel equity  interests (directly  or indirectly),  other
than:  (i)  minority equity  investments (i.e.,  less than  50% of  total equity
investment) made in connection with  Westin's acquiring, extending or  modifying
management  contracts, leases  or franchise  or representation  agreements, (ii)
equity interests that are a minority position (i.e., less than 50% of the  total
asset value at the time of acquisition) of its acquisition of a hotel management
company  or the assets  of such a  hotel management company  acquired by Westin,
(iii) acquisitions  where  the Company  co-invests  or has  the  opportunity  to
co-invest on the same basis as the other owners of Westin, with management to be
agreed  upon and with Westin to be  the franchisor, (iv) equity investments made
in any  asset currently  subject to  a management,  franchise or  representation
agreement  or (v) additional investments which  Westin may make in its currently
held assets (collectively, the "Permitted Westin Investments").

    During the Westin  Restriction Period, if  Starwood Capital vetoes  Westin's
consummation of a Permitted Westin Investment or of certain other opportunities,
and  all the other owners of Westin  desire to pursue such opportunity, then the
Company will not pursue such opportunity independently of Westin for a period of
270 days  after such  veto, unless  the Company  was pursuing  such  opportunity
independently  prior to Starwood Capital's veto. Mr. Sternlicht has agreed that,
during the term of the Starwood Noncompete, he will recuse himself from Westin's
decision-making process with respect to  any opportunity pursued by Westin  that
is  also being pursued by the Company. Starwood Capital has agreed that, where a
co-investment opportunity  with  Westin is  rejected  by the  Company,  Starwood
Capital  will exercise any applicable rights  to require that such investment be
made in a separate joint  venture in which Starwood  Capital shall not make  any
investment.

    Westin  has also agreed  that for up to  three years if  the Company seeks a
Westin franchise for one of its hotels, the annual franchise and marketing  fees
will    not    exceed    80%    of    those    charged    on    other   recently

                                       56
<PAGE>
franchised Westin  domestic  hotels  (but  no less  than  4.75%  of  gross  room
revenues).  The  continued availability  of  such fee  structure  for additional
hotels is  subject to  the Company's  having at  least three  franchised  Westin
hotels at the end of one year and six at the end of two years.

    Pursuant  to the Partnership Agreements, the  limited partners agree that in
the event of any  conflict in the  fiduciary duties owed by  the Company to  its
shareholders  and, as the  general partner of the  Partnerships, to such limited
partners, the Company will fulfill its fiduciary duties to such limited partners
by acting in the best interest of the Company's shareholders.

TERM AND DISSOLUTION

    The term of each of the Partnerships shall be until December 31, 2094 unless
sooner dissolved and terminated in the case of (i) the sale or other disposition
of all  or substantially  all of  the assets  of such  Partnership (unless  such
Partnership  elects to continue the business  of such Partnership as provided in
its  Partnership  Agreement),  (ii)  the  written  election  to  dissolve   such
Partnership by the general partners thereof, (iii) the dissolution, termination,
withdrawal,  retirement, expulsion or  bankruptcy of the  last remaining general
partner of such Partnership, unless such Partnership's business is continued  as
provided in its Partnership Agreement and (iv) the entry of a decree of judicial
dissolution of such Partnership pursuant to the RULPA.

DISTRIBUTIONS AND REIMBURSEMENT

    The  Trust  has  the  authority  in  its  discretion  to  cause  the  Realty
Partnership to  make distributions  from time  to time  to the  partners of  the
Realty Partnership. The Corporation has the authority in its discretion to cause
the  Operating  Partnership  to make  distributions  from  time to  time  to the
partners of the Operating Partnership.

    The Realty Partnership  will reimburse  the Trust  for all  expenses of  the
Trust  incurred in connection  with the business of  the Realty Partnership, and
the Operating Partnership will reimburse the Corporation for all expenses of the
Corporation  incurred  in  connection  with   the  business  of  the   Operating
Partnership.

    In  the event of a dissolution of  either of the Partnerships, the assets of
such Partnership  will  be  liquidated  and  (after  payment  of  creditors  and
establishment of any reserves to provide for contingent liabilities) distributed
to  holders of Units in  accordance with the positive  balances in their capital
accounts.

OFFERINGS OF PAIRED SHARES

    Each of the  Partnership Agreements provides  that the net  proceeds of  all
offerings  of  Paired Shares  by the  Company (including  the Offering)  will be
contributed to the Partnerships in accordance with the Issuance Percentages  (as
defined below) from time to time. Upon such contribution, the Realty Partnership
will  issue  to  the Trust  and  the  Operating Partnership  will  issue  to the
Corporation an  additional number  of Units  in such  Partnership equal  to  the
number of such Paired Shares so offered. The Partnership Agreements provide that
upon  the contribution of cash  to a Partnership (other  than in connection with
such an offering  of Paired Shares)  by a partner,  such Partnership will  issue
Units  of such Partnership equal to the amount  of such cash divided by the fair
market value of such a Unit prior to such contribution.

    The Partnership  Agreements  also  provide  that the  net  proceeds  of  all
offerings  of debt securities by the Trust  or the Corporation will be loaned by
the Trust or the Corporation, as the  case may be, to the Realty Partnership  or
the Operating Partnership, as the case may be.

LIMITED PARTNER RIGHTS

    Pursuant  to agreements entered into  in connection with the Reorganization,
Starwood Capital, as  holder of Units,  has certain  rights to tender  all or  a
portion  of the Units held by it to the Company for exchange, and certain rights
to require the Company to register under the Securities Act of 1933, as  amended
(the  "Securities  Act"),  any  Paired  Shares which  may  be  issued  upon such
exchange. The Partnership Agreements provide that Starwood Capital may  transfer
such rights upon a transfer of Units.

    EXCHANGE  RIGHTS.  Pursuant  to an Exchange  Rights Agreement (the "Exchange
Rights Agreement") entered into among the Company, Starwood Capital, the  Realty
Partnership  and the Operating Partnership, subject to the limitations described
below, Starwood  Capital  will have  the  right to  tender  to the  Company  all

                                       57
<PAGE>
or  a portion of the Units  held by such holder. Each  tender must consist of an
equal number of  Realty Units  and Operating Units.  The Company  will have  the
option  to pay for such tendered Units either (i) by delivering Paired Shares to
such tendering holders as described below (the "Paired Share Option"), (ii) with
available cash or borrowed  funds (the "Cash Option")  or (iii) by delivering  a
combination  of  Paired Shares  and cash  (the  "Combined Option").  The Company
currently intends,  to  the extent  permitted,  to  pay for  tendered  Units  by
electing the Paired Share Option.

    The  election by the Company among those  options must be made by a majority
of each of  their respective Disinterested  Members. See "Capital  Stock--Paired
Shares."  If the Trust and the Corporation are  unable to agree on the option to
be elected within 15  days after the  tender of Units, they  shall be deemed  to
have  elected the Cash Option. If the Paired Share Option or the Combined Option
is elected and if, as a result of the Ownership Limitation, the tendering holder
cannot receive the full number of  Paired Shares otherwise issuable pursuant  to
such  Option,  such tender  shall be  automatically reduced  so that  after such
tender the tendering holder  receives the maximum number  of Paired Shares  that
such holder can receive without violating the Ownership Limitation plus cash for
those  of the Paired  Shares with respect  to which the  Company has elected the
Cash Option. In such  circumstance, a tendering holder  may, subject to  certain
limitations,  require the  Company to effect  a registered public  offering of a
number of Paired Shares equal to the number of Paired Shares which could not  be
so issued as a result of the Ownership Limitation. The proceeds of such offering
would  be used  to purchase  such tendered  Units as  described below  under "--
Registration Rights."

    Prior to receipt of Gaming Approval,  Starwood Capital must, as a  condition
to  the tender of  Units, give not less  than 90 days' notice  to the Company of
their intent to tender Units which would result in Starwood Capital holding more
than 4.9% of the outstanding Paired Shares. After receipt of Gaming Approval, no
such 90 days notice will  be required. See "Business and  Properties--Regulation
and Licensing."

    PAIRED SHARE OR COMBINED OPTION.  If the Paired Share Option or the Combined
Option  is elected, the Company  will deliver to the  tendering holder within 15
days after the related tender (the "Exchange Date"), for each Unit of the Realty
Partnership and  Unit of  the Operating  Partnership tendered  for which  Paired
Shares  are  to  be  delivered,  one  Trust  Share  and  one  Corporation Share,
respectively, subject to adjustment as described below. The Trust Shares and the
Corporation Shares so  delivered will be  "paired" to the  same extent as  other
outstanding Paired Shares.

    The  Partnership Agreements also provide that  if the Company grants, issues
or sells,  on  a pro  rata  basis to  all  holders of  Paired  Shares,  options,
convertible  securities or rights (collectively,  "Purchase Rights") to purchase
shares of stock,  warrants, securities or  other property, then  each holder  of
Units  shall be  entitled to  acquire rights  that are  substantially similar in
amount, tone  and tenor  to the  Purchase Rights  which such  holder would  have
received  if its Units had been exchanged for Paired Shares immediately prior to
such grant, issue or sale.

    The Exchange Rights Agreement provides that  no Units shall be accepted  for
exchange  (i)  if as  a  result of  such exchange  the  Trust would  violate the
Ownership Limitation  or (ii)  prior to  the expiration  or termination  of  any
applicable waiting period under the Hart Scott Rodino Antitrust Improvements Act
of 1976, as amended.

    CASH  OR COMBINED  OPTION.   If the  Cash Option  or the  Combined Option is
elected, the Company will deliver to  the tendering holder within 20 days  after
the  related tender, an amount of cash in respect of each Paired Share for which
cash is to be paid  equal to the average closing  price per share of the  Paired
Shares  on the NYSE for the ten trading  day period ending on the day before the
date of the related tender.

    In connection with any such payment of cash, unless otherwise agreed by  the
Trust  and the Corporation from time to time  by action of a majority of each of
their respective Disinterested Members, the Trust will pay 95% of such aggregate
cash payment and  the Corporation  will pay 5%  of such  aggregate cash  payment
(such  percentages, as they  may be amended  from time to  time pursuant to such
agreement, being called the "Issuance Percentages").

                                       58
<PAGE>
    REGISTRATION RIGHTS.    Pursuant to  a  Registration Rights  Agreement  (the
"Registration  Rights Agreement") entered into  between the Company and Starwood
Capital, the  Company has  granted registration  rights with  respect to  Paired
Shares  which  may  be  acquired  upon  exchange  of  Units.  Pursuant  to  such
registration rights  Starwood  Capital  may,  subject  to  certain  limitations,
require  the Company to effect  up to four registrations  of Paired Shares under
the Securities  Act including  shelf registrations  of Paired  Shares under  the
Securities  Act (any shelf registrations to be maintained until no Paired Shares
are required to be registered under the Registration Rights Agreement), in  each
case  at  the expense  of  the Company  (other  than underwriting  discounts and
selling commissions and fees and expenses of counsel to Starwood Capital).

    In addition, if the Company  does not issue Paired  Shares upon a tender  of
Units  because of the  Ownership Limitation, the tendering  holder may each such
time, subject to certain limitations, require the Company to effect a registered
public offering under the  Securities Act of an  equal number of Paired  Shares.
The  net proceeds  of such  offering (after  underwriting discounts  and selling
commissions) would be used to purchase such tendered Units.

    Starwood  Capital  also  has  rights,  subject  to  certain  exemptions  and
limitations,  to request  that the Company  include such Paired  Shares in other
registrations of Paired Shares by the Company under the Securities Act.

    The Registration Rights  Agreement specifies  certain times  during which  a
registration  of Paired Shares cannot be  initiated, including the 90-day period
after the Company affects a registration of Paired Shares and the 90-day  period
after  a  holder  of  Units  delivers a  demand  for  registration  that  is not
withdrawn.

ISSUANCE OF ADDITIONAL UNITS

    Each Partnership  may  issue  additional units  of  general  and/or  limited
partner interests. Such additional units may be issued upon such terms and under
such  circumstances as  the general partner  or managing general  partner of the
applicable Partnership may determine. There are no limitations on the ability of
the general partner  or managing general  partner of the  Partnerships to  issue
additional units of partnership interest.

                  POLICIES WITH RESPECT TO CERTAIN ACTIVITIES

    The following is a discussion of the policies of the Company with respect to
investments,  financing and certain other  activities. The policies with respect
to these activities have been determined by  the Board of Trustees of the  Trust
and the Board of Directors of the Corporation and may be amended or revised from
time  to  time at  the  discretion of  the  Board of  Trustees  or the  Board of
Directors, as the case may be, without  notice to or a vote of the  shareholders
of  the  Company,  except  that  changes in  certain  policies  with  respect to
conflicts of interest must be consistent with legal requirements.

INVESTMENT POLICIES

    The  Board  of  Trustees  and  the  executive  officers  of  the  Trust  are
responsible  for managing the Trust's investments.  The Trust does not intend to
engage the services of an investment advisor.

    INVESTMENTS IN REAL  ESTATE OR  INTERESTS IN  REAL ESTATE.   The  investment
objectives  of  the Company  are  to increase  cash flow  and  the value  of the
properties  and,  generally,  to  acquire  established  income-producing   hotel
properties  with  cash flow  growth potential.  Additionally, where  prudent and
possible, the Company will seek to upgrade the existing properties and any newly
acquired properties. The business of the Company will be focused principally  on
hotel  properties. The policy of the Company  is to acquire assets primarily for
current income generation  and long-term  value appreciation.  Although none  is
currently  planned, the Company  may in the future  engage in select development
opportunities in  certain  submarkets  which  may require  the  Company  to  add
development staff.

    The  Company  may purchase  or  lease properties  for  long-term investment,
expand and improve the properties presently  owned, or sell such properties,  in
whole  or in part, when circumstances  warrant. The Company also may participate
with other entities in property ownership, through joint venture or other  types
of  co-ownership.  Equity  investments  may  be  subject  to  existing  mortgage
financing and other  indebtedness or  investments which have  priority over  the
equity interest of the Trust or the Corporation.

                                       59
<PAGE>
    All   the  activities  of   the  Company  will   be  conducted  through  the
Partnerships, except  that prior  to the  receipt of  the Gaming  Approvals  the
gaming  operations of the  Corporation will be conducted  through HI Nevada. The
Trust or the Corporation may also  hold temporary cash investments from time  to
time pending investment or distribution to shareholders.

    While  the Company emphasizes equity real estate investments, it may, in its
discretion, invest in mortgages, stock of other REITs or other entities  engaged
in  real estate  activities or  securities of  other issuers,  including for the
purpose  of  exercising  control  over  such  entities  and  other  real  estate
interests.  Such mortgage  investments may include  participating or convertible
mortgages or secured or unsecured preferential advances or loans. In any  event,
the  Company does not intend that its  investments in securities will require it
to register as an "investment company" under the Investment Company Act of 1940,
and the  Company  would divest  securities  before such  registration  would  be
required.  In addition,  the Company  generally does  not intend  (i) to acquire
mortgage investments in the future except where it provides seller financing  on
sales  of its assets or where it is  likely that hotel equity can be acquired or
controlled through the  acquisition of  debt nor  (ii) to  pursue management  of
hotels in which the Company will not own a substantial economic interest.

    The  Trust Declaration  provides that  the Board  of Trustees  generally may
amend the investment  policies set forth  in the Trust  Declaration at any  time
without the consent of the Trust's shareholders.

    Section  8-302  of  the  Maryland  REIT  Law  provides  that  a  real estate
investment trust must hold, either directly or through other entities, at  least
75%  of the  value of its  assets in  real estate assets,  mortgages or mortgage
related securities,  governmental securities,  cash and  cash equivalent  items,
including high-grade short-term securities and receivables.

DISPOSITION

    The   Company  continuously  reviews  its   properties  to  determine  which
properties should be retained and which  should be disposed of. The Company  may
decide  to dispose of  a particular property  at any time.  The Company recently
sold the Jacksonville, Florida Holiday Inn and the Fayetteville, North  Carolina
Ramada Inn.

FINANCING

    The Company currently has a policy of incurring not more than a 50% Ratio of
Debt-to-Total   Market  Capitalization.   The  Ratio   of  Debt-to-Total  Market
Capitalization is equal to  the total combined debt  of the Company (which  does
not  include intercompany debt), divided  by the sum of  the market value of all
issued and outstanding  Paired Shares (assuming  the exchange of  all Units  for
Paired  Shares) and the total  combined debt of the  Company. Upon completion of
the Offering, the Ratio  of Debt-to-Total Market  Capitalization of the  Company
will  be approximately 9.5%,  based on an  assumed offering price  of $23.50 per
Paired Share (which is the midpoint of  the range set forth on the cover  page).
Since  the  Ratio  of Debt-to-Total  Market  Capitalization may  be  affected by
factors outside the control of the  Company, such as fluctuations in the  market
value  of the outstanding  Paired Shares, the  achievement of such  ratio at the
time of incurrence  of debt does  not ensure that  the Company will  be able  to
maintain  such ratio. The  organizational documents of the  Company do not limit
the amount or percentage of indebtedness that they may incur. The Company  could
borrow  up to approximately $383.2 million, in addition to indebtedness expected
to be outstanding  upon completion of  the Offering, without  exceeding the  50%
Ratio of Debt-to-Total Market Capitalization, assuming a market value per Paired
Share  equal to the  public offering price set  forth on the  cover page of this
Prospectus. The Company may from time to time modify its debt policy in light of
then current economic conditions and other factors. If the Board of Trustees  of
the  Trust  or  the  Board  of  Directors  of  the  Corporation  determines that
additional funding  is  required,  the  Company may  raise  such  funds  through
additional  equity offerings, debt financing or  retention of cash flow (subject
to provisions in the Code  concerning taxability of undistributed REIT  income),
or a combination of these methods.

    Additional  borrowings  may  be  made  through any  of  the  Company  or the
Partnerships and may be incurred in the form of secured or unsecured borrowings.
Additional borrowings may be recourse, non-recourse or cross-collateralized  and
may  contain cross-default provisions.  The proceeds from  any borrowings may be
used for the payment of distributions, for working capital, to make loans to the
Partnerships, to

                                       60
<PAGE>
refinance  existing  indebtedness,  to   finance  acquisitions,  expansions   or
development  of new  properties or for  other purposes. See  "Federal Income Tax
Considerations--Federal  Income   Taxation   of  the   Trust--Requirements   for
Qualification--Annual Distribution Requirements."

    As  long as the  Partnerships are in  existence, the proceeds  of all common
equity capital raised by the Company will be contributed to the Partnerships  in
exchange  for  Units  in  the  Partnerships  in  accordance  with  the  Issuance
Percentages, as they may be amended from time to time.

CONFLICTS OF INTEREST

    POLICIES OF BOARD OF TRUSTEES AND BOARD OF DIRECTORS.  The Board of Trustees
of the Trust and the Board of Directors of the Corporation have adopted a policy
that any contract or  transaction between the Trust  or the Corporation, as  the
case  may be, and one or more of its trustees, directors or officers, or between
the Trust or the Corporation, as the case may be, and any other entity in  which
one or more of its trustees, directors or officers are directors or officers, or
have  a financial interest, must be approved  by a majority of the disinterested
trustees or  directors  after the  material  facts  as to  the  relationship  or
interest  and as to  the contract or  transaction are disclosed  or are known to
them.

    INDEPENDENT BOARD  APPROVAL.   The  Trust's  Trustees' Regulations  and  the
Corporation's  Bylaws provide that  a majority of  the Board of  the Trust and a
majority of  the  Board  of  the  Corporation, as  the  case  may  be,  will  be
Independent Trustees/Directors, as applicable. An "Independent Trustee/Director"
is  a trustee of the Trust or a director of the Corporation, as the case may be,
who is not employed by or affiliated with Starwood Capital or the Company.

    In addition, the Trust's Trustees' Regulations and the Corporation's Bylaws,
in each case, provide that, in addition to any affirmative vote required  either
by law, the Partnership Agreements, the Declaration of Trust of the Trust or the
Articles  of  Incorporation of  the Corporation,  any Transaction  (as described
below) involving  the  Trust,  the  Corporation  (or  any  of  their  respective
subsidiaries)  or either of the Partnerships  shall require the affirmative vote
of a majority of the members ("Disinterested Members") of the Board of  Trustees
of  the Trust (in  the case of a  Transaction involving the  Trust or the Realty
Partnership) or the  Board of Directors  of the  Corporation (in the  case of  a
Transaction  involving the  Corporation or  the Operating  Partnership following
receipt  of  Gaming  Approval)  who  are  not  employees,  officers,  directors,
Affiliates  or Associates (as each is defined  in the Securities Exchange Act of
1934, as amended (the "Exchange Act")) of, the Interested Person who or which is
a party to the Transaction.

    A "Transaction" is defined as any contract, sale, lease, exchange, mortgage,
transfer or  disposition  to  or  with,  or  any  other  transaction  with,  any
Interested  Person (including, without limitation,  any election with respect to
the method of payment for an exchange  of Units). An "Interested Person" is  any
person  or entity who or which is  the beneficial owner, directly or indirectly,
of 5% or more of the outstanding  Paired Shares or the outstanding Realty  Units
or  Operating Units or who  or which is an Affiliate  or Associate of the Trust,
the Corporation or either of the Partnerships.

    The Declaration of Trust of the Trust  requires that at least a majority  of
the Board of Trustees be independent of any national hotel chain.

    The  foregoing provisions may be  amended or repealed only  by a majority of
trustees or directors,  as the  case may be,  who are  not employees,  officers,
Affiliates  or Associates of the Trust, the Corporation, the Partnerships or any
Interested Person.

    POLICIES APPLICABLE  TO  ALL TRUSTEES  AND  DIRECTORS.   Under  the  law  of
Maryland,  each trustee  of the  Trust and each  director of  the Corporation is
obligated to offer  to the Trust  or the Corporation,  as the case  may be,  any
business  opportunity (with certain  limited exceptions) which  comes to him and
which the Trust  or the Corporation,  as the  case may be,  could reasonably  be
expected  to have an interest in developing or acquiring. In addition, under the
MGCL, any contract or transaction between a corporation and any director or  any
entity  in which the director has a  material financial interest will be void or
voidable unless (a)  it is approved,  after disclosure of  the interest, by  the
affirmative  vote of a majority of disinterested directors or by the affirmative
vote of a majority of the votes cast by disinterested stockholders, or (b) it is
fair and reasonable  to the corporation.  While the Maryland  law governing  the
Trust  does not have a  comparable statutory provision, the  Trust has adopted a
comparable policy.

                                       61
<PAGE>
OTHER POLICIES

    At all times, the Trust intends to  make investments in such a manner as  to
be  consistent with the  requirements of the  Code to qualify  as a REIT unless,
because of circumstances or changes in the Code (or other applicable law,  rules
or  regulations), the  Board of Trustees  determines to revoke  the Trust's REIT
election.

    The Trust and  the Corporation  do not  intend to  underwrite securities  of
other issuers or actively trade in loans or other investments.

    The Trust and the Corporation have authority to offer Paired Shares or other
securities  and to repurchase or otherwise  re-acquire their shares or any other
securities and may  engage in such  activities in the  future. In addition,  the
Partnerships  have the authority  to issue additional  Units or other securities
and to repurchase Units or other securities and may do so in the future.  Except
as described herein, none of the Trust, the Corporation or the Partnerships have
any  outstanding loans to their respective  officers, directors or trustees. The
Trust, the Corporation  and the  Partnerships have made  and may  make loans  to
joint ventures in which they participate in order to meet working capital needs.

                                   MANAGEMENT

TRUSTEES AND EXECUTIVE OFFICERS OF THE TRUST

    The  following table sets forth certain  information with respect to each of
the members of the Trust's Board of  Trustees and each of the Trust's  executive
officers:

<TABLE>
<CAPTION>
                                                                                                          TERM
             NAME                   AGE      POSITION(S) WITH THE TRUST                                  EXPIRES
- ------------------------------      ---      --------------------------------------------------------  -----------
<S>                             <C>          <C>                                                       <C>
Barry S. Sternlicht...........          34   Chairman, Trustee and Chief Executive Officer                   1997
Jeffrey C. Lapin..............          38   President, Chief Operating Officer and Trustee                  1996
Michael W. Mooney.............          48   Vice President and Chief Financial Officer                    N/A
Bruce W. Duncan...............          43   Trustee(1)                                                      1997
Madison F. Grose..............          41   Trustee                                                         1995
Stephen R. Quazzo.............          35   Trustee(1)                                                      1996
William E. Simms..............          51   Trustee(1)                                                      1995
Daniel H. Stern...............          34   Trustee(1)                                                      1997
</TABLE>

- ------------
(1) Will become a Trustee upon completion of the Offering.

    The  principal  occupation  for  the  last five  years  of  each  trustee or
executive officer of the Trust is set forth below:

    BARRY S. STERNLICHT.  Mr. Sternlicht is Chairman and Chief Executive Officer
of the  Trust.  He  was founder  of  Starwood  Capital (and  co-founder  of  its
predecessor  entity in  September 1991)  and has been  the President  and CEO of
Starwood Capital  Group, L.P.  since its  formation. Prior  to forming  Starwood
Capital,  he was  Vice President  and then Senior  Vice President  (from 1989 to
1991) of JMB Realty Corporation, a  real estate investment firm. Mr.  Sternlicht
is  currently  a  Trustee of  each  of  Equity Residential  Properties  Trust, a
multifamily REIT, and Angeles Participating Mortgage Trust, a REIT.

    JEFFREY C. LAPIN.  Mr. Lapin is President and Chief Operating Officer of the
Trust. Mr. Lapin was the President and Chief Executive Officer of the Trust from
May 1991 to December 1994 and has been a Trustee since September 1992. Prior  to
that  time  he  was  Vice  President (from  January  1988)  and  Secretary (from
September 1986) of the Trust. Prior to 1986 Mr. Lapin was a real estate attorney
at Mitchell, Silberberg & Knupp in Los Angeles. Mr. Lapin is a director of  THQ,
Inc.,  a  licensee  of  Nintendo  products. Mr.  Lapin  has  over  ten  years of
experience in the hotel REIT industry.

    MICHAEL W. MOONEY.  Mr. Mooney  has been Vice President and Chief  Financial
Officer  since July  1992. From  March 1992 to  July 1992  he was  a Director of
Finance of RELCO Industries, a real estate development company. From August 1990
to March 1992, he  was Director of  Finance of Dorn-Platz,  Inc., a real  estate

                                       62
<PAGE>
brokerage  company. From July 1989 to August 1990, Mr. Mooney was an independent
real estate consultant. Prior to that time, he was Executive Vice President  and
Chief  Financial  Officer  of Gibraltar  Savings.  Mr. Mooney  has  indicated an
intention to leave  the Trust to  pursue other opportunities  subsequent to  the
June  1995  expiration of  his employment  agreement.  The Company  is currently
seeking a sucessor to Mr. Mooney as Chief Financial Officer.

    BRUCE W.  DUNCAN.   Mr. Duncan  has  been President  since October  1994  of
Blakely Capital, Inc., a private firm focusing on investments in real estate and
telecommunications.  From 1992  to October  1994, Mr.  Duncan was  President and
Co-Chief Executive Officer of JMB Institutional Realty Corporation and from 1984
to 1991 Executive Vice President of JMB Realty Corporation. Mr. Duncan holds  an
MBA  from the University of Chicago. Mr. Duncan  is on the Board of Directors of
Northwestern Memorial Management Corp., a for profit subsidiary of  Northwestern
Memorial Hospital and is on the Board of Trustees of Kenyon College.

    MADISON  F. GROSE.  Mr. Grose has  been Executive Vice President and General
Counsel of Starwood Capital (and its  predecessor entity) since July 1992.  From
November  1983 through June 1992,  he was a partner in  the law firm of Pircher,
Nichols & Meeks.

    STEPHEN R. QUAZZO.  Mr. Quazzo has been President since April 1991 of Equity
Institutional Investors, Inc. a subsidiary of Equity Group Investments, Inc.,  a
Chicago based holding company controlled by Samuel Zell. Prior to that time, Mr.
Quazzo  was a Vice President of Goldman, Sachs & Co., responsible for the firm's
real estate investment banking activities in the Midwest. Mr. Quazzo is a member
of the Urban Land Institute.

    WILLIAM E. SIMMS.   Mr. Simms  is president of  the Reinsurance Division  of
Transamerica  Occidental Life  Insurance Company  and a  member of  its board of
directors. Over  the  past  24  years, he  has  held  various  other  management
positions  with that company. He  is active in civic  organizations, such as the
Charlotte Urban  League, the  Charlotte Mecklenburg  Hospital Authority,  Queens
College,  the Mint Museum, the Museum of the  New South and the Arts and Science
Council, and is  a part  owner of the  new Carolina  Panthers National  Football
League team. Mr. Simms is a director of NationsBank of North and South Carolina.

    DANIEL  H. STERN.  Mr. Stern is  a co-founder and President of Ziff Brothers
Investments, L.L.C., a  diversified New York  based investment management  firm.
Prior  to co-founding Ziff Brothers Investments  in December 1992, Mr. Stern was
the Co-Managing Director  of William  A.M. Burden  & Co.,  a private  investment
management  firm where  he was responsible  for asset  allocation and investment
policy. Mr. Stern is a member of the Board of Directors of Commodore Media, Inc.

DIRECTORS AND EXECUTIVE OFFICERS OF THE CORPORATION
    The following table sets forth certain  information with respect to each  of
the   members  of  the  Corporation's  Board  of  Directors,  and  each  of  the
Corporation's executive officers.

<TABLE>
<CAPTION>
                                                                                                          TERM
              NAME                     AGE      POSITION(S) WITH THE CORPORATION                         EXPIRES
- ---------------------------------      ---      -----------------------------------------------------  -----------
<S>                                <C>          <C>                                                    <C>
Earle F. Jones...................          68   Chairman of the Board of Directors                           1995
                                                 and Director(1)
Kevin E. Mallory.................          36   Executive Vice President                                   N/A
Leslie R. King...................          52   Vice President of Operations                               N/A
Jean-Marc Chapus.................          37   Director(2)                                                  1996
Jonathan D. Eilian...............          27   Director(2)                                                  1997
Bruce M. Ford....................          54   Director(3)                                                  1995
Steven R. Goldman................          34   Director and Senior Vice President(2)                        1996
Graeme W. Henderson..............          61   Director(3)                                                  1995
Michael A. Leven.................          57   Director(2)                                                  1996
Barry S. Sternlicht..............          34   Director(2)                                                  1997
Daniel W. Yih....................          37   Director(2)                                                  1995
</TABLE>

- ------------
(1) Current director who continues in office after receipt of Gaming Approval.

(2) Becomes a director upon receipt of Gaming Approval.

(3) Serves as a director until Gaming Approval is received.

                                       63
<PAGE>
    The principal  occupation  for the  last  five  years of  each  director  or
executive officer of the Corporation is set forth below:

    EARLE F. JONES.  Mr. Jones has been a Director of the Corporation since 1985
and  Chairman of the Board of Directors  of the Corporation since February 1989.
He has been Co-Chairman of  MMI Hotel Group, a  hotel company, since 1988.  From
1967  to  1968, Mr.  Jones  was President  of  the International  Association of
Holiday Inns and  served two terms  as a Director.  Mr. Jones is  a Trustee  and
Chairman  of Communications  Improvement Trust,  whose beneficiaries  are public
broadcasting and Tougaloo College Trust, a  member of the Board of Trustees  for
Millsaps College and the Catholic Foundation, and Co-Chairman of the Mississippi
Olympic Committee.

    KEVIN  E. MALLORY.   Mr.  Mallory has been  Executive Vice  President of the
Corporation since July 1992. From December 1991 to July 1992 he was President of
Merit Hotel Group, a  hotel development and  consulting company. From  September
1989  to November 1991, he was Development  Director, Westin Hotels & Resorts, a
hotel management Company. Prior to that time he was Assistant Vice President and
Asset Manager of VMS  Realty Partners, a real  estate syndicator. Mr.  Mallory's
career reflects 15 years of experience in the hotel industry.

    LESLIE  R. KING.   Mr.  King has  been Vice  President of  Operations of the
Corporation since  1992. From  June 1991  to  August 1992,  Mr. King  was  Chief
Operating  Officer of  Spring Garden Brewing  Company, a  restaurant and brewery
service company.  From May  1988 to  June  1991, Mr.  King was  Chief  Executive
Officer  of  and  Consultant  to  eight  single  hotel  companies  under  common
management. Prior to  1988, Mr.  King was  Senior Vice  President of  Operations
Support  for Red Lion  Hotels & Inns. (He  was named Vice  President in 1982 and
Executive Vice President in 1984.) Mr. King's career comprises 26 years of hotel
and restaurant industry experience.

    JEAN-MARC CHAPUS.   Mr. Chapus has  been a Managing  Director since  January
1994  and  Principal since  December 1991  of Crescent  Capital Company  and has
primary responsibility  for the  firm's private  lending and  private  placement
activities. He is also a Managing Director of the High Yield Bond Group of Trust
Company  of the West since  March 1995. From 1986 to  1991, Mr. Chapus served as
First Vice President at Drexel Burnham Lambert Incorporated. From 1982 to  1984,
Mr.  Chapus was a  member of the  mergers and acquisitions  department at Lehman
Brothers Kuhn Loeb Incorporated.

    JONATHAN D. EILIAN.  Mr. Eilian has been Vice President and then Senior Vice
President of Starwood Capital (and  its predecessor entity) since its  formation
in  September 1991.  Prior to  that time he  was Acquisitions  Associate for JMB
Realty Corporation, a  real estate investment  firm, and for  The Palmer  Group,
L.P.,  a  private investment  firm specializing  in corporate  acquisitions. Mr.
Eilian received an MBA from the Wharton Graduate School of Business in 1991.

    BRUCE M. FORD.  Mr. Ford has been a Director of the Corporation since  1983.
He  has been President and Managing  Partner of F.K.B. Management Corporation, a
restaurant  management  company,  since  January  1988  and  President  of  Ford
Management  Corporation, a hotel/motel management and development company, since
June 1988. Prior to that time, Mr. Ford was Senior Vice President of  Operations
of Ramada Inns.

    STEVEN  R. GOLDMAN.   Mr. Goldman  has been  a Senior Vice  President of the
Corporation since  March 1995.  Mr. Goldman  was a  Vice President  of  Starwood
Capital,  specializing in  hotel acquisitions  and hotel  asset management, from
August 1993  to February  1995. From  1990 to  1993, he  was Senior  Development
Manager  of Disney Development  Company, the real  estate investment development
and management  division of  the Walt  Disney Company.  From 1986  to 1990,  Mr.
Goldman was Director of Development of The Hyatt Development Corporation.

    GRAEME  W. HENDERSON.  Mr. Henderson has  been a Director of the Corporation
since March 1990. He was Chairman of  the Trust from July 1989 to December  1994
and  Trustee of the Trust  from September 1986 to December  1994. He has been an
independent   financial    consultant    since   January    1990.    Prior    to

                                       64
<PAGE>
January  1990, Mr. Henderson has been President of Henderson Consulting, Inc., a
private financial  consulting  firm.  Mr.  Henderson has  been  a  President  of
Capstan, Inc. (Formerly Seymour, Inc.), a manufacturer of machine tool controls,
since  1982.  Mr.  Henderson  is  currently  a  Director  of  Capital  Southwest
Corporation.

    MICHAEL A. LEVEN.  Mr. Leven has been President and Chief Operating  Officer
of  Holiday  Inn  Worldwide since  November  1990.  Prior to  that  time  he was
President of  Days  Inn (from  1985  to  1990), a  senior  executive,  including
President  and Chief Operating Officer, of  Americana Hotels (from 1976 to 1985)
and an executive at Dunfey Family Hotels (1973 to 1976) and Sonesta Hotels (1961
to 1973). Mr. Leven is  also a member of the  Board of Advisors of the  American
Red Cross.

    DANIEL  W. YIH.   Mr. Yih  is a  general partner of  Chilmark Partners, L.P.
(since June 1995).  Mr. Yih  had served as  president of  Merco-Savory, Inc.,  a
manufacturer  of food preparation  equipment (since March 1995)  and as a senior
executive of Welbilt Corporation (from September  1993 to March 1995). Prior  to
that  time, Mr. Yih served as  an associate of Kohlberg &  Co. Mr. Yih is also a
member of the Board of Directors of Scott Sports Group Inc.

    For information  with  respect  to the  principal  occupation  and  business
experience  of Mr.  Sternlicht, see  "--Trustees and  Executive Officers  of the
Trust," above.

    Prior to  receipt of  Gaming Approvals,  the Operating  Partnership will  be
managed by a management committee of the Operating Partnership consisting of the
members  of the Board of  Directors who will take  office upon receipt of Gaming
Approvals.  After  receipt  of  Gaming  Approvals,  the  Corporation  will  have
authority  to  make decisions  with respect  to  the Operating  Partnership. See
"Structure of the Company-- Management of the Partnerships."

CLASSIFIED BOARDS; REMOVAL

    The Boards of the Trust and  the Corporation are divided into three  classes
serving  staggered terms so  that the terms  expire either at  the 1995, 1996 or
1997 annual shareholders meetings. Starting  with the 1995 annual meetings,  one
class  will be elected each year for  three-year terms. Holders of Paired Shares
have no cumulative voting rights for the election of trustees and directors. The
executive officers of the Trust and the Corporation serve at the pleasure of the
Board of Trustees or the Board of Directors, as the case may be, subject in  the
case  of Messrs. Lapin, Mooney and Mallory to the provisions of their respective
employment agreements with  the Trust  and the Corporation,  as applicable.  See
"--Agreements  with Executive Officers"  below. There is  no family relationship
among any of the Trustees, Directors or  executive officers of the Trust or  the
Corporation.

    Directors  of  the  Corporation  may  be removed  only  for  cause  upon the
affirmative vote of two-thirds  of the votes entitled  to be cast for  election.
Trustees  of the Trust may  be removed with or  without cause by the affirmative
vote of two-thirds of the votes entitled to be cast for election. Any Trustee or
Director appointed to a vacant trusteeship or directorship will hold office  for
a term expiring at the annual meeting at which the class to which they have been
appointed  expires. These  provisions preclude  shareholders of  the Corporation
from  removing   incumbent  directors   without  cause.   Maryland  law   grants
shareholders  of a  Maryland corporation the  right, together with  the board of
directors, to fill vacancies created by the  removal of a director. In the  case
of  the Trust, however, the shareholders may  not fill vacancies created by such
removal with their own nominees.

INDEPENDENT BOARD APPROVAL

    For information  regarding  independent  board  approval  requirements,  see
"Policies with Respect to Certain Activities--Conflicts of Interest--Independent
Board Approval."

BOARD COMMITTEES

    The  Board  of Trustees  of  the Trust  and the  Board  of Directors  of the
Corporation  has  established  Executive,  Audit,  Compensation  and  Nominating
Committees, the principal functions of which are described below.

    EXECUTIVE  COMMITTEE.    To  the  extent  permitted  by  law,  the Executive
Committee is authorized  to exercise  the powers  of the  applicable Board  with
respect   to   the   management   of   the   business   and   affairs   of   the

                                       65
<PAGE>
Trust or the Corporation,  as the case  may be, between  meetings of the  Board,
except that the Executive Committee of the Corporation may not declare dividends
or distributions on stock, issue stock, recommend to the stockholders any action
which  requires stockholder approval,  adopt, amend or  repeal the Corporation's
Bylaws, or  approve  any  merger  or  share  exchange  which  does  not  require
stockholder  approval.  The  Board  of Directors  of  the  Corporation  does not
currently have an Executive Committee.

    AUDIT COMMITTEE.  The Audit Committee  has the following powers, duties  and
functions: (i) to select the firm of independent public accountants to audit the
consolidated  financial statements of the  Company and its subsidiaries, subject
to the approval of the applicable  Board, (ii) to discuss with such  independent
public  accountants the scope and results of  their audit, (iii) to discuss with
such independent public accountants, and with the management of the Company, the
Company's financial accounting and reporting principles, policies and  practices
and  the adequacy of the Company's  accounting, financial and operating controls
and (iv) to report  to the applicable  Board with respect  to the foregoing,  at
such times and in such manner as such Board shall determine.

    COMPENSATION  COMMITTEE.   The Compensation  Committee has  the authority to
make recommendations to the  applicable Board with respect  to the salaries  and
other  compensation to be paid  to the executive officers  of the Company and to
administer the Company's employee benefit plans.

    NOMINATING COMMITTEE.  The Nominating Committee recommends to the applicable
Board nominees for trustees of the Trust and directors of the Corporation.

    Upon the completion of the Offering, the Boards will appoint the members  of
the Executive, Audit, Compensation and Nominating Committees.

    In  connection  with  the settlement  of  two purported  class  actions, the
Trust's Board  of  Trustees  and  the  Corporation's  Board  of  Directors  have
established  a joint transaction committee of Independent Trustees and Directors
to make recommendations to those Boards with respect to any transaction proposed
by management having a fair market value of $20 million or more.

COMPENSATION OF TRUSTEES/DIRECTORS

    Each Trustee or  Director who is  not also an  officer of the  Trust or  the
Corporation  receives annual trustee's or director's  fees of $6,000 (other than
directors of  the  Corporation  who  serve as  such  until  Gaming  Approval  is
received, who will continue to receive annual director's fees of $12,000) and is
reimbursed  for any out-of-pocket expenses incurred in attending meetings of the
Board of Trustees or  the Board of Directors.  Each Trustee and Director  (other
than  directors of the  Corporation who serve  as such until  Gaming Approval is
received) will also  receive options  to purchase  Paired Shares  at the  public
offering  price. See "--Stock  Options." The Chairman of  each Board receives an
additional fee of  $2,500 per  year. In  addition, each  non-officer Trustee  or
Director  receives a fee of $750 for  each meeting in which he participates (or,
in the case of telephonic meetings, $500)  and a fee of $500 for each  committee
meeting  in which he  participates ($1,000 per  meeting for committee chairman).
Trustees and Directors may  also receive additional  options to purchase  Paired
Shares. See "--Stock Options" below.

LIABILITY AND INDEMNITY OF DIRECTORS AND TRUSTEES

    Maryland  law  provides  that  a  corporation's  charter  or  a  real estate
investment trust's declaration of trust  may include a provision eliminating  or
limiting  the  personal  liability of  a  director,  trustee or  officer  to the
corporation or real estate investment trust or its shareholders, as the case may
be, for money damages except (i) to the extent that it is proved that the person
actually received an improper benefit or profit in money, property, or services,
for the amount of the benefit or profit in money, property, or services actually
received or  (ii) to  the extent  that a  judgment or  other final  adjudication
adverse  to the person  is entered in a  proceeding based on  a finding that the
person's action, or  failure to  act, was the  result of  active and  deliberate
dishonesty  and  was  material  to  the  cause  of  action  adjudicated  in  the
proceeding.  The  Corporation's  Articles  of  Incorporation  and  the   Trust's
Declaration  of Trust provide that the  Corporation's directors and officers and
the Trust's trustees and officers are shielded from personal liability for money
damages to the fullest extent permitted by the Maryland law.

                                       66
<PAGE>
    Under the MGCL, a corporation and under the Maryland REIT Law, a real estate
investment trust may indemnify any director, officer or trustee made a party  to
any  proceeding unless it  is established that (i)  the director's, officer's or
trustee's act or omission was material to the cause of action and was  committed
in  bad  faith  or resulted  from  active  and deliberate  dishonesty,  (ii) the
director, officer or  trustee actually  received an improper  benefit in  money,
property  or  services,  or  (iii)  in the  case  of  criminal  proceedings, the
director, officer or trustee had reasonable cause to believe the act or omission
was unlawful.  The  Corporation's  Articles of  Incorporation  and  the  Trust's
Declaration  of Trust provide that the  Corporation and the Trust will indemnify
their  officers,  directors   and  trustees.  The   Company  has  entered   into
indemnification  agreements with its directors,  trustees and executive officers
providing for  the maintenance  of directors  and officers  liability  insurance
subject  to certain  conditions, and the  indemnification of  and advancement of
expenses to  such directors,  trustees and  executive officers  and the  Company
intends  to  enter  into  such  indemnification  agreement  with  its directors,
trustees and executive officers in the future.

    As part of the Reorganization, each of the Trust and the Corporation  agreed
to,  and Starwood Capital agreed to use its  best efforts to cause the Trust and
the Corporation to, indemnify, defend and hold harmless the respective officers,
trustees, directors and employees  of the Trust and  the Corporation and any  of
their respective subsidiaries (at the time the Formation Agreement was executed)
against  all losses,  expenses, claims,  damages or  liabilities arising  out of
actions or omissions  occurring on  or prior to  the Reorganization  (including,
without limitation, the Reorganization) to the full extent permitted or required
under  applicable law (and to advance expenses as incurred to the fullest extent
permitted under applicable law,  provided that the person  to whom expenses  are
advanced  provides an  undertaking to  repay such  advances if  it is ultimately
determined that such  person is not  entitled to indemnification).  Each of  the
Trust and the Corporation also agreed to, and Starwood Capital agreed to use its
best  efforts to cause the Trust and  the Corporation to, maintain in effect for
not less  than seven  years the  current policies  of directors'  and  officers'
liability  insurance maintained by the Trust and the Corporation with respect to
matters occurring prior to the consummation of the Reorganization. The foregoing
indemnification  provisions  may  include  indemnification  for  securities  law
liabilities  and,  to  the  extent  permitted  under  Maryland  law,  for wilful
misconduct and criminal violations.  Insofar as indemnification for  liabilities
arising  under the  Securities Act  may be  permitted to  directors, officers or
persons controlling  the  Company  pursuant to  the  foregoing  provisions,  the
Company  has been informed  that in the  opinion of the  Securities and Exchange
Commission such indemnification is against public policy as expressed in the Act
and is therefore unenforceable. Maryland law provides for certain limitations on
indemnification. In  addition to  the foregoing,  the Formation  Agreement  also
provides  that all rights  to indemnification, including  provisions relating to
advances of expenses  incurred in  defense of any  action or  suit, existing  in
favor  of directors, officers and employees of  the Trust and the Corporation or
any of their  respective subsidiaries at  the time the  Formation Agreement  was
executed  would survive the  consummation of the  Reorganization and continue in
full force and effect.

SUMMARY OF CASH AND CERTAIN OTHER COMPENSATION

    THE TRUST.    The  following  table  provides  certain  summary  information
concerning  the compensation paid  to the Trust's  President and Chief Executive
Officer and each other executive officer  of the Trust whose total  compensation
for  1994 exceeded $100,000 for services rendered in all capacities to the Trust
for the fiscal years ended December 31, 1994, 1993 and 1992.

                                       67
<PAGE>
                           SUMMARY COMPENSATION TABLE

<TABLE>
<CAPTION>
                                                                                          LONG TERM
                                                                                         COMPENSATION
                                                                ANNUAL COMPENSATION         AWARDS
                                                               ---------------------  ------------------
           NAME AND PRINCIPAL POSITION                YEAR       SALARY      BONUS     OPTIONS/SARS (#)    ALL OTHER
- --------------------------------------------------  ---------  ----------  ---------  ------------------  ------------
<S>                                                 <C>        <C>         <C>        <C>                 <C>
Jeffrey C. Lapin                                         1994  $  190,000  $  75,000         2,000(2)     $  23,545(3)
 President and Chief Executive Officer(1)                1993     170,834     20,000         8,333(2)
                                                         1992     150,792
Michael W. Mooney                                        1994     150,000     20,000         1,500(2)
 Vice President and Chief Financial Officer              1993     140,416     11,667         4,167(2)
                                                         1992      61,026
</TABLE>

- ------------
(1) On January 31, 1995, Mr. Lapin became President and Chief Operating  Officer
    of  the Trust  and Barry S.  Sternlicht became Chairman  and Chief Executive
    Officer of the Trust. As of  that date, Mr. Sternlicht is paid  compensation
    at the rate of $100,000 per year.

(2) For  information with respect to this  option, see "--Stock Options," below.
    Share amount  has been  adjusted for  an assumed  one-for-six reverse  stock
    split.

(3) Amount shown reflects cash paid for unused vacation.

    THE  CORPORATION.  The following  table provides certain summary information
concerning the compensation paid  to each executive  officer of the  Corporation
whose total compensation for 1994 exceeded $100,000 for services rendered in all
capacities to the Corporation for the fiscal years ended December 31, 1994, 1993
and 1992.

                           SUMMARY COMPENSATION TABLE

<TABLE>
<CAPTION>
                                                                                            LONG TERM
                                                                                           COMPENSATION
                                                                  ANNUAL COMPENSATION         AWARDS
                                                                 ---------------------  ------------------
            NAME AND PRINCIPAL POSITION                 YEAR       SALARY      BONUS     OPTIONS/SARS (#)
- ----------------------------------------------------  ---------  ----------  ---------  ------------------
<S>                                                   <C>        <C>         <C>        <C>
Kevin E. Mallory                                           1994  $  150,000  $  37,500         1,500(1)
 Executive Vice President                                  1993     140,416     11,667         4,167(1)
                                                           1992      63,718
</TABLE>

- ------------
(1) For  information with respect to this  option, see "--Stock Options," below.
    Share amount  has been  adjusted for  an assumed  one-for-six reverse  stock
    split.

STOCK OPTIONS

    As of December 31, 1994, employee stock options issued by the Corporation to
purchase 51,417 Paired Shares were outstanding and employee stock options issued
by the Trust to purchase 51,417 Paired Shares were outstanding.

    The following table provides information with respect to the options held as
of  December 31, 1994 by  the executive officers of  the Trust and the executive
officers of the Corporation named in  the Summary Compensation Tables above.  No
options were exercised by any of those executive officers during 1994.

                                       68
<PAGE>
                    AGGREGATED OPTION/SAR EXERCISES IN 1994
                      AND DECEMBER 31, 1994 OPTION VALUES

<TABLE>
<CAPTION>
                                                                  NUMBER OF SHARES
                                                               UNDERLYING UNEXERCISED               VALUE OF
                                                               OPTIONS/SARS AT FISCAL       UNEXERCISED IN-THE-MONEY
                                                                  YEAR-END (#)(1)             OPTIONS/SARS ($)(2)
                                                            ----------------------------  ----------------------------
NAME                                                        EXERCISABLE   UNEXERCISABLE   EXERCISABLE   UNEXERCISABLE
- ----------------------------------------------------------  -----------  ---------------  -----------  ---------------
<S>                                                         <C>          <C>              <C>          <C>
Jeffrey C. Lapin..........................................      13,333          2,000        109,500          2,280
Michael W. Mooney.........................................       4,167          1,500         54,750          1,710
Kevin E. Mallory..........................................       4,167          1,500         54,750          1,710
</TABLE>

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

(1) Share  amounts have been  adjusted for an  assumed one-for-six reverse stock
    split.

(2) Value is defined as market price of  the Paired Shares at December 31,  1994
    less  exercise price of the  option. The average of  the high and low market
    prices of the  Paired Shares at  December 31, 1994  was $17.64 (adjusted  to
    reflect an assumed one-for-six reverse stock split).

    The Company will adopt, effective upon the closing of the Offering, its 1995
Share  Option Plan (the "1995  Option Plan"). The 1995  Option Plan is currently
expected to be submitted to the shareholders of the Company at the next  meeting
of  the  shareholders.  Pursuant  to the  1995  Option  Plan,  certain officers,
trustees, directors  and  key  employees  of the  Company  may  be  offered  the
opportunity to acquire an aggregate of up to 1,450,000 Paired Shares through the
grant of share options ("Paired Options"), including non-qualified share options
and,  for key employees,  incentive share options within  the meaning of Section
422 of the Code. Such Paired Options will consist of options to purchase  shares
of  the Corporation and the Trust. The  1995 Option Plan will be administered by
committees of the Trust and the Corporation ("Option Committees") consisting  of
three  or more "disinterested"  trustees or directors,  respectively. No Options
granted pursuant to the  1995 Option Plan  shall be exercisable  at a price  per
Paired Share less than fair market value at the date of grant.

    All  Options  granted  under the  1995  Option  Plan will  vest  as follows:
one-third, one  year  after the  date  of  initial grant;  one-third  two  years
following  such date;  and the  remaining one-third  three years  following such
grant, except for Options  granted to directors and  trustees, which will  fully
vest on the date of grant.

    The  Option Committees are expected to  make initial grants to key employees
and others of  Paired Options  to purchase  up to  733,500 Paired  Shares at  an
exercise  price equal to the initial public  offering price of the Paired Shares
in the  Offering. The  following table  sets forth  the Options  expected to  be
granted to executive officers on the closing of the Offering.

<TABLE>
<CAPTION>
                                                                                              NUMBER OF PAIRED
                                                                                             SHARES UNDERLYING
NAME                                                                                              OPTIONS
- ----------------------------------------------------------------------------------------  ------------------------
<S>                                                                                       <C>
Barry S. Sternlicht.....................................................................          411,000(1)
Jeffrey C. Lapin........................................................................           25,000
Kevin E. Mallory........................................................................           30,000
Steven R. Goldman.......................................................................           40,000
Leslie R. King..........................................................................           15,000
</TABLE>

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

(1) Mr. Sternlicht has indicated that he intends to share approximately one-half
    of  the economic benefits  associated with those  Options with approximately
    ten officers and employees of Starwood Capital, including Messrs. Eilian and
    Grose, in amounts and on terms to be determined.

                                       69
<PAGE>
    As part of the 733,500 Paired  Options described above, it is expected  that
the  Option Committees will  make separate grants of  Paired Options to purchase
50,000 Paired Shares to each  of Messrs. Eilian and Grose  on the same terms  as
those  set forth above, for services rendered  to the Company in connection with
the Offering. In addition, it is  expected that the Option Committees will  make
an  initial grant  to each  director and trustee  of Paired  Options to purchase
6,000 Paired Shares at  an exercise price equal  to the initial public  offering
price  of the Paired Shares in the Offering. Each director and trustee will also
automatically be granted annually, nonqualified Paired Options to purchase 6,000
Paired Shares. Such options shall be  fully exercisable on and after their  date
of grant and shall expire ten years after the date of grant.

    The  1995  Option Plan  will terminate  ten years  after its  effective date
unless terminated earlier by the Board of Trustees of the Trust and the Board of
Directors of  the  Corporation. However,  termination  will not  affect  Options
previously  granted. Any  Options which had  vested prior to  such a termination
would remain exercisable by  the holder thereof. The  Boards may amend the  1995
Option  Plan subject to any  shareholder approval which may  be required for any
amendment to the 1995 Option Plan, including in connection with compliance  with
Rule  16b-3  promulgated under  Section 16(b)  of the  Exchange Act.  The Paired
Shares available under the 1995 Option Plan will be registered under a Form  S-8
registration  statement to be filed within 12 months after the effective date of
the registration statement relating to the Paired Shares offered hereby.

    The 1995 Option  Plan shall be  administered by the  Option Committees.  The
Option  Committees will  interpret the  1995 Option  Plan, adopt  rules relating
thereto and determine the terms and provisions of Options. The Option Committees
will also make appropriate  adjustments in the event  of any stock split,  stock
dividend,  recapitalization, merger, consolidation  or if the  property or other
shares of beneficial interest of the Company are acquired by another corporation
or the  Company  is reorganized,  liquidated  or impacted  by  an  extraordinary
transaction.

AGREEMENTS WITH EXECUTIVE OFFICERS

    EMPLOYMENT  AGREEMENTS.   The Trust  has employment  agreements with Messrs.
Lapin and  Mooney, and  the Corporation  has an  employment agreement  with  Mr.
Mallory  which  provide  that  they  will receive  annual  salaries  in  1995 of
$200,000, $150,000 and $150,000, respectively, and such annual bonuses, if  any,
as  the  Boards of  the Trust  and  the Corporation  may determine.  Mr. Lapin's
employment agreement  expires  on  January 31,  1997;  Mr.  Mooney's  employment
agreement  expires June,  1995; and  Mr. Mallory's  employment agreement expires
June, 1995. Mr. Lapin is  entitled to an annual bonus  of not less than  $75,000
and  was granted options to  purchase 41,667 Paired Shares  at an exercise price
equal to $16.50 per Paired Share (the fair market value of the Paired Shares  on
the date of grant) and will vest at a rate no longer than the most rapid rate of
vesting  of  options granted  to  any other  executive  during the  term  of his
employment agreement. Mr.  Lapin's annual  salary will increase  to $225,000  in
1996.  Each of Messrs. Lapin, Mooney and Mallory also is eligible to participate
in all employee  benefit plans and  fringe benefits,  if any, the  Trust or  the
Corporation  makes available to its other  executive officers. The employment of
Messrs. Mooney  and  Mallory  pursuant  to  the  employment  agreements  may  be
terminated  by the  Trust or  Corporation, respectively  at any  time; provided,
however, that if either  such officer's employment  is terminated without  cause
(as  defined) the terminated officer  will be entitled to  receive the lesser of
(i) that  officer's  salary  for  the  then-remaining  term  of  the  employment
agreement  or (ii) $75,000 (in the case of Messrs. Mooney or Mallory). Mr. Lapin
may terminate his  employment for  "Good Reason"  as defined  in the  employment
agreement  including an assignment  of duties inconsistent  with his position, a
substantial alteration of his responsibilities, a breach of the agreement by the
Trust, removal from office without cause (as defined), relocation of the Trust's
principal executive offices, a change in the composition of 51% of the Trustees,
a decision by the Board of Trustees that the Trust shall merge, sell or  dispose
of all or substantially all of its assets, dissolve or liquidate, or the failure
of  Mr. Lapin to be a  member of the Board of  Trustees other than for cause (as
defined). If Mr.  Lapin so  terminates his employment,  he will  be entitled  to
receive    a   lump    sum   payment    equal   to    the   base    salary   and

                                       70
<PAGE>
bonuses  that would have  been payable had  he continued to  be employed for the
remainder of the term  of the employment agreement,  and all fringe benefits  to
which  he would  have been  entitled through  the remainder  of the  term of the
employment agreement (other than stock options or stock loans not granted  prior
to  the date of termination). Mr. Mooney has indicated an intention to leave the
Trust to pursue other  opportunities subsequent to the  June 1995 expiration  of
his employment agreement. The Trust has agreed to pay Mr. Mooney compensation at
his  current rate for an additional six months in connection with the transition
to a new chief financial officer.

    Pursuant to Mr. Lapin's employment agreement,  the Trust will loan or  cause
to  be loaned $250,000 to Mr. Lapin. The loan will have a term of 10 years, will
bear interest at the lowest applicable rate prescribed by section 1274(d) of the
Code and will be unsecured. Mr. Lapin will  have the right at any time to  repay
the  loan (plus interest  and any collection costs)  by delivering Paired Shares
for credit at the rate per Paired Share  of one-half of the price to the  public
of Paired Shares in the Offering.

    NON-COMPETITION  AGREEMENTS.   The Company has  entered into non-competition
agreements with  its  executive officers,  which  prohibits them  from  engaging
directly or indirectly in the hotel business during the period they are officers
of  the Company. The Company has also  entered into the Starwood Noncompete with
Starwood  Capital   (see   "Structure   of  the   Company--Management   of   the
Partnerships") and a similar agreement with Barry S. Sternlicht.

                 CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

    REORGANIZATION.     See   "Structure  of   the  Company--Formation   of  the
Partnerships and the Reorganization" for  a description of certain  transactions
between  Starwood Capital and the Company in connection with the Reorganization.
Barry S. Sternlicht, the  President and Chief Executive  Officer of the  general
partners of Starwood Capital is also the Chairman and Chief Executive Officer of
the  Trust and is a trustee  of the Trust, a director  of the Corporation and on
the management committee of the Operating Partnership.

   
    CERTAIN REIMBURSEMENTS AND PAYMENTS  TO STARWOOD CAPITAL.   The Company  has
reimbursed  Starwood  Capital  for  approximately $700,000  of  legal  and other
out-of-pocket expenses and other costs  incurred by Starwood Capital  associated
with  the Reorganization.  Starwood Capital  and the  Company have  agreed that,
subject to approval by  the Independent Trustees  or Directors, as  appropriate,
Starwood Capital will be reimbursed for out-of-pocket costs and expenses for any
services  provided to the Company. Starwood  Capital will also be reimbursed for
its internal cost (including  allocation of overhead)  for services provided  to
the  Company,  provided that,  where such  costs are  currently expensed  by the
Company, such reimbursement will not exceed $250,000 in the year ending June 30,
1996.
    

    Starwood Capital provided to the Company $9.6 million, of which $6.5 million
has been repaid, of interim financing in order to enable the Company to  acquire
the  Omni  Chapel  Hill Hotel  in  Chapel  Hill, North  Carolina.  See "Business
Objectives and  Growth Strategy--Implementation  of Strategies."  The  remaining
indebtedness is subordinated and bears interest at a rate of 12%.

    The  Company also received a $5 million unsecured loan from Starwood Capital
to fund the deposit of the  Sheraton Colony Square acquisition. This loan  bears
interest  at 12%. Both loans will be  repaid from the proceeds of the Offerings.
See "Use of Proceeds."

    As part of  the consideration  to Starwood  Capital in  connection with  the
Reorganization  (which was  approved by  the shareholders  of the  Trust and the
Corporation in  December 1994),  the Partnerships  agreed to  pay an  amount  to
Starwood  Capital only  if the  Trust and  the Corporation  consummated a public
offering of Paired Shares prior to June 30, 1996, which offering results in  the
receipt by the Trust and the Corporation of gross proceeds of not less than $150
million.  Assuming a public offering price of  $23.50 per Paired Share (which is
the midpoint of the range  set forth on the cover  page), such payment would  be
approximately  $3.5 million. Such payment will be  made from the proceeds of the
Offering. See "Use of Proceeds."

    ROSS AGREEMENT.    In  November,  1994, Starwood  Capital  entered  into  an
agreement  (the "Ross Agreement") with Leonard Ross and his affiliates ("Ross").
Ross held approximately 9.8% of the outstanding Paired Shares and had opted  out
of   the   settlement  by   the  Company   of  certain   shareholder  litigation

                                       71
<PAGE>
unrelated to  the  Reorganization  or  Starwood  Capital.  Virtually  all  other
shareholders  of  the Company  were  bound by  such  settlement. In  addition to
preserving his rights to institute an action against the Company with respect to
the matters covered  by such  settlement, Ross  had threatened  to assert  other
alleged causes of action against the Company.

    The  Ross  Agreement  was  entered  into  in  settlement  of  the threatened
litigation by Ross and provides for  an assignment to Starwood Capital of  Ross'
claims.  Starwood Capital also received a proxy  to vote Ross' Paired Shares and
Starwood Capital has agreed to purchase those Paired Shares, at Ross'  election,
in  a 60-day  period beginning on  December 15, 1995,  at a price  of $33.75 (as
adjusted for  an assumed  one-for-six  reverse stock  split) per  Paired  Share.
Starwood  Capital may also elect to purchase such Paired Shares at the same time
and on the same terms. In December  1994, Ross sold 33,167 (as adjusted for  the
reverse stock split) of the Paired Shares, which remain subject to such purchase
agreement.  Ross has agreed not to purchase or sell any Paired Shares during the
period specified for the purchase  of his Paired Shares  and not more than  4.9%
thereafter.

    The  Company agreed to indemnify and hold harmless Starwood Capital (and its
subsidiaries, affiliates and successors) against liabilities, losses or  damages
and  reasonable  out-of-pocket  expenses  (i) incurred  in  connection  with any
action, suit or proceeding brought by a holder of Paired Shares against Starwood
Capital relating to the Reorganization or (ii)  under or in respect of the  Ross
Agreement  (other than,  in each case,  to the extent  such liabilities, losses,
damages or expenses  arose from a  breach by Starwood  Capital of any  agreement
entered  into in connection with the Reorganization,  or the Ross Agreement or a
breach of any fiduciary duty by  Starwood Capital); PROVIDED that the  aggregate
indemnification  obligation  of the  Company under  the provisions  described in
clause (ii) is limited to $1,800,000. The Partnerships have agreed to  reimburse
the Company for costs incurred pursuant to such indemnification obligation.

    SENIOR  DEBT RELATED TRANSACTIONS.  In  May 1994, Starwood Capital purchased
(at a discount)  approximately $21  million of the  Company's senior  debt at  a
public  auction by  the institutional  holder of such  debt. In  August 1994, an
affiliate of  Merrill Lynch  (the "New  Lender") purchased  $74 million  of  the
Company's  senior debt,  including the senior  debt previously  held by Starwood
Capital, pursuant to a  privately negotiated transaction and  at a discount.  In
conjunction  with such purchase by the New  Lender, it entered into an agreement
(the "Swap Agreement") providing  that (i) Starwood  Capital could acquire  such
senior  debt within a specified  period at the New  Lender's cost basis and (ii)
the excess of debt service payments made by the Company on such senior debt over
the New Lender's cost basis, together with a specified return thereon, would  be
payable  to  Starwood Capital.  In  March 1995,  the  Company's senior  debt was
refinanced by  the  New Lender  and  the  Swap Agreement  was  terminated,  with
Starwood  Capital receiving (a)  the return of $13.1  million of cash collateral
which it had deposited as  security for its obligations  in respect of the  Swap
Agreement, (b) additional cash of $2.7 million, (c) $12 million of the Company's
senior  debt and (d) certain warrants attendant  to the senior debt. As required
by the Formation Agreement, Starwood Capital contributed such senior debt to the
Partnerships in exchange for 813,880  Units of the Partnerships (see  "Structure
of  the  Company--Formation of  the Partnerships  and the  Reorganization"). The
Company has  paid  $786,000  to  Starwood Capital  to  cancel  certain  warrants
relating  to the senior debt in accordance  with the requirements of such senior
debt.

    SHARE PURCHASE AGREEMENTS.  Prior  to December 1989, the Company  maintained
share  purchase  plans  pursuant  to  which  Trustees,  Directors,  officers and
employees of the Company were granted rights to purchase Paired Shares from  the
Trust and the Corporation at prices based upon the then fair market value of the
Paired  Shares. A purchaser of Paired Shares  under a share purchase plan made a
cash down payment equal to 10% of  the purchase price and executed a  promissory
note  in favor  of the Company  for the balance.  Certificates evidencing Paired
Shares purchased under  a share  purchase plan were  pledged to  the Company  as
collateral  to secure payment of the  promissory note. Prior to the satisfaction
of the obligations represented by the  note, the purchaser was entitled to  vote
the  Paired  Shares  held in  pledge,  but  could not  transfer  the purchaser's
interest in those shares. During 1994, the share purchase agreements between the
Company and each of Messrs. Henderson, Samuels and Ford were terminated and  the
non-recourse indebtedness thereunder was cancelled (an aggregate of $56,250 with
respect  to Mr.  Henderson, $82,391 with  respect to Mr.  Samuels, $108,784 with
respect to Mr. Ford). In addition, the Paired Shares pledged in respect of  such

                                       72
<PAGE>
indebtedness  were either  released from  such pledge,  to the  extent that such
indebtedness had  been repaid  (an  aggregate of  224  Paired Shares  for  which
$20,625  was paid  with respect  to Mr. Henderson,  357 Paired  Shares for which
$39,922 was paid with respect  to Mr. Samuels, and  466 Paired Shares for  which
$45,279  was paid with respect to Mr. Ford) or were forfeited by the individual,
to the extent such indebtedness had not been repaid.

                             PRINCIPAL SHAREHOLDERS

    The following table  sets forth information  as of June  8, 1995, but  after
giving  effect to the Offering, regarding the beneficial ownership of the Paired
Shares by (i) each  person known by  the Company to be  the beneficial owner  of
more  than five percent of  the Paired Shares, (ii)  each director and executive
officer of the Corporation and (iii)  each trustee and executive officer of  the
Trust.  Each beneficial owner has sole  voting and investment power with respect
to all Paired Shares  beneficially owned, except as  otherwise set forth in  the
notes  to  the  table. All  share  amounts  have been  adjusted  for  an assumed
one-for-six reverse stock split.

<TABLE>
<CAPTION>
                                                                                                 PAIRED SHARES TO BE
                                                                                                BENEFICIALLY OWNED(1)
                                                                                                ASSUMING EXCHANGE BY
                                                                                               STARWOOD CAPITAL OF ALL
                                                                     PAIRED SHARES TO BE       OF ITS UNITS FOR PAIRED
                                                                                               SHARES AND CONSUMMATION
                                                                    BENEFICIALLY OWNED(1)        OF THE OFFERING (1)
                                                                -----------------------------  -----------------------
                                                                                 PERCENT OF                PERCENT OF
NAME AND ADDRESS OF BENEFICIAL OWNER                                AMOUNT          CLASS        AMOUNT       CLASS
- --------------------------------------------------------------  --------------  -------------  ----------  -----------
<S>                                                             <C>             <C>            <C>         <C>
Starwood Capital and Barry S. Sternlicht(2)...................          49,933          (7)     5,993,511        32.9%
U.S. Bancorp(4)...............................................         166,000          8.2%      166,000         (7)
Leonard M. Ross(3)............................................         165,233          8.2%      165,233         (7)
Edward J. Okay and Dorothy P. Okay(5).........................         125,000          6.2%      125,000         (7)
Jeffrey C. Lapin..............................................          57,958(6)         (7)      57,958         (7)
Michael W. Mooney.............................................           5,667(8)         (7)       5,667         (7)
Graeme W. Henderson...........................................           7,974(9)         (7)       7,974         (7)
Kevin E. Mallory..............................................           5,775 10)         (7)      5,775         (7)
Bruce M. Ford.................................................             736 11)         (7)        736         (7)
Earle F. Jones................................................           6,000 12)         (7)      6,000         (7)
Bruce W. Duncan...............................................           5,000          (7)         5,000         (7)
Stephen R. Quazzo.............................................             167          (7)           167         (7)
All Trustees, Directors and Officers as a Group...............         139,210 13)         6.9%  6,082,788       33.4%
</TABLE>

- ------------
 (1)Does not include  733,500 Paired  Shares subject  to Options  to be  granted
    pursuant to the 1995 Option Plan. See "Management--Stock Options."

 (2)The business address for Starwood Capital and Mr. Sternlicht is c/o Starwood
    Capital  Group, L.P., Three Pickwick Plaza,  Suite 250, Greenwich, CT 06830.
    Based on information  contained in a  Schedule 13D dated  January 31,  1995,
    filed  by Starwood Capital,  Barry S. Sternlicht  and the following Starwood
    Capital entities: Starwood Opportunity Fund  II, L.P. ("SOFI II"),  Firebird
    Consolidated Partners, L.P., Woodstar Partners, I, L.P., Starwood-Huntington
    Partners,  L.P.,  Starwood/Wichita  Investors,  L.P.,  Starwood-Nomura Hotel
    Investors, L.P., Starwood-Apollo  Hotel Partners IX,  L.P., Starwood  Apollo
    Hotel  Partners VIII, L.P. and Berl Holdings, L.P. Such Schedule 13D reports
    that SOFI II owns 49,933 Paired Shares  and that SOFI II and Mr.  Sternlicht
    have  the power  to vote and  dispose of  such shares and  that the Starwood
    Capital entities  hold units  in the  Realty Partnership  and the  Operating
    Partnership which are, subject to the 8.0% Ownership Limit, exchangeable for
    an  aggregate  of  5,943,578  Paired  Shares  (approximately  74.6%  of  the
    outstanding Paired Shares after such exchange, without giving effect to  the
    Offerings).  Such Schedule  13D reports that  because of  the 8.0% Ownership
    Limit, the Starwood Capital entities cannot beneficially own more than  8.0%
    of  the outstanding  Paired Shares.  The amount  beneficially owned  and the
    percent of class assumes that  Starwood Capital entities exchange units  for
    Paired  Shares to  the maximum extent  permitted within  the ownership limit
    provisions. Does not include Paired  Shares beneficially owned by Mr.  Ross.
    See Note (3) below.

                                       73
<PAGE>
 (3)The business address for Mr. Ross is 1011-1/2 N. Beverly Dr., Beverly Hills,
    CA. Based on information contained in Amendment No. 10 to Schedule 13D dated
    February  22, 1991. 151,633 of these shares are pledged to the Pacific Bank,
    along with other securities, as collateral for a previously unsecured  loan.
    Pursuant  to the  Ross Agreement,  Starwood Capital  has agreed  to purchase
    Ross' Paired Shares (and, in addition  33,167 Paired Shares sold by Ross  in
    December  1994)  at  Ross'  election during  a  60-day  period  beginning in
    December 1995, at a price of $33.75 per Paired Share. Starwood Capital has a
    proxy from Ross to  vote all of  such Paired Shares, and  may also elect  to
    purchase such Paired Shares at the same time on the same terms. See "Certain
    Relationships and Related Transactions."

 (4)The business address for U.S. Bancorp is 111 S.W. Fifth Avenue, Portland, OR
    97204.  Based on  information contained in  Schedule 13G  dated February 10,
    1995, the  securities are  held  by Qualivest  Capital Management,  Inc.  (a
    wholly-owned  subsidiary of U.S. Bancorp) and  the Trust Group of the United
    States  Bank  of  Oregon  in  the  amount  of  79,950  and  86,050   shares,
    respectively.  U.S.  Bancorp  has  sole dispositive  power  with  respect to
    154,250 shares and sole voting power with respect to all of these shares.

 (5)The address  for  Edward J.  and  Dorothy P.  Okay  is 111  Quayside  Drive,
    Jupiter,  FL 33477. Based  on information contained in  a Schedule 13D dated
    January 4, 1995. Edward J. Okay has sole voting power and shares dispositive
    power with Dorothy P. Okay with respect to all of these shares.

 (6)Includes 27,889  shares subject  to presently  exercisable options  and  833
    shares  owned  in a  pension plan  of which  Mr. Lapin  is sole  trustee and
    beneficiary. Does not include approximately  10,600 Paired Shares which  Mr.
    Lapin has indicated his intention to buy in the Offering.

 (7)Less than 1%.

 (8)Includes 4,667 shares subject to presently exercisable options.

 (9)Includes  50 shares owned in a Keogh plan and 2,667 shares subject to paired
    warrants issued by the Trust and the Corporation.

(10)Includes 4,667 shares subject to presently exercisable options.

(11)Includes 404 shares subject to paired  warrants issued by the Trust and  the
    Corporation, 29 of which are owned by Mr. Ford's wife.

(12)Includes  83 shares subject to  paired warrants issued by  the Trust and the
    Corporation.

(13)Includes 38,056 shares that may be  acquired upon the exercise of  presently
    exercisable  options,        shares  issued or to be  issued pursuant to the
    1995 Option Plan and 3,154 shares subject to the 1986 Warrants.

                        SHARES AVAILABLE FOR FUTURE SALE

    Upon the completion of  the Offering, there  will be 12,272,158  outstanding
Paired  Shares, 5,943,578 Paired  Shares reserved for  issuance upon exchange of
Units, 882,333  Paired  Shares  reserved  for  issuance  upon  the  exercise  of
outstanding  options and  276,662 Paired Shares  reserved for  issuance upon the
exercise of the  1986 Warrants.  Starwood Capital  is entitled  to exchange  its
Units for Paired Shares on a one-for-one basis or, at the option of the Company,
cash  or a combination  of Paired Shares  and cash. Upon  exchange of its Units,
Starwood Capital would, subject to the Ownership Limitation, be entitled to  the
receipt  of an additional  5,943,578 Paired Shares. The  Paired Shares issued in
the Offering will be freely tradeable by persons other than "Affiliates" of  the
Company  without restriction under the Securities  Act, subject to the Ownership
Limitation. See  "Capital  Stock--Ownership Limits;  Restrictions  on  Transfer;
Repurchase and Redemption of Shares."

    The  Paired Shares which may be issued  to Starwood Capital upon exchange of
its Units  will  be  "restricted"  securities under  the  meaning  of  Rule  144
promulgated  under the Securities  Act ("Rule 144")  and may not  be sold in the
absence of  registration  under the  Securities  Act unless  an  exemption  from
registration  is  available,  including  exemptions contained  in  Rule  144. As
described below, the Company

                                       74
<PAGE>
granted Starwood Capital registration rights with respect to its Paired  Shares.
Starwood  Capital has  entered into  a Lock-Up  Agreement with  the Underwriters
pursuant to which, with limited exceptions, it is not permitted to offer,  sell,
contract to sell or otherwise dispose of any Units or Paired Shares for a twelve
month  period from the  closing of the  Offering without the  consent of Merrill
Lynch and the Company. See "Underwriting."

    In general, under Rule 144 as currently in effect, if two years have elapsed
since the later of the date of acquisition of restricted shares from the Company
or any "Affiliate" of the Company, as that term is defined under the  Securities
Act,  the acquiror or subsequent  holder thereof is entitled  to sell within any
three month period a number of shares that does not exceed the greater of 1%  of
the  then outstanding Paired Shares or the  average weekly trading volume of the
Paired Shares during the four calendar weeks preceding the date on which  notice
of  the sale is filed  with the Securities and  Exchange Commission. Sales under
Rule 144  also  are  subject  to  certain  manner  of  sale  provisions,  notice
requirements  and  the  availability  of current  public  information  about the
Company. If three years have elapsed since the date of acquisition of restricted
shares from the Company or from any "Affiliate" of the Company, and the acquiror
or subsequent holder thereof is  deemed not to have  been an "Affiliate" of  the
Company  at any time during  the 90 days preceding a  sale, such person would be
entitled to sell  such shares  in the public  market under  Rule 144(k)  without
regard  to the volume limitations, manner of sale provisions, public information
requirements or notice requirements.

    The Company has agreed to file, as soon as practicable after the request  of
Starwood  Capital,  subject to  certain  limitations, one  or  more registration
statements with the Commission for the purpose of registering the sale of Paired
Shares issuable  to  Starwood Capital  upon  the  exchange of  its  Units.  Upon
effectiveness  of such  registration statement,  Starwood Capital  may sell such
shares in the secondary market without  being subject to the volume  limitations
or  other  requirements of  Rule 144.  See "Structure  of the  Company-- Limited
Partner Rights--Exchange Rights."

    No prediction can be  made as to  the effect, if any,  that future sales  of
Paired  Shares, or the availability of Paired  Shares for future sale, will have
on the market price prevailing from  time to time. Sales of substantial  amounts
of  Paired Shares,  or the  perception that such  sales could  occur, may affect
adversely  prevailing   market  prices   of  the   Paired  Shares.   See   "Risk
Factors--Effect of Various Factors on Share Price."

                                 CAPITAL STOCK

GENERAL
    The  Trust's Declaration of Trust authorizes  the Trust to issue 135 million
shares of beneficial  interests in the  Trust, including (i)  100 million  Trust
Shares,  with  a par  value of  $0.01 per  share, (ii)  20 million  excess trust
shares, with a par value of $0.01  per share ("Excess Common Trust Shares")  and
(iii)  5 million excess  Preferred Shares, with  a par value  of $0.01 per share
("Excess Preferred  Trust Shares"  and, together  with the  Excess Common  Trust
Shares,  the "Excess Trust Shares"). The Trust's Declaration of Trust grants the
Board of Trustees the power  to create and authorize the  issuance of up to  110
million  shares (less  any Trust Shares)  of preferred  shares ("Trust Preferred
Shares") in  one or  more classes  or series,  having such  voting rights,  such
rights to dividends and distribution and rights in liquidation, such conversion,
exchange   and  redemption   rights  and  such   designations,  preferences  and
participations and other limitations and  restrictions as are not prohibited  by
the  Declaration of Trust or applicable law and as are specified by the Board of
Trustees in its discretion. The Board of Trustees has not created or  authorized
any class or series of Preferred Shares. No Excess Trust Shares are outstanding.

    The  Articles of Incorporation of  the Corporation authorize the Corporation
to issue 135 million  shares, consisting of (i)  10 million shares of  preferred
stock, with a par value of $0.01 per share ("Corporation Preferred Stock"), (ii)
100  million Corporation Shares, (iii) 20 million shares of excess common stock,
with a par  value of $0.01  per share ("Excess  Corporation Common Stock"),  and
(iv)  5 million shares of excess preferred stock,  with a par value of $0.01 per
share, ("Excess  Corporation  Preferred Stock"  and,  together with  the  Excess
Corporation  Common  Stock,  the "Excess  Corporation  Stock").  The Corporation
Preferred Stock is issuable in classes or series with such rights,  preferences,
privileges and restrictions as the Board of

                                       75
<PAGE>
Directors  of the Corporation may determine, including voting rights, redemption
provisions, dividend rates,  liquidation preferences and  conversion rights.  No
such  class or  series of Corporation  Preferred Stock has  been established. No
Excess Corporation Stock is outstanding.

    As of May 1, 1995 there were 2,022,158 (adjusted for an assumed  one-for-six
reverse  stock split) Paired  Shares outstanding. Each  outstanding Paired Share
entitles the holder to one vote on  all matters presented to shareholders for  a
vote.  The Trust and the Corporation have reserved for issuance 5,943,578 Paired
Shares upon exchange of Units currently held by Starwood Capital.

PAIRED SHARES
    All Paired Shares  offered hereby will  be duly authorized,  fully paid  and
nonassessable.  Subject to the preferential rights of any other shares or series
of  shares  of  beneficial  interest  and  to  the  provisions  of  the  Trust's
Declaration  of  Trust  regarding  Excess  Trust  Shares  and  the Corporation's
Articles of Incorporation regarding Excess Corporation Stock, holders of  Paired
Shares  will be  entitled to  receive dividends if,  as and  when authorized and
declared by the Board of Trustees of the Trust or the Board of Directors of  the
Corporation, as the case may be, out of assets legally available therefor and to
share  ratably in the assets  of the Trust or  the Corporation legally available
for  distribution  to  its  shareholders  in  the  event  of  its   liquidation,
dissolution or winding-up after payment of, or adequate provision for, all known
debts and liabilities of the Trust or the Corporation.

    Subject  to the  provisions of  the Trust's  Declaration of  Trust regarding
Excess Trust Shares  and the Corporation's  Articles of Incorporation  regarding
Excess  Corporation Stock, each outstanding Paired  Share entitles the holder to
one vote  on all  matters submitted  to a  vote of  shareholders, including  the
election  of trustees or directors, and, except  as otherwise required by law or
except as  provided with  respect to  any other  class or  series of  shares  of
beneficial  interest,  the  holders  of  such  Paired  Shares  will  possess the
exclusive voting  power.  There is  no  cumulative  voting in  the  election  of
trustees  or  directors, which  means  that the  holders  of a  majority  of the
outstanding Paired  Shares can  elect  all of  the  trustees or  directors  then
standing  for election  and the  holders of  the remaining  shares of beneficial
interest, if any, will not be able to elect any trustees or directors.

    Holders of Paired  Shares have  no conversion, sinking  fund, redemption  or
preemptive  rights  to  subscribe  for  any  securities  of  the  Trust  or  the
Corporation, as the case may be.

    Subject to  the provisions  of the  Trust's Declaration  of Trust  regarding
Excess  Shares and the Corporation's  Articles of Incorporation regarding Excess
Corporation  Stock,  Paired  Shares  will  have  equal  dividend,  distribution,
liquidation  and other rights, and will  have no preference, exchange or, except
as expressly required by the Maryland REIT Law and the MGCL, appraisal rights.

THE PAIRING AGREEMENT
    The Trust and the Corporation have entered into an agreement dated June  25,
1980,  as amended  (the "Pairing Agreement")  pursuant to  which all outstanding
Trust Shares and  Corporation Shares are  "paired" on a  one-for-one basis.  The
following  is a  summary of  certain provisions  of the  Pairing Agreement. This
summary does not  purport to be  complete and  is qualified in  its entirety  by
reference  to the text of the Pairing Agreement, a copy of which is incorporated
by reference as an exhibit to the Registration Statement.

    TRANSFER OF PAIRED SHARES.   Under the Pairing  Agreement, Trust Shares  are
transferable  only  together with  an equal  number  of Corporation  Shares, and
Corporation Shares are transferable only together with an equal number of  Trust
Shares. Certificates evidencing Trust Shares and Corporation Shares are required
by  the Pairing Agreement  to include a reference  to this transfer restriction.
The Declaration  of  Trust  of  the Trust  and  the  Corporation's  Articles  of
Incorporation  contain similar restrictions on the  transfer of Trust Shares and
Corporation Shares, as well as other restrictions on the transfer and  ownership
of Trust Shares and Corporation Shares. The Pairing Agreement also provides that
any  Excess Trust Shares  and any Excess  Corporation Stock which  may be issued
will be paired in the same manner as the Trust Shares and Corporation Shares are
paired. See  "--Ownership  Limits;  Restrictions  on  Transfer;  Repurchase  and
Redemption of Shares" below.

    ISSUANCE  OF SHARES.  Under  the Pairing Agreement, the  Trust may not issue
Trust Shares  and  the  Corporation  may not  issue  Corporation  Shares  unless
provision  is made for the acquisition by the  same person of the same number of
shares of the  other entity. The  Trust and  the Corporation must  agree on  the

                                       76
<PAGE>
manner  and  basis of  allocating  the consideration  to  be received  upon such
issuance, or  on the  payment  by one  entity  to the  other  of cash  or  other
consideration  in lieu  of a  portion of the  consideration to  be received upon
issuance of such Paired Shares.

    SHARE DIVIDENDS, RECLASSIFICATION  AND OTHER  SIMILAR EVENTS.   Neither  the
Trust  nor the Corporation may declare or pay any dividend or other distribution
payable in Trust Shares or Corporation  Shares, issue any rights or warrants  to
purchase  Trust Shares or Corporation Shares, or subdivide, combine or otherwise
reclassify such  Shares, unless  the other  entity concurrently  takes the  same
action.

    AMENDMENT  AND TERMINATION.   The  Pairing Agreement  may be  amended by the
Board of Trustees of the  Trust and the Board  of Directors of the  Corporation,
provided  that an  amendment permitting  the separate  issuance and  transfer of
Trust Shares and Corporation Shares  must be approved by  a majority of each  of
the outstanding Trust Shares and the outstanding Corporation Shares. The Pairing
Agreement  may be terminated only with the  affirmative vote of the holders of a
majority of each of the outstanding Trust Shares and the outstanding Corporation
Shares. Upon such termination, the Trust Shares and the Corporation Shares could
be delisted by the NYSE if the Trust and the Corporation, respectively, did  not
as separate entities then meet the listing requirements of such Exchange.

    The  Paired Shares currently outstanding are listed for trading on the NYSE.
The Trust and the Corporation  have applied to the  NYSE to list the  additional
Paired  Shares  to  be sold  pursuant  to the  Offering  and the  Trust  and the
Corporation anticipate that such shares will be so listed.

    PREFERRED SHARES.  The Trust may authorize and issue other classes or series
of shares of  beneficial interest in  addition to the  Trust Shares without  the
issuance  by the  Corporation of corresponding  shares, and  the Corporation may
authorize and issue shares of  Corporation Preferred Stock without the  issuance
by  the Trust of  corresponding shares. Furthermore,  the Pairing Agreement does
not limit  the  power  of  the  Boards of  the  Trust  and  the  Corporation  to
independently determine the rights, preferences and restrictions of such shares.

EXCHANGE RIGHTS
    See  "Structure of the Company--Limited Partner Rights--Exchange Rights" for
a description of certain rights to tender Units to the Trust and the Corporation
in exchange for Paired Shares.

1986 WARRANTS
    The 1986  Warrants  consist  of  warrants of  the  Trust  (the  "1986  Trust
Warrants")  to purchase up to an aggregate of 276,662 Trust Shares at a purchase
price of $98.64 per Trust Share, subject to adjustment upon certain events,  and
warrants  of the Corporation (the "1986 Corporation Warrants") to purchase up to
an aggregate of the  same number of  Corporation Shares at  a purchase price  of
$3.06 per Corporation Share, subject to similar adjustment upon such events. The
1986  Trust Warrants and the 1986 Corporation  Warrants are "paired" in the same
manner as the Trust  Shares and the Corporation  Shares pursuant to the  Pairing
Agreement and may be held, transferred and exercised only in units consisting of
one  1986  Trust  Warrant  and  one 1986  Corporation  Warrant  (a  "1986 Paired
Warrant"). A holder of 1986 Paired  Warrants, upon exercise thereof, must pay  a
purchase  price of  $101.70 per Paired  Share purchased upon  such exercise. The
certificates representing  1986 Trust  Warrants  and 1986  Corporation  Warrants
("Warrant  Certificates") are "back-to-back" certificates  pursuant to which the
certificates evidencing 1986 Trust Warrants are  printed on the reverse side  of
the  certificates evidencing 1986 Corporation Warrants. The 1986 Paired Warrants
expire in 1996, at which time each 1986 Paired Warrant is exchangeable for 1/100
of a Paired Share.

OPTIONS
    See "Management--Stock  Options" for  a description  of certain  options  to
purchase Paired Shares issued to employees of the Trust and the Corporation.

PREEMPTIVE RIGHTS
    Holders of Trust Shares and Corporation Shares do not have preemptive rights
with  respect to the issuance of additional shares. Accordingly, any issuance of
authorized but unissued shares  could have the effect  of diluting the  earnings
per  share and book value per share of currently outstanding shares. Neither the
Trust nor the Corporation  currently has plans to  issue any shares, other  than
upon  exchange  of  Units,  upon exercise  of  warrants  and  employee, trustee,
director or other stock options and pursuant to the Offering.

                                       77
<PAGE>
MARYLAND TAKEOVER LEGISLATION

    Under  the  MGCL,  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  or  a Maryland  real  estate investment  trust  and any  person who
beneficially owns  10% or  more of  the  voting power  of the  corporation's  or
trust's  shares or  an affiliate of  the corporation  or trust 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 the  corporation  or trust  (an  "Interested Stockholder")  or  an  affiliate
thereof,  are prohibited or restricted unless exempted. The Company has exempted
all "business combinations"  involving any party  from the business  combination
provisions of the MGCL.

    Under  Maryland  law,  under  certain circumstances  "control  shares"  of a
Maryland corporation or a  Maryland real estate investment  trust acquired in  a
"control  share acquisition" may have no voting rights. The Company has exempted
all control share acquisitions involving any person from the MGCL.

OWNERSHIP LIMITS; RESTRICTIONS ON TRANSFER; REPURCHASE AND REDEMPTION OF SHARES

    The  Trust's  Declaration  of  Trust  and  the  Corporation's  Articles   of
Incorporation  provide  that, subject  to  certain exceptions  specified  in the
Declaration of Trust and the Articles of Incorporation, no shareholder may  own,
or  be deemed to own  by virtue of the attribution  provisions of the Code, more
than 8.0% of the  capital stock, whether  measured by vote,  value or number  of
Paired Shares (other than for shareholders who owned in excess of 8.0% as of the
date the Reorganization closed, who may not so own or be deemed to own more than
the lesser of 9.9% or the number of Paired Shares they held on such date) of the
outstanding  Paired Shares, Corporation Preferred Stock or Trust Preferred Stock
(collectively, "Preferred  Stock")  which  may be  issued,  or  any  combination
thereof.  The  Board  of Trustees  and  the  Board of  Directors  may  waive the
Ownership Limitation if evidence satisfactory to  the Board of Trustees and  the
Board  of Directors  and the  tax counsel  to the  Trust and  the Corporation is
presented that such ownership will not jeopardize the Trust's status as a  REIT.
As  a condition of such waiver,  each of the Board of  Trustees and the Board of
Directors  may  require  opinions  of  counsel  satisfactory  to  it  and/or  an
undertaking from the applicant with respect to preserving the REIT status of the
Trust.  If shares which would cause the  Trust to be beneficially owned by fewer
than 100  persons are  issued or  transferred to  any person,  such issuance  or
transfer  shall be  null and  void and the  intended transferee  will acquire no
rights to  the stock.  Any acquisition  of capital  stock of  the Trust  or  the
Corporation  and continued holding or ownership of capital stock of the Trust or
the Corporation constitutes, under the Declaration of Trust of the Trust and the
Articles of Incorporation  of the  Corporation, a  continuous representation  of
compliance with the Ownership Limitation.

    In  the  event  of  a  purported transfer  or  other  event  that  would, if
effective, result in the ownership of Paired Shares or shares of Preferred Stock
in violation of  the Ownership Limitation,  such transfer with  respect to  that
number  of  shares  that would  be  owned by  the  transferee in  excess  of the
Ownership Limitation would be  deemed void AB INITIO  and such Paired Shares  or
shares  of Preferred Stock would automatically be exchanged for Excess Shares or
Excess Preferred Stock, respectively (collectively, "Excess Stock"),  authorized
by  the Declaration  of Trust  and the  Articles of  Incorporation, according to
rules set forth in the Declaration  of Trust and the Articles of  Incorporation,
to  the extent necessary  to ensure that  the purported transfer  or other event
does not result in ownership  of Paired Shares or  shares of Preferred Stock  or
Excess  Stock in violation of the Ownership Limitation. Any purported transferee
or other purported holder of Excess Stock is required to give written notice  to
the  Trust and the Corporation of a purported transfer or other event that would
result in the issuance of Excess Stock.

    Any Excess Trust  Shares and Excess  Corporation Stock which  may be  issued
will  be "paired" in the  same manner that the  Trust Shares and the Corporation
Shares are  currently paired.  Excess Stock  is not  treasury stock  but  rather
continues  as  issued  and  outstanding  capital  stock  of  the  Trust  and the
Corporation. While outstanding, Excess Stock will be held in trust. The trustees
of such trusts shall be appointed by the Trust and the Corporation and shall  be
independent  of the Trust, the  Corporation and the holder  of Excess Stock. The
beneficiary of such trust shall be one or more charitable organizations selected
by the trustee. If, after the purported transfer or other event resulting in  an
exchange of Paired Shares or shares of Preferred

                                       78
<PAGE>
Stock  for  Excess  Stock  and prior  to  the  discovery by  the  Trust  and the
Corporation of such exchange, dividends  or distributions are paid with  respect
to the Paired Shares or shares of Preferred Stock that were exchanged for Excess
Stock, then such dividends or distributions are to be repaid to the trustee upon
demand  for payment to the charitable beneficiary. While Excess Stock is held in
trust, an interest in  that trust may  be transferred by the  trustee only to  a
person  whose ownership of Paired  Shares or shares of  Preferred Stock will not
violate the  Ownership  Limitation, at  which  time  the Excess  Stock  will  be
automatically  exchanged  for the  same  number of  Paired  Shares or  shares of
Preferred Stock of the  same type and  class as the Paired  Shares or shares  of
Preferred Stock for which the Excess Stock was originally exchanged. The Trust's
Declaration  of  Trust  and the  Articles  of Incorporation  of  the Corporation
contain provisions that are designed to ensure that the purported transferee  or
other  purported holder of the Excess Stock may not receive in return for such a
transfer an amount that reflects any appreciation in the Paired Shares or shares
of Preferred Stock for which such  Excess Stock was exchanged during the  period
that  such  Excess Stock  was outstanding.  Any amount  received by  a purported
transferee or other  purported holder in  excess of the  amount permitted to  be
received  must be turned over to the charitable beneficiary of the trust. If the
foregoing restrictions are  determined to be  void or invalid  by virtue of  any
legal  decision, statute,  rule or regulation,  then the  intended transferee or
holder of any Excess  Stock may be deemed,  at the option of  the Trust and  the
Corporation,  to  have  acted  as  an  agent on  behalf  of  the  Trust  and the
Corporation in acquiring or  holding such Excess Stock  and to hold such  Excess
Stock on behalf of the Trust and the Corporation.

    The  Trust's Declaration of  Trust and the Articles  of Incorporation of the
Corporation further provide that the Trust and the Corporation may purchase, for
a period of 90 days during  the time the Excess Stock  is held in trust, all  or
any  portion of the Excess Stock from the original transferee-shareholder at the
lesser of the price paid for the  Paired Shares or shares of Preferred Stock  by
the  purported transferee (or if no notice of such purchase price is given, at a
price to be determined by the Board  of Trustees and the Board of Directors,  in
their  sole discretion, but no lower than  the lowest market price of such stock
(based on the market price of the Paired Shares or shares of Preferred Stock) at
any time during the period in which the  Excess Stock is held in trust) and  the
closing  market price for the Paired Shares  or shares of Preferred Stock on the
date the Trust and the Corporation exercise their option to purchase. The 90-day
period  begins  on  the  date  of   the  violative  transfer  if  the   original
transferee-shareholder  gives notice  to the  Trust and  the Corporation  of the
transfer or (if no notice is given) the date the Board of Trustees and the Board
of Directors determine that a violative transfer has been made.

    The Ownership Limitation will not be removed automatically even if the  REIT
provisions  of the  Code are changed  so as  to no longer  contain any ownership
concentration  limitation  or  if  the  ownership  concentration  limitation  is
increased.  Except as  otherwise described  above, any  change in  the Ownership
Limitation would  require an  amendment  to the  Declaration  of Trust  and  the
Articles of Incorporation. Amendments to the Declaration of Trust and the to the
Articles  of  Incorporation generally  require the  affirmative vote  of holders
owning a  majority  of  the  outstanding Trust  Shares  and  Corporation  Shares
respectively, except that changes to the Ownership Limitation require two-thirds
approval.  In addition to preserving the Trust's status as a REIT, the Ownership
Limitation may have the  effect of precluding an  acquisition of control of  the
Trust  and the Corporation without the approval of the Board of Trustees and the
Board of Directors.

    All persons who own, directly or by virtue of the attribution provisions  of
the Code, 5% or more (or such other percentage as may be required by the Code or
regulations  promulgated thereunder) of the outstanding Paired Shares, Preferred
Stock or Excess Stock must file an affidavit with the Trust and the  Corporation
containing  the  information  specified  in the  Declaration  of  Trust  and the
Articles of Incorporation  before January  30 of  each year.  In addition,  each
shareholder  shall upon  demand be  required to  disclose to  the Trust  and the
Corporation in writing such information with respect to the direct, indirect and
constructive ownership  of shares  as the  Board  of Trustees  or the  Board  of
Directors  deems necessary to  comply with the provisions  of the Declaration of
Trust and the Articles of Incorporation or  the Code applicable to a REIT or  to
comply with the requirements of any taxing authority or governmental agency.

                                       79
<PAGE>
    All  certificates representing Paired Shares or Preferred Shares will bear a
legend referring to the restrictions described above.

DISSOLUTION OF TRUST

    Pursuant to  its Declaration  of Trust,  the Trust  cannot dissolve,  unless
approved  by the affirmative vote or  written consent of shareholders holding at
least two-thirds of the shares entitled to vote on the matter.

AMENDMENT TO THE DECLARATION OF TRUST

    The Trust's Declaration of Trust, including its provisions on classification
of the Board of  Trustees and removal  of trustees, may be  amended only by  the
affirmative vote of the holders of a majority of all of the votes entitled to be
cast  on the matter except in the case of amendments of the Ownership Limitation
which requires the approval of the holders of two-thirds to the Trust Shares and
the Corporation Shares, respectively. Pursuant to the Maryland REIT Law, a  real
estate  investment trust generally cannot amend its Declaration of Trust, unless
approved by the affirmative vote or  written consent of shareholders holding  at
least  two-thirds of the shares  entitled to vote on  the matter unless a lesser
percentage (but not less than a majority of all the votes entitled to be cast on
the matter) is set  forth in the real  estate investment trust's declaration  of
trust.  A declaration of trust may permit the trustees to amend a declaration of
trust from time to time to qualify  as a real estate investment trust under  the
Code or the Maryland REIT Law without the affirmative vote or written consent of
the  shareholders. In addition  the Board of  the Trust may  alter or modify the
investment policies and  restrictions contained  in the  Trust's Declaration  of
Trust  without  the  consent  of  the  Trust's  the  shareholders.  The  Trust's
Declaration of Trust  permits such action  by a  majority vote of  the Board  of
Trustees.

TRANSFER AGENT FOR PAIRED SHARES

    The Transfer Agent for the Paired Shares is First Interstate Bank, Ltd., Los
Angeles, California.

                       FEDERAL INCOME TAX CONSIDERATIONS

    The following is a summary of the material federal income tax considerations
that  may be relevant to a prospective  holder of Paired Shares. Sidley & Austin
has acted as tax counsel to the Trust and the Corporation in connection with the
Offering and  the Trust's  election to  be taxed  as a  REIT, has  reviewed  the
following  discussion  and  is of  the  opinion  that it  fairly  summarizes the
material federal income tax  considerations to a holder  of Paired Shares.  This
summary  is  for information  purposes only  and  is not  tax advice.  Except as
discussed below, no ruling  or determination letters  from the Internal  Revenue
Service  ("IRS") have been or will be requested  by the Company on any tax issue
connected with  the Offering.  The Company  has received  opinions of  Sidley  &
Austin  as to certain federal income tax  consequences. The opinions of Sidley &
Austin are  based  upon the  Internal  Revenue Code  of  1986, as  amended  (the
"Code"),  as currently in effect, applicable Treasury Regulations thereunder and
judicial and administrative interpretations thereof, all of which are subject to
change, including changes that  may be retroactive,  and upon certain  customary
assumptions  and representations. Opinions of counsel are not binding on the IRS
or the courts.  Accordingly, no assurance  can be  given that the  IRS will  not
challenge  the  propriety  of one  or  more  of the  tax  opinions  or positions
described herein or that such a challenge would not be successful.

    This summary does not purport to deal with all aspects of taxation that  may
be  relevant to particular holders  of Paired Shares in  light of their personal
investment or tax circumstances. Except as specifically provided, the discussion
below does not address  foreign, state, or local  tax consequences, nor does  it
specifically  address  the  tax  consequences to  taxpayers  subject  to special
treatment under the federal  income tax laws  (including dealers in  securities,
foreign  persons, life insurance  companies, tax-exempt organizations, financial
institutions, and  taxpayers  subject  to  the  alternative  minimum  tax).  The
discussion  below assumes that the Paired Shares  are or will be held as capital
assets within the meaning of Section 1221 of the Code. No assurance can be given
that legislative,  judicial  or  administrative  changes  will  not  affect  the
accuracy  of  any statements  in this  Prospectus  with respect  to transactions
entered into or contemplated prior to the effective date of such changes.

                                       80
<PAGE>
    EACH PROSPECTIVE PURCHASER OF PAIRED SHARES IS ADVISED TO CONSULT HIS OR HER
OWN TAX ADVISOR REGARDING  THE SPECIFIC TAX  CONSEQUENCES TO HIM  OR HER OF  THE
PURCHASE,  OWNERSHIP AND  SALE OF PAIRED  SHARES, INCLUDING  THE FEDERAL, STATE,
LOCAL, FOREIGN AND OTHER TAX CONSEQUENCES  OF SUCH PURCHASE, OWNERSHIP AND  SALE
AND OF POTENTIAL CHANGES IN THE APPLICABLE TAX LAWS.

FEDERAL INCOME TAXATION OF THE TRUST

BACKGROUND

    In  1980, prior to the  establishment of the Corporation  and the pairing of
its shares with the shares of the Trust, the IRS issued a Private Letter  Ruling
(the  "Ruling") to the Trust in which the IRS held that the pairing of the Trust
Shares and the Corporation Shares and the operation of the Corporation would not
preclude the Trust from qualifying as a REIT. Subsequent to the issuance of  the
Ruling (i) the IRS announced that it would no longer issue rulings to the effect
that  a REIT whose shares are paired with  those of a non-REIT will qualify as a
REIT if the activities of the paired entities are integrated, and (ii) Congress,
in 1984, enacted Section 269B of the  Code, which treats a REIT and a  non-REIT,
the  paired shares of which were  not paired on or before  June 30, 1983, as one
entity for purposes of determining whether  either company qualifies as a  REIT.
Section 269B of the Code has not applied to the Trust and the Corporation (since
the Trust Shares and the Corporation Shares were paired prior to that date), and
the Ruling's conclusions were not adversely affected thereby.

    The  Trust  recently  discovered  that  it  may  not  have  met  all  of the
requirements for maintenance of REIT status for prior years. In order to resolve
this problem and be able  to complete the Reorganization  and the Offering in  a
timely fashion, in 1994, the Trust requested and received a determination letter
from  the  IRS (the  "IRS Letter").  The  IRS Letter  provides that  the Trust's
failure to  comply with  certain  requirements for  maintenance of  REIT  status
terminated its election to be taxed as a REIT beginning with the Trust's taxable
year  ended December 31, 1991 and permits the Trust to re-elect to be taxed as a
REIT commencing with its taxable year  ending December 31, 1995. The IRS  Letter
also  directed the  Trust to  file amended  federal income  tax returns  for its
taxable years ended December 31, 1991 and 1992 as a C corporation (and not as  a
REIT)  and to file  its federal income  tax returns for  its taxable years ended
December 31, 1993 and 1994 as a C corporation. The Trust has filed such  returns
for its taxable years ended December 31, 1991, 1992 and 1993 and has received an
extension of the time for filing such return for its taxable year ended December
31,  1994. Because the Trust had net  losses for federal income tax purposes and
did not pay  any dividends  during its taxable  years ended  December 31,  1991,
1992,  1993 and  1994, the  IRS Letter  did not  result in  the Trust  owing any
federal income tax  and the  holders of Paired  Shares should  not be  adversely
affected for these years.

GENERAL

    The Trust plans to make an election to be taxed as a REIT under Sections 856
through  860  of  the  Code  and  applicable  Treasury  Regulations  (the  "REIT
Requirements" or "REIT  Provisions"), commencing  with its  taxable year  ending
December  31, 1995.  The Trust believes  that, commencing with  its taxable year
ending December 31, 1995, it will be organized and will operate in such a manner
as to  qualify for  taxation as  a REIT  under the  Code. The  Trust 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  REIT Provisions  are highly technical  and complex.  The following sets
forth the material aspects of the REIT Provisions that govern the federal income
tax treatment of a REIT and its  stockholders. This summary is qualified in  its
entirety  by the REIT Provisions and administrative and judicial interpretations
thereof.

    In the opinion of Sidley & Austin, commencing with the Trust's taxable  year
ending  December 31, 1995,  the Trust will  be organized in  conformity with the
requirements for qualification as a REIT,  and its proposed method of  operation
will enable it to meet the requirements for qualification and taxation as a REIT
under the Code. It must be emphasized that Sidley & Austin's opinion is based on
the  IRS  Letter  and  various  assumptions  and  is  conditioned  upon  certain
representations made by the Trust and the Corporation as to factual matters.  In
particular,  Sidley & Austin's opinion is  based upon factual representations of
the Trust

                                       81
<PAGE>
concerning  its  business  and  properties.  Moreover,  such  qualification  and
taxation  as a  REIT depends  upon the Trust's  ability to  meet, through actual
annual operating results,  certain distribution levels,  specified diversity  of
stock  ownership, and various  other qualification tests  imposed under the REIT
Provisions, as discussed below. The Trust's annual operating results will not be
reviewed by Sidley  & Austin. Accordingly,  no assurance can  be given that  the
actual  results of  the Trust's operation  for any particular  taxable year will
satisfy such requirements. Further, the anticipated federal income tax treatment
described  in  this  Prospectus  may  be  changed,  perhaps  retroactively,   by
legislative, administrative, or judicial action at any time. For a discussion of
the  tax  consequences  of failure  to  qualify  as a  REIT,  see  "--Failure to
Qualify."

    As long as the Trust qualifies for taxation as a REIT, it generally will not
be subject to  federal corporate income  taxes on net  income that it  currently
distributes to stockholders. This treatment substantially eliminates the "double
taxation"  (once at the corporate level and again at the stockholder level) that
generally results from investment in a regular corporation.

    Even if the  Trust qualifies  for taxation  as a  REIT, however,  it may  be
subject  to federal income  or excise tax  as follows. First,  the Trust will be
taxed at regular corporate  rates on any undistributed  REIT taxable income  (as
discussed  below),  including  undistributed net  capital  gains.  Second, under
certain circumstances, the Trust may be subject to the "alternative minimum tax"
on its items of tax preference, if any.  Third, if the Trust has (i) net  income
from  the  sale or  other disposition  of "foreclosure  property" (which  is, in
general, property acquired  on foreclosure  or otherwise  on default  on a  loan
secured   by  such  property  or  a  lease  of  such  property)  or  (ii)  other
non-qualifying income from foreclosure  property, it will be  subject to tax  at
the  highest corporate rate on such income.  Fourth, if the Trust has net income
from "prohibited transactions" (which  are, in general,  certain sales or  other
dispositions  of property, other  than foreclosure property,  held primarily for
sale to  customers in  the ordinary  course of  business), such  income will  be
subject  to a 100% tax. Fifth, if the Trust 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  Trust fails the 75% or
95%  test,  multiplied   by  a   fraction  intended  to   reflect  the   Trust's
profitability.  Sixth,  if  the  Trust should  fail  to  distribute  during each
calendar year at least the sum of (i)  85% of its REIT ordinary income for  such
year,  (ii) 95% of its REIT capital gain net income for such year, and (iii) any
undistributed taxable income from prior periods, the Trust will be subject to  a
4%  excise tax  on the  excess of such  required distributions  over the amounts
actually distributed. Seventh, pursuant to IRS Notice 88-19, if the Trust has  a
net  unrealized  built-in gain,  with  respect to  any  asset (a  "Built-in Gain
Asset") held by the  Trust on January 1,  1995 or acquired by  the Trust from  a
corporation  that is or has been a  C corporation (I.E., generally a corporation
subject to full corporate-level tax) in certain transactions in which the  basis
of  the Built-in Gain Asset in the hands of the Trust is determined by reference
to the basis  of the  asset in the  hands of  the C corporation,  and the  Trust
recognizes  gain on the disposition of such asset through the Realty Partnership
during the 10-year  period (the  "Recognition Period") beginning  on January  1,
1995  with respect to assets held by the  Trust on such date or, with respect to
other assets, the date on which such  asset was acquired by the Trust, then,  to
the  extent of the Built-in Gain (I.E., the  excess of (a) the fair market value
of such asset over (b) the Trust's  adjusted basis in such asset, determined  as
of the beginning of the Recognition Period), such gain will be subject to tax at
the  highest regular corporate  rate pursuant to  Treasury Regulations that have
not yet  been promulgated.  The  results described  above  with respect  to  the
recognition  of  Built-in  Gain assume  that  the  Trust will  make  an election
pursuant to IRS Notice 88-19. The Trust believes that it will have Built-In-Gain
Assets as of  January 1, 1995  and, thus, sales  of assets by  the Trust or  the
Realty  Partnership after 1994 could result in a federal income tax liability to
the Trust.

REQUIREMENTS FOR QUALIFICATION

    To qualify as a REIT, the Trust must elect to be so treated and must meet on
a continuing basis  certain requirements  (as discussed below)  relating to  the
Trust's  organization, sources of income, nature  of assets, and distribution of
income to shareholders.

    The Code defines a REIT as a corporation, trust or association: (i) that  is
managed  by one or more trustees or  directors; (ii) the beneficial ownership of
which is evidenced by transferable shares, or by

                                       82
<PAGE>
transferable certificates of beneficial interest; (iii) that would be taxable as
a domestic corporation,  but for  the REIT Provisions;  (iv) that  is neither  a
financial  institution nor an insurance company subject to certain provisions of
the Code; (v) the beneficial ownership of which is held by 100 or more  persons;
(vi) during the last half of each taxable year not more than 50% in value of the
outstanding  stock of which is  owned, directly or indirectly,  by five or fewer
individuals (defined in the Code to  include certain entities); (vii) as of  the
close  of  the taxable  year, has  no  earnings and  profits accumulated  in any
non-REIT year; (viii) is not electing to be  taxed as a REIT prior to the  fifth
taxable year which begins after the first taxable year for which its REIT status
terminated  or  was revoked  or the  IRS  has waived  the applicability  of such
waiting period;  and  (ix) that  meets  certain other  tests,  described  below,
regarding  the nature of its income and assets. The REIT Provisions provide that
conditions (i) to (iv),  inclusive, must be met  during the entire taxable  year
and that condition (v) must be met during at least 335 days of a taxable year of
12  months, or  during a proportionate  part of a  taxable year of  less than 12
months. Conditions (v)  and (vi) will  not apply until  after the first  taxable
year for which an election is made by the REIT to be taxed as a REIT.

    The  Trust has sufficient shareholders to satisfy condition (v) and believes
its shareholders satisfy condition (vi). In addition, the Trust's Declaration of
Trust and the Corporation's Articles  of Incorporation provide for  restrictions
regarding  the transfer and ownership of shares, which restrictions are intended
to assist the Trust  in continuing to satisfy  the share ownership  requirements
described  in  conditions  (v)  and  (vi)  above.  Such  transfer  and ownership
restrictions are described in "Capital Stock--Ownership Limits; Restrictions  on
Transfer;  Repurchase and Redemption of Shares."  The Trust believes that, as of
January 1, 1995, it satisfied condition (vii)  and, based on the IRS Letter,  it
satisfies condition (viii).

    Pursuant  to applicable Treasury Regulations, in  order to elect to be taxed
as a  REIT,  the  Trust  must  maintain  certain  records  and  request  certain
information  from its stockholders designed to  disclose the actual ownership of
its  stock.  The  Trust  has  represented   that  it  will  comply  with   these
requirements.

    The  Trust may  not elect to  become a REIT  unless its taxable  year is the
calendar year. The Trust's taxable year is the calendar year.

    In the  case  of a  REIT  that  is a  partner  in a  partnership,  the  REIT
Provisions provide that the REIT is deemed to own its proportionate share of the
assets  of the  partnership and is  deemed to be  entitled to the  income of the
partnership attributable to such share. In addition, the character of the assets
and gross income of the partnership shall retain the same character in the hands
of the REIT  for purposes  of the  REIT Requirements,  including satisfying  the
gross  income  tests and  the asset  tests,  described below.  Similar treatment
applies with respect to lower-tier  partnerships which the REIT indirectly  owns
through   its  interests   in  higher-tier   partnerships.  Thus,   the  Trust's
proportionate share of the assets, liabilities and items of income of the Realty
Partnership and the LLCs, respectively,  will be treated as assets,  liabilities
and  items of  income of  the Trust  for purposes  of applying  the requirements
described herein, provided that the Realty Partnership and the LLCs are  treated
as  partnerships  for federal  income tax  purposes.  See "--Federal  Income Tax
Aspects of the Partnerships below."

    PAIRED SHARES.  Section 269B  of the Code provides that  if the shares of  a
REIT  and a non-REIT are paired then the  REIT and the non-REIT shall be treated
as one entity for purposes of determining whether either company qualifies as  a
REIT.  If Section 269B applied to the  Trust and the Corporation, then the Trust
would not be able to satisfy the  gross income tests (described below) and  thus
would  not be  eligible to  be taxed  as a  REIT. Section  269B does  not apply,
however, if the shares  of the REIT  and the non-REIT were  paired on or  before
June  30, 1983 and the REIT was taxable as a REIT on or before June 30, 1983. As
a result of this grandfathering rule, Section 269B has not applied to the  Trust
and  the Corporation. This  grandfathering rule does not,  by its terms, require
that the Trust  be taxed as  a REIT  at all times  after June 30,  1983. In  the
opinion  of Sidley & Austin,  the IRS letter and  the termination of the Trust's
REIT election for the  taxable years ended December  31, 1991 through 1994  will
not result in Section 269B becoming applicable to the Trust. There are, however,
no judicial or administrative authorities interpreting this grandfathering rule.
Therefore,  the  opinion of  Sidley  & Austin  is  based solely  on  the literal
language of the statutory grandfathering rule.

                                       83
<PAGE>
    Even though Section 269B  of the Code  does not apply to  the Trust and  the
Corporation,  the IRS could assert that the  Trust and the Corporation should be
treated as  one  entity  under  general tax  principles.  In  general,  such  an
assertion  should only be upheld if the separate corporate identities are a sham
or unreal.  Not all  of the  trustees of  the Trust  are also  directors of  the
Corporation  and no individual  serves as an  officer of both  the Trust and the
Corporation. In addition, the  Trust, and the  Corporation and each  Partnership
and LLC have separate creditors and are subject to different state law licensing
and regulatory requirements. The Trust and the Corporation have represented that
they  and the Partnerships  and the LLCs  will each maintain  separate books and
records and  all  material  transactions  among  them  have  been  and  will  be
negotiated  and  structured  with  the intention  of  achieving  an arm's-length
result. Based on  the foregoing,  Sidley &  Austin is  of the  opinion that  the
separate  corporate  identities  of  the  Trust  and  the  Corporation  will  be
respected.

    Due to the paired  structure, the Trust,  the Corporation, the  Partnerships
and  the LLCs are controlled by the same  interests. As a result, the IRS could,
pursuant to Section 482 of the  Code, seek to distribute, apportion or  allocate
gross  income, deductions,  credits or  allowances between  or among  them if it
determines that such distribution, apportionment  or allocation is necessary  in
order  to prevent evasion of  taxes or to clearly  reflect income. The Trust and
the Corporation have represented that all material transactions between them and
among them and the Partnerships  and the LLCs have  been and will be  negotiated
and  structured with  the intention  of achieving an  arm's length  result. As a
result, the potential application of Section 482  of the Code should not have  a
material effect on the Trust or the Corporation.

    INCOME  TESTS.  In order to maintain qualification as a REIT, the Trust must
annually satisfy three  gross income  requirements (the  "gross income  tests").
First,  at least 75%  of the Trust's  gross income (excluding  gross income from
prohibited transactions) for each taxable year must consist of defined types  of
income derived directly or indirectly from investments relating to real property
or  mortgages  on  real  property  (including  "rents  from  real  property," as
described below, and in certain  circumstances, interest) or from certain  types
of  qualified temporary investments.  Second, at least 95%  of the Trust's gross
income (excluding gross  income from prohibited  transactions) for each  taxable
year must be derived from the same items which qualify under the 75% income test
and  from dividends, interest, and gain from the sale or disposition of stock or
securities that do not constitute dealer property or from any combination of the
foregoing. Third, short-term gain from the sale or other disposition of stock or
securities, gain from  prohibited transactions  and gain  on the  sale or  other
disposition  of  real  property  held  for  less  than  four  years  (apart from
involuntary conversions and sales of  foreclosure property) must represent  less
than  30% of  the Trust's gross  income (including gross  income from prohibited
transactions) for each taxable year.

    Rents received  or  deemed  to be  received  by  the Trust  (or  the  Realty
Partnership)  will qualify  as "rents  from real  property" for  purposes of the
gross income tests only if several conditions are met. First, the amount of rent
must not be based in whole  or in part 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 (or items thereof). Second, the
Code provides that rents received from a tenant will not qualify as "rents  from
real  property" in satisfying the gross income tests if the REIT, or a direct or
indirect owner of 10% or more of  the REIT, directly or indirectly, owns 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, a REIT may  provide services to its  tenants and the income
will qualify as "rents from  real property" only if the  services are of a  type
that  a tax-exempt organization  can provide to its  tenants without causing its
rental income to be unrelated business  taxable income under the Code.  Services
that  would give  rise to  unrelated business  taxable income  if provided  by a
tax-exempt  organization  ("Prohibited  Services")   must  be  provided  by   an
"independent  contractor" who is  adequately compensated and  from whom the REIT
does not derive  any income.  Payments for  services furnished  (whether or  not
rendered  by an  independent contractor)  that are  not customarily  provided to
tenants in properties of a similar class  in the geographic market in which  the
REIT's property is located will not qualify as "rents from real property."

                                       84
<PAGE>
    Substantially all of the Trust's income will be derived from its partnership
interest  in the Realty  Partnership. The Realty Partnership  leases for a fixed
period all  but three  of its  fee and  leasehold interests  in its  hotels  and
associated  property to  the Operating Partnership  and leases  three hotels and
associated property to an  unrelated person (the "Leases").  The Leases are  net
leases  which generally provide  for payment of  rent equal to  the greater of a
fixed  rent  or  a  percentage  rent.  The  percentage  rent  is  calculated  by
multiplying  fixed  percentages  of the  gross  room revenues  and,  for certain
hotels, fixed percentages of other types of gross revenues in excess of  certain
levels.

    In  order for the rents paid under the Leases to constitute "rents from real
property," the Leases must  be respected as true  leases for federal income  tax
purposes and not treated as service contracts, joint ventures or some other type
of  arrangement. The determination of whether the Leases are true leases depends
upon an analysis of  all of the surrounding  facts and circumstances. In  making
such a determination, courts have considered a variety of factors, including the
intent of the parties, the form of the agreement, the degree of control over the
property  that is  retained by the  property owner  and the extent  to which the
property owner  retains  the risk  of  loss with  respect  to the  property.  In
addition,  Section 7701(e) of the Code provides that a contract that purports to
be a service contract (or a partnership agreement) is treated instead as a lease
of property if the contract is properly treated as such, taking into account all
relevant factors, including  whether or  not: (i)  the service  recipient is  in
physical  possession of  the property; (ii)  the service  recipient controls the
property; (iii) the service recipient  has a significant economic or  possessory
interest  in the property; (iv)  the service provider does  not bear any risk of
substantially diminished  receipts or  substantially increased  expenditures  if
there  is nonperformance under  the contract; (v) the  service provider does not
use the  property  concurrently  to provide  significant  services  to  entities
unrelated  to the service recipient; and (vi)  the total contract price does not
substantially exceed the  total rental value  of the property  for the  contract
period.  Since the determination whether a service contract should be treated as
a lease is inherently factual, the presence or absence of any single factor  may
not be dispositive in every case.

    Sidley  & Austin is of  the opinion that the Leases  will be treated as true
leases for federal income tax purposes. This  opinion is based, in part, on  the
following  facts: (i)  the Realty Partnership  and the lessees  intend for their
relationship to be that of lessor and lessee and each such relationship will  be
documented  by  a lease  agreement;  (ii) the  lessees  will have  the  right to
exclusive possession and use and quiet  enjoyment of the leased premises  during
the  term  of the  Leases;  (iii) the  lessees  will bear  the  cost of,  and be
responsible for, day-to-day maintenance and repair of the leased premises, other
than the cost of certain capital  expenditures, and will dictate how the  leased
premises  are operated  and maintained;  (iv) the lessees  will bear  all of the
costs and  expenses of  operating the  leased premises  during the  term of  the
Leases;  (v) the term of the Leases is less than the economic life of the leased
premises and the lessees do not have purchase options with respect to the leased
premises; (vi) the lessees are required to pay substantial fixed rent during the
term of the Leases; and (vii) each lessee stands to incur substantial losses  or
reap  substantial profits depending  on how successfully  it operates the leased
premises.

    Investors  should  be  aware,  however,  that  there  are  not   controlling
authorities  involving leases with  terms substantially the  same as the Leases.
Therefore, the opinion of Sidley & Austin is based upon an analysis of the facts
and circumstances and upon rulings  and judicial decisions involving  situations
that  are analogous.  If any significant  Lease is recharacterized  as a service
contract or a  partnership agreement,  rather than as  a true  lease, the  Trust
would  not be able to satisfy either the 75% or 95% gross income tests and, as a
result, would lose its REIT status.

    In order for rent payments under the  Leases to qualify as "rents from  real
property,"  the rent must not  be based on the income  or profits of any person.
The percentage rent under the Leases will qualify as "rents from real  property"
if  it is based on percentages of receipts  or sales and the percentages (i) are
fixed at the time the Leases are entered into, (ii) are not renegotiated  during
the term of the Leases in a manner that has the effect of basing percentage rent
on  income or  profits, and  (iii) conform  with normal  business practice. More
generally, percentage rent will  not qualify as "rents  from real property"  if,
considering  the Leases and  all the surrounding  circumstances, the arrangement
does not conform  with normal business  practice, but  is in reality  used as  a
means  of basing the percentage  rent on income or  profits. Since the Trust and
the Corporation  have  represented that  there  is  no plan  or  arrangement  to
renegotiate any of the Leases and the

                                       85
<PAGE>
Leases  conform  with  normal business  practice,  the percentage  rent  will be
treated as "rents  from real  property" under  this requirement.  The Trust  has
further represented with respect to hotel properties that the Realty Partnership
may acquire in the future that it will not charge rent that is based in whole or
in  part on the income or profits of any person (except by reason of being based
on a fixed percentage of receipts or sales, as described above).

    Another requirement for  rent payments  under a Lease  to constitute  "rents
from real property" is that the rent attributable to personal property under the
Lease  must not be  greater than 15% of  the rent received  under the Lease. For
this purpose, rent attributable  to personal property is  the amount that  bears
the  same ratio to  the total rent  for the taxable  year as the  average of the
adjusted basis of the personal property at  the beginning and at the end of  the
taxable  year bears to the  average of the aggregate  adjusted basis of both the
real property and personal  property leased under, or  in connection with,  such
lease. Under the Leases, the Realty Partnership leases certain personal property
to  the tenants. The Trust believes that under  each of the Leases less than 15%
of the total  rent is attributable  to personal  property and, as  a result,  no
portion  of such rent will  be treated as being  for rental of personal property
for purposes  of  the 75%  and  95%  gross income  tests.  If the  IRS  were  to
successfully  assert  that  with respect  to  one  or more  of  the  Leases rent
attributable to personal property is greater than 15% of the total rent, then it
is possible that the Trust  would not be able to  satisfy either the 75% or  95%
gross income tests and, as a result, would lose its REIT status. With respect to
both  the Leases and future acquisitions, the Trust has represented that it will
monitor the 15% test to ensure continued qualification as a REIT.

    A third requirement  for qualification of  rent under the  Leases as  "rents
from  real property" is that the Trust must not own, directly or constructively,
10% or more of the Operating Partnership (or any other tenant under a Lease). If
the Trust were  to own  directly or  indirectly, 10%  or more  of the  Operating
Partnership  (or such tenant),  the rent paid  to the Realty  Partnership by the
Operating Partnership (or such  tenant) with respect to  property leased by  the
Realty  Partnership  to the  Operating Partnership  (or  such tenant)  would not
qualify as income  of the  type that  can be  received by  a REIT.  In order  to
prevent  such a situation, which would  likely result in the disqualification of
the Trust  as  a REIT,  the  Trust Declaration  of  Trust and  the  Articles  of
Incorporation contain restrictions on the amount of Trust Shares and Corporation
Shares  that any one  person can own. These  restrictions generally provide that
any attempt by any one person to actually or constructively acquire 8.0% or more
of  the   outstanding  Paired   Shares  will   be  ineffective.   See   "Capital
Stock--Ownership Limits; Restrictions on Transfer; Repurchase, and Redemption of
Shares."   However,  notwithstanding  such   restrictions,  because  the  Code's
constructive ownership rules for purposes of  the 10% ownership limit are  broad
and  it is not possible to continually  monitor direct and indirect ownership of
Paired Shares, it is possible that some  person may at some time own  sufficient
Paired Shares to cause the termination of the Trust's REIT status.

    Finally,  rent  under  the  Leases  will not  qualify  as  "rents  from real
property" if either  the Trust or  the Realty Partnership  renders or  furnishes
Prohibited  Services to the occupants of the Realty Partnership's properties. So
long as the Leases are treated as true leases, neither the Trust nor the  Realty
Partnership  should be treated as rendering or furnishing Prohibited Services to
the occupants of the Realty Partnership's properties.

    Based on the foregoing,  Sidley & Austin  is of the  opinion that, the  rent
payable  under the  Leases will  be treated  as "rents  from real  property" for
purposes of  the 75%  and 95%  gross income  tests. There  can, however,  be  no
assurance  that the IRS will not successfully assert a contrary position or that
there will not be a  change in circumstances (such as  the entering into of  new
leases)  which would result in a portion of the rent received to fail to qualify
as "rents from real property." In such case, it is possible that the Trust would
not be able to satisfy either the 75% or 95% gross income test and, as a result,
would lose its REIT status.

    For purposes of the gross income  tests, the term "interest" generally  does
not  include  any amount  received or  accrued (directly  or indirectly)  if the
determination of  such amount  depends in  whole or  in part  on the  income  or
profits of any person. However, an amount received or accrued generally will not
be  excluded from the term "interest" solely by reason of being based on a fixed
percentage or percentages  of receipts  or sales. The  Realty Partnership  holds
notes    and   may    advance   money   from    time   to    time   to   tenants

                                       86
<PAGE>
for the purpose of  financing tenant improvements, making  real estate loans  or
holding  or acquiring additional notes. None of  the notes currently held by the
Realty Partnership or the LLCs  provide for the payment  of any amount based  on
the  income  or profits  of  any person  other than  amounts  based, on  a fixed
percentage or  percentage of  receipts  or sales.  In  addition, the  Trust  has
represented that none of the Trust, the Realty Partnership or the LLCs intend to
charge interest that will depend in whole or in part on the income or profits of
any  person or  to make loans  (not secured  in substantial part  by real estate
mortgages) in amounts that could jeopardize the Trust's compliance with the  75%
and  5% asset tests, discussed below. To the extent the notes held by the Realty
Partnership or the LLCs are secured  by real property, the interest received  or
accrued  with respect to such  notes should be treated  as qualifying income for
both the 75% and the  95% gross income tests. Certain  of the notes held by  the
Realty  Partnership  are  not secured  by  real property.  Interest  received or
accrued with respect to  such notes should be  treated as qualifying income  for
the 95% gross income test but should not be treated as qualifying income for the
75%  gross income tax. However, the amount of such interest should not cause the
Trust to fail to satisfy the 75% gross income test.

    Any gross income derived from a prohibited transaction is taken into account
in applying the  30% income test  necessary to qualify  as a REIT,  and the  net
income  from that transaction is subject to  a 100% tax. The Trust believes that
no asset owned by it or by the Realty Partnership is held for sale to  customers
and  that  sale of  any such  property will  not  be in  the ordinary  course of
business of  the Trust  or  the Realty  Partnership.  Whether property  is  held
"primarily  for sale to customers in the ordinary course of a trade or business"
and,  therefore,  is  subject  to  the  100%  tax,  depends  on  the  facts  and
circumstances  in  effect  from  time  to time,  including  those  related  to a
particular property. The Trust and the Realty Partnership will attempt to comply
with the terms  of safe-harbor  provisions in  the Code  prescribing when  asset
sales  will not be characterized  as prohibited transactions. Complete assurance
cannot be  given,  however, that  the  Trust  can comply  with  the  safe-harbor
provisions  of the Code  or that the  Trust or the  Realty Partnership can avoid
owning property that may be characterized  as property held "primarily for  sale
to customers in the ordinary course of business."

    If  the Trust fails  to satisfy one or  both of the 75%  or 95% gross income
tests for any taxable year, it may nevertheless qualify as a REIT for such  year
if  it is entitled to relief under  certain provisions of the Code. These relief
provisions generally will be available if the Trust's failure to meet such tests
is due  to  reasonable cause  and  not willful  neglect,  the Trust  attaches  a
schedule  of the  sources of  its income  to its  tax return,  and any incorrect
information on the schedule was not due to fraud with intent to evade tax. It is
not possible to state whether in  all circumstances the Trust would be  entitled
to  the benefit of  these relief provisions. As  discussed above in "--General,"
even if these relief provisions  apply, a tax would  be imposed with respect  to
the  excess net  income. No  similar mitigation  provision applies  if the Trust
fails the 30% income test.  In such case, the Trust  will cease to qualify as  a
REIT.

    ASSET  TESTS.  In order  to maintain qualification as  a REIT, the Trust, at
the close of each  quarter of its  taxable year, must  also satisfy three  tests
relating  to the nature of its  assets. First, at least 75%  of the value of the
Trust's total assets must  be represented by real  estate assets (including  (i)
its  allocable share  of real  estate assets held  by partnerships  in which the
Trust owns a direct or indirect interest and (ii) stock or debt instruments held
for not more than one  year purchased with the proceeds  of a stock offering  or
long-term  (at least five years)  debt offering of the  Trust), cash, cash items
and government securities. Second, not more than 25% of the Trust's total assets
may be represented by securities other than those in the 75% asset class. Third,
of the  investments included  in  the 25%  asset class,  the  value of  any  one
issuer's  securities owned by  the Trust may not  exceed 5% of  the value of the
Trust's total  assets, and  the Trust  may  not own  more than  10% of  any  one
issuer's outstanding voting securities.

    The  Trust anticipates that commencing with its taxable year ending December
31, 1995 it will be  able to comply with the  asset tests. Substantially all  of
the  Trust's investments will be in  properties owned by the Realty Partnership,
at  least  75%  of  which  will  represent  qualifying  real  estate  assets.  A
substantial  portion of  the indebtedness  of the  Operating Partnership  to the
Realty Partnership  may not  be  qualifying assets  under  the 75%  asset  test.
However,  such portion  does not  exceed 5% of  the value  of the  assets of the
Realty Partnership and,  thus, will not  cause the  Trust to fail  the 5%  asset
test.

                                       87
<PAGE>
    After  initially meeting the  asset tests at  the close of  any quarter, the
Trust will not lose its status as a REIT for failure to satisfy the asset  tests
at  the end of a later  quarter solely by reason of  changes in asset values. If
the failure to satisfy the asset tests results from an acquisition of securities
or other property during a quarter, the  failure can be cured by disposition  of
sufficient non-qualifying assets within 30 days after the close of that quarter.
The  Trust intends to  maintain adequate records  of the value  of its assets to
ensure compliance with the asset tests and  to take such actions within 30  days
after the close of any quarter as may be required to cure any non-compliance.

    ANNUAL DISTRIBUTION REQUIREMENTS.  The Trust, in order to qualify as a REIT,
is  required to distribute dividends (other  than capital gain dividends) to its
stockholders in an  amount at  least equal  to (i)  the sum  of (a)  95% of  the
Trust's  "REIT taxable  income" (computed without  regard to  the dividends paid
deduction and the Trust's net capital gain) and (b) 95% of the net income (after
tax), if any, from foreclosure property, minus (ii) the sum of certain items  of
non-cash income. In addition, if the Trust (or the Realty Partnerships) disposes
of  any Built-in  Gain Asset  during its Recognition  Period, the  Trust will be
required, pursuant to  IRS regulations that  have not yet  been promulgated,  to
distribute  at least 95% of the Built-in Gain (after tax), if any, recognized on
the disposition of such asset. Distributions must be paid in the taxable year to
which they relate, or in the following taxable year if declared before the Trust
timely files its tax  return for such year  and if paid on  or before the  first
regular  dividend payment after  such declaration. To the  extent that the Trust
does not distribute all of its net capital gain or distributes at least 95%, but
less than 100%, of its "REIT taxable income," as adjusted, it will be subject to
tax thereon at regular ordinary and capital gain corporate tax rates.

    Furthermore, if the  Trust should  fail to distribute  during each  calendar
year at least the sum of (i) 85% of its REIT ordinary income for such year, (ii)
95%  of its REIT capital gain income  for such year, and (iii) any undistributed
taxable income from prior periods, the Trust will be subject to a 4% excise  tax
on   the  excess  of  such  required  distribution  over  the  amounts  actually
distributed.

    The Trust intends  to make  timely distributions sufficient  to satisfy  the
annual  distribution requirements and to the  extent practical, avoid payment of
material amounts of federal income or excise tax by the Trust.

    It is possible, however, that the  Trust, from time to time, may  experience
timing  differences between the  actual receipt of income  and actual payment of
deductible expenses  and the  inclusion of  such income  and deduction  of  such
expenses  in arriving at REIT  taxable income. In addition,  it is also possible
that, from time to time, the Trust may be allocated a share of net capital  gain
attributable  to the  sale of  depreciated property  that exceeds  its allocable
share of cash attributable to that sale.  In such cases, the Trust may not  have
sufficient  cash or  other liquid assets  to meet  the distribution requirements
described above. In order to meet  the distribution requirements in such  cases,
the  Trust (or  the Realty  Partnership) may  find it  necessary to  arrange for
short-term or possible long-term borrowings or  to pay dividends in the form  of
taxable stock dividends.

    Under  certain circumstances, the Trust may be  able to rectify a failure to
meet the  above  distribution requirements  for  a year  by  paying  "deficiency
dividends" to stockholders in a later year, which may be included in the Trust's
deduction  for dividends paid for the earlier  year. Thus, the Trust may be able
to avoid being taxed  on amounts distributed  as deficiency dividends;  however,
the  Trust  will  be required  to  pay interest  based  upon the  amount  of any
deduction taken for deficiency dividends.

FAILURE TO QUALIFY

    If the Trust fails to  qualify for taxation as a  REIT in any taxable  year,
and  the  relief provisions  do  not apply,  the Trust  will  be subject  to tax
(including any  applicable alternative  minimum tax)  on its  taxable income  at
regular  corporate rates. Distributions to shareholders in any year in which the
Trust fails to  qualify will not  be deductible by  the Trust nor  will they  be
required to be made. As a result, the Trust's failure to qualify as a REIT could
reduce  the cash available for distribution by the Trust to its shareholders. In
addition, if  the  Trust  fails to  qualify  as  a REIT,  all  distributions  to
shareholders  will be taxable  as ordinary income  to the extent  of the Trust's
current  and  accumulated  earnings  and   profits,  and,  subject  to   certain
limitations  of  the  Code,  corporate  distributees  may  be  eligible  for the
dividends-received deduction. Unless

                                       88
<PAGE>
entitled to relief under specific statutory  provisions, the Trust will also  be
disqualified  from taxation as a  REIT for the four  taxable years following the
year during which qualification was lost. It is not possible to state whether in
all circumstances the Trust would be entitled to such statutory relief.

FEDERAL INCOME TAXATION OF THE CORPORATION

    The Corporation is the common parent of an affiliated group of  corporations
filing  a  consolidated  return  (the  "Corporation  Group").  After  the Gaming
Approvals  are   received   (see  "Business   and   Properties--Regulation   and
Licensing"),  substantially all of  the Corporation Group's  taxable income will
consist of its distributive share of the Operating Partnership's taxable income.
The Corporation  Group will  be subject  to federal  income tax  on its  taxable
income.

FEDERAL INCOME TAXATION OF HOLDERS OF PAIRED SHARES

FEDERAL INCOME TAXATION OF TAXABLE U.S. HOLDERS

    As  used herein, the term "U.S. Stockholder" means a holder of Paired Shares
who: (i) is a citizen or resident  of the United States; (ii) is a  corporation,
partnership,  or other entity created  or organized in or  under the laws of the
United States or of any political subdivision thereof; or (iii) is an estate  or
trust  the income of which is subject to U.S. federal income taxation regardless
of its source. As long as the  Trust qualifies as a REIT, distributions made  to
the  Trust's  U.S. Stockholders  up  to the  amount  of the  Trust's  current or
accumulated earnings and profits (and not designated as capital gain  dividends)
will  be taken into account by them as  ordinary income and will not be eligible
for the dividends-received  deduction for corporations.  Distributions that  are
properly  designated by  the Trust  as capital gain  dividends will  be taxed as
long-term capital gain (to the extent they do not exceed the Trust's actual  net
capital  gain for the taxable  year) without regard to  the period for which the
holder has held its stock. However,  corporate holders may be required to  treat
up  to 20%  of certain  capital gain dividends  as ordinary  income, and capital
gains  dividends  are  not   eligible  for  the  dividends-received   deduction.
Distributions  in excess  of the  Trust's current  and accumulated  earnings and
profits will not be taxable  to a holder to the  extent that they do not  exceed
the  adjusted basis  of the  holder's Trust Shares,  but rather  will reduce the
adjusted basis  of such  Trust Shares.  To the  extent that  such  distributions
exceed  the adjusted basis of  a holder's Trust Shares  they will be included in
income as long-term capital gain (or short-term capital gain if the shares  have
been held for one year or less). In addition, any dividend declared by the Trust
in  October, November or December of any year payable to a holder of record on a
specified date in any such month shall be treated as both paid by the Trust  and
received  by the holder on December 31  of such year, provided that the dividend
is actually paid by the Trust during January of the following calendar year.

    The Trust will be treated as having sufficient earnings and profits to treat
as a dividend  any distribution by  the Trust up  to the amount  required to  be
distributed  in order to avoid imposition of  the 4% excise tax discussed above.
As a result, holders may be  required to treat certain distributions that  would
otherwise  result  in a  tax-free return  of  capital as  taxable distributions.
Moreover, any "deficiency dividend" will be  treated as a "dividend" (either  as
ordinary  or  capital gain  dividend, as  the  case may  be), regardless  of the
Trust's earnings and profits.

    Distributions from the  Trust and  gain from  the disposition  of the  Trust
Shares   will  not  be  treated  as  passive  activity  income  and,  therefore,
stockholders may not be able to apply any "passive losses" against such  income.
Dividends  from the  Trust (to  the extent  they do  not constitute  a return of
capital) will generally  be treated  as investment  income for  purposes of  the
investment  interest expense limitation. Gain from the disposition of shares and
capital gains dividends  will not  be treated  as investment  income unless  the
holders elect to have the gain taxed at ordinary income rates.

    Distributions  from the  Corporation up to  the amount  of the Corporation's
current or accumulated earnings and profits  will be taken into account by  U.S.
Stockholders  as ordinary income and will be eligible for the dividends received
deduction for corporations. Distributions in excess of the Corporation's current
and accumulated earnings  and profits will  not be  taxable to a  holder to  the
extent that they do not exceed the

                                       89
<PAGE>
adjusted  basis of  the holder's Corporation  Stock, but rather  will reduce the
adjusted basis of such Corporation Stock. To the extent that such  distributions
exceed  the adjusted basis of a holder's Corporation Stock they will be included
in income as long-term capital gain (or short-term capital gain if the stock has
been held for one year or less).

    In general, a  U.S. Stockholder  will realize capital  gain or  loss on  the
disposition of Paired Shares equal to the difference between the amount realized
on  such disposition and the holder's adjusted basis in such Paired Shares. Such
gain or loss  will generally constitute  long-term capital gain  or loss if  the
holder  held such Paired Shares for more than one year. However, any loss upon a
sale or exchange of Trust  Shares by a holder who  has held such shares for  six
months  or less (after applying certain holding period rules) will be treated as
a long-term capital loss to the extent of distributions from the Trust  required
to be treated by such holder as long-term capital gain.

    U.S. Stockholders may not include in their individual income tax returns any
net operating losses or capital losses of the Trust or the Corporation.

FEDERAL TAXATION OF TAX-EXEMPT HOLDERS OF PAIRED SHARES

    The  IRS has  ruled that  amounts distributed  as dividends  by a  REIT to a
tax-exempt employee's pension trust do not constitute unrelated business taxable
income ("UBTI"). Based on this ruling and the analysis therein, distributions by
the Trust should not, subject to certain exceptions described below, be UBTI  to
a  qualified plan, IRA  or other tax-exempt  entity (a "Tax-Exempt Stockholder")
provided the Tax-Exempt Stockholder  has not held its  shares as "debt  financed
property"  within the meaning of the Code  and the shares are not otherwise used
in an  unrelated trade  or business  of the  Tax-Exempt Stockholder.  Similarly,
income  from the sale of Trust Shares  should not, subject to certain exceptions
described below, constitute UBTI unless the Tax-Exempt Stockholder has held such
Trust Shares  as  a  dealer (under  Section  512(b)(5)(B)  of the  Code)  or  as
"debt-financed  property" within the meaning of Section 514 of the Code. Revenue
rulings are interpretive in nature and subject to revocation or modification  by
IRS.

    For  Tax-Exempt  Stockholders  that  are  social  clubs,  voluntary employee
benefit associations, supplemental  unemployment benefit  trusts, and  qualified
group  legal services plans, exempt from  federal income taxation under Sections
501(c)(7), (c)(9), (c)(17) and (c)(20) of the Code respectively, income from  an
investment  in the Trust will constitute UBTI unless the organization is able to
deduct properly amounts set aside or  placed in reserve for certain purposes  so
as  to  offset  the  income  generated by  its  investment  in  the  Trust. Such
prospective  investors  should  consult  their  tax  advisors  concerning  these
"set-aside" and reserve requirements.

    Notwithstanding  the above,  however, a portion  of the dividends  paid by a
"pension held REIT" shall (subject to a DE MINIMIS exception) be treated as UBTI
as to any trust  that (i) is described  in Section 401(a) of  the Code, (ii)  is
tax-exempt  under Section 501(a) of the Code,  and (iii) holds more than 10% (by
value) of the interests in the REIT. Tax-exempt pension funds that are described
in Section 401(a) of  the Code are  referred to below  as "qualified trusts."  A
REIT  is a "pension held REIT" if (i) it  would not have qualified as a REIT but
for the fact that  Section 856(h)(3) of  the Code provides  that stock owned  by
qualified  trusts  shall be  treated,  for purposes  of  the "not  closely held"
requirement, as owned  by the  beneficiaries of the  trust (rather  than by  the
trust  itself), and (ii) either (a) at  least one such qualified trust hold more
than 25% (by value) of the interests in the real estate investment trust, or (b)
one or more such qualified trusts, each of whom owns more than 10% (by value) of
the interests in the REIT, hold in the aggregate more than 50% (by value) of the
interests in the REIT. Due to the Ownership Limitation, the Trust should not  be
a "pension held REIT" within the meaning of the Code.

FEDERAL TAXATION OF NON-U.S. HOLDERS OF PAIRED SHARES

    The  rules governing United States federal  income taxation of the ownership
and disposition of  stock by persons  that are, for  purposes of such  taxation,
non-resident  alien individuals, foreign  corporations, foreign partnerships, or
foreign estates or trusts  (collectively, "Non-U.S. Stockholders") are  complex,
and  no attempt  is made  herein to provide  more than  a brief  summary of such
rules. Accordingly, the discussion does not address all aspects of United States
federal  income  tax  and  does  not   address  state,  local  or  foreign   tax

                                       90
<PAGE>
consequences  that may  be relevant  to a Non-U.S.  Stockholder in  light of its
particular circumstances. Prospective Non-U.S. Stockholders should consult  with
their  own tax advisers  to determine the  effect of federal,  state, local, and
foreign income tax laws with regard to an investment in Paired Shares, including
any reporting requirements.

    In general, a Non-U.S. Stockholder will be subject to regular United  States
income tax with respect to its investment in Paired Shares if such investment is
"effectively  connected" with the  Non-U.S. Stockholder's conduct  of a trade or
business in the United  States. A corporate  Non-U.S. Stockholder that  receives
income  that is (or  is treated as)  effectively connected with  a United States
trade or business may also  be subject to the  branch profits tax under  Section
884 of the Code, which is payable in addition to regular United States corporate
income  tax. The following discussion will  apply to Non-U.S. Stockholders whose
investment in Paired Shares is not so effectively connected.

    DISTRIBUTIONS.  Distributions by  the Trust to  a Non-U.S. Stockholder  that
are  neither attributable to gain from sales or exchanges by the Trust of United
States real property  interests nor  designated by  the Trust  as capital  gains
dividends  and distributions by the Corporation  will be treated as dividends of
ordinary income to the extent that they  are made out of current or  accumulated
earnings  and profits of the Trust or the  Corporation, as the case may be. Such
distributions ordinarily will be subject to withholding of United States federal
income tax on a gross basis (that is, without allowance of deductions) at a  30%
rate  or such lower rate as may be specified by an applicable income tax treaty,
unless the dividends are  treated as effectively connected  with the conduct  by
the  Non-U.S. Stockholder of a United States trade or business. Distributions in
excess of  current or  accumulated earnings  and  profits of  the Trust  or  the
Corporation, as the case my be, will not be taxable to a Non-U.S. Stockholder to
the  extent  that  they  do  not  exceed  the  adjusted  basis  of  the Non-U.S.
Stockholder's Trust Shares or Corporation Stock, as the case may be, but  rather
will  reduce  the  adjusted  basis  of such  shares.  To  the  extent  that such
distributions exceed the adjusted basis of a Non-U.S. Stockholder's Trust Shares
or Corporation Stock, as the case may be,  they will give rise to gain from  the
sale  or  exchange  of  Non-U.S. Stockholder's  Paired  Shares  if  the Non-U.S.
Stockholder otherwise would be subject to tax on any gain from the sale or other
disposition of Paired Shares, as described below. If it cannot be determined  at
the  time a  distribution is made  whether or  not such distribution  will be in
excess of current  or accumulated  earnings and profits,  the distribution  will
generally  be treated as  a dividend for  withholding purposes. However, amounts
thus withheld are  generally refundable  if it is  subsequently determined  that
such distribution was, in fact, in excess of current or accumulated earnings and
profits  of the Trust or the Corporation, as  the case may be. The Trust and the
Corporation expect to withhold United  States income tax at  the rate of 30%  on
the gross amount of any such distributions made to a Non-U.S. Stockholder unless
(i)  a  lower  rate is  provided  for under  an  applicable tax  treaty  and the
stockholder files the required form evidencing eligibility for that reduced rate
with the Trust and  the Corporation, or (ii)  the Non-U.S. Stockholder files  an
IRS  Form 4224 with the Trust and the Corporation claiming that the distribution
is "effectively connected" income.

    Distributions to a Non-U.S. Stockholder  that are attributable to gain  from
sales  of exchanges by the  Trust of United States  real property interests will
cause the Non-U.S. Stockholder to be treated as recognizing such gain as  income
effectively   connected  with  a  United  States  trade  or  business.  Non-U.S.
Stockholders would thus generally be taxed at the same rates applicable to  U.S.
Stockholders  (subject to any  applicable alternative minimum  tax and a special
alternative minimum tax in  the case of  non-resident alien individuals).  Also,
such  gain may be subject to a 30% branch profits tax in the hands of a Non-U.S.
Stockholder that is a corporation, that is not entitled to an exemption under  a
tax  treaty. The Trust is required  to withhold and remit to  the IRS 35% of any
distribution that could be designated a  capital gains dividend. That amount  is
creditable  against the Non-U.S. Stockholder's  United States federal income tax
liability.

    SALE OF PAIRED  SHARES.  Gain  recognized by a  Non-U.S. Stockholder upon  a
sale  or other  disposition of  Paired Shares generally  will not  be subject to
United States federal income tax, if (i) in the case of Trust Shares, the  Trust
is  a "domestically controlled REIT" or (ii) (A) the Paired Shares are regularly
traded on an  established securities market  (E.G., the NYSE,  where the  Paired
Shares are currently traded) and (B) the Selling Non-U.S. Stockholder held 5% or
less  of the outstanding Paired  Shares at all times  during a specified period,
unless, in  the case  of a  Non-U.S.  Stockholder who  is a  non-resident  alien
individual, such individual

                                       91
<PAGE>
is  present  in  the  United States  for  183  days or  more  and  certain other
conditions apply. A domestically controlled REIT is 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. The  Trust
believes that it qualifies as a domestically controlled REIT.

INFORMATION REPORTING REQUIREMENTS AND BACKUP WITHHOLDING

    Under  certain  circumstances, U.S.  Stockholders may  be subject  to backup
withholding at  a rate  of 31%  on payments  made with  respect to,  or on  cash
proceeds  of a sale or exchange of, Paired Shares. Backup withholding will apply
only if the  holder: (i)  fails to  furnish its  taxpayer identification  number
("TIN")  (which, for an individual, would be his or her Social Security number);
(ii) furnishes an incorrect TIN; (iii) is notified by the IRS that it has failed
to report properly  payments of interest  and dividends; or  (iv) under  certain
circumstances, fails to certify, under penalty of perjury, that it has furnished
a  correct TIN and has not been notified by the IRS that it is subject to backup
withholding for  failure  to  report  interest  and  dividend  payments.  Backup
withholding  will  not apply  with respect  to payments  made to  certain exempt
recipients, such as corporations and tax-exempt organizations. In addition,  the
Trust  and the Corporation may be required to withhold a portion of capital gain
distributions made to any holders who fail to certify their non-foreign  status.
Additional  issues may arise pertaining to information reporting and withholding
with respect  to  Non-U.S. Stockholders  and  each Non-U.S.  Stockholder  should
consult  his or her tax  advisor with respect to  any such information reporting
and withholding requirements.

FEDERAL INCOME TAX ASPECTS OF THE PARTNERSHIP

GENERAL

    Substantially all  of the  Trust's assets  are held  directly or  indirectly
through  the Realty  Partnership and,  once the  Gaming Approvals  are received,
substantially all of the  Corporation's (and its  subsidiaries') assets will  be
held   through  the   Operating  Partnership.   In  general,   partnerships  are
"pass-through" entities  that are  not subject  to federal  income tax.  Rather,
partners  are allocated their proportionate shares of the items of income, gain,
loss, deduction and  credit of a  partnership, and are  subject to tax  thereon,
without  regard  to  whether  the  partners  receive  a  distribution  from  the
partnership. The Trust  will include in  its income its  allocable share of  the
foregoing partnership items for purposes of the various REIT income tests and in
the  computation of its REIT taxable income.  Moreover, for purposes of the REIT
asset tests, the Trust  will include its proportionate  share of assets held  by
the Realty Partnership and the LLCs.

ENTITY CLASSIFICATION

    The  Trust's interest in the Realty  Partnership, the Corporation's (and its
subsidiaries') interest in the  Operating Partnership, and  the Trust's and  the
Realty  Partnership's interests in the LLCs, involve special tax considerations,
including the possibility  of a challenge  by the  IRS of the  status of  either
Partnership  or the LLCs as a partnership  (as opposed to an association taxable
as a corporation) for federal  income tax purposes. If  a Partnership or an  LLC
were  to be treated as an association, it would be taxable as a corporation and,
therefore, subject to an entity  level tax on its  income. Such an entity  level
tax  would substantially reduce the amount of cash available for distribution to
holders of Paired  Shares. See  "--Federal Income Taxation  of the  Corporation"
above.  In addition, if the Realty Partnership or an LLC were to be taxable as a
corporation, the character of the Trust's assets and items of gross income would
change and preclude the Trust from  satisfying the asset tests and possibly  the
income tests under the Code, and in turn would prevent the Trust from qualifying
as  a REIT. Furthermore, any change in the status of the Realty Partnership, the
Operating Partnership or an LLC for tax  purposes might be treated as a  taxable
event  in which case  the Trust or  the Corporation might  incur a tax liability
without any related cash distributions.

    An organization formed as  a partnership or as  a limited liability  company
will  be treated as a partnership for federal income tax purposes rather than as
a  corporation  only  if  it  has  no  more  than  two  of  the  four  corporate
characteristics  that the applicable  Treasury Regulations use  to distinguish a
partnership from  a corporation  for federal  income tax  purposes. Neither  the
Partnerships nor the LLCs have requested or intend to request, a ruling from the
IRS  regarding  treatment  as a  partnership  for federal  income  tax purposes.
Instead, Sidley & Austin has delivered its opinion that, based on the provisions
of the Partnership

                                       92
<PAGE>
Agreements, and  the  Operating  Agreement  of  the  LLCs  and  certain  factual
assumptions   and  representations   described  in   the  opinion,   the  Realty
Partnership, the  Operating  Partnership and  the  LLCs will  be  classified  as
partnerships for federal income tax purposes. Unlike a private letter ruling, an
opinion of counsel is not binding on the IRS, and no assurance can be given that
the  IRS  will  not  challenge the  status  of  a  Partnership or  an  LLC  as a
partnership for federal income tax purposes. If such a challenge were  sustained
by  a court, the subject  Partnership or LLC would  be treated as an association
taxable as  a corporation  for federal  income tax  purposes. In  addition,  the
opinion  of Sidley & Austin is based on existing law, which is to a great extent
the result of administrative  and judicial interpretation.  No assurance can  be
given  that administrative or judicial changes  would not modify the conclusions
expressed in the opinion.

PARTNERSHIP ALLOCATIONS

    Although a partnership or operating  agreement will generally determine  the
allocation  of  income  and  losses among  partners,  such  allocations  will be
disregarded for  tax purposes  if they  do  not comply  with the  provisions  of
Section  704(b) of the Code and the Treasury Regulations promulgated thereunder.
Generally, Section 704(b) of the  Code and the Treasury Regulations  promulgated
thereunder  require  that  partnership  allocations  must  respect  the economic
arrangement of the partners.

    If an allocation is not recognized for federal income tax purposes, the item
subject to the allocation will be  reallocated in accordance with the  partners'
interests  in the partnership,  which will be determined  by taking into account
all of the facts and circumstances  relating to the economic arrangement of  the
partners  with respect to such item. The Partnerships' and the LLCs' allocations
of taxable  income and  loss are  intended to  comply with  the requirements  of
Section 704(b) of the Code and the Treasury Regulations promulgated thereunder.

TAX ALLOCATIONS WITH RESPECT TO CONTRIBUTED PROPERTIES

    Pursuant  to Section  704(c) of the  Code, income, gain,  loss and deduction
attributable to appreciated  or depreciated  property that is  contributed to  a
partnership in exchange for an interest in the partnership, must be allocated in
a  manner such that the contributing partner  is charged with, or benefits from,
respectively, the  unrealized  gain  or  unrealized  loss  associated  with  the
property  at the time of the contribution. The amount of such unrealized gain or
unrealized loss is  generally equal to  the difference between  the fair  market
value  of the contributed property at the  time of contribution and the adjusted
tax  basis  of  such  property  at   the  time  of  contribution  (a   "Book-Tax
Difference"). Such allocations are solely for federal income tax purposes and do
not  affect the  book capital accounts  or other economic  or legal arrangements
among  the  partners.  The  Realty  Partnership  has  been  formed  by  way   of
contributions  of the  Trust's property  and certain  property held  by Starwood
Capital. The Operating Partnership  has been formed by  way of contributions  of
the  Corporation's (and  its subsidiaries')  property and  cash and  assets from
Starwood Capital.  Consequently, allocations  with respect  to such  contributed
property must be made in a manner consistent with Section 704(c) of the Code.

    In  general, the partners of the Partnerships will be allocated depreciation
deductions for tax purposes that are different than such deductions would be  if
determined on a pro rata basis. The effect of such allocations likely will be to
reduce  the depreciation deductions allowed to  the Trust and the Corporation as
compared with  the depreciation  allowed  if the  Reorganization had  not  taken
place. However, the Trust still will not have a liability for federal income tax
on  its net  income provided it  qualifies as  a REIT and  distributes an amount
equal to its net  income as discussed  above. In addition, in  the event of  the
disposition  of any of  the contributed assets that  have a Book-Tax Difference,
all income attributable to such Book-Tax Difference will generally be  allocated
to the contributing partner, and other partners will generally be allocated only
their  share of  capital gains attributable  to appreciation,  if any, occurring
after the creation of the Partnerships.  The foregoing allocations will tend  to
eliminate  the Book-Tax Difference  over the life  of the Partnerships. However,
the special  allocation  rules of  Section  704(c) of  the  Code do  not  always
entirely eliminate the Book-Tax Difference on an annual basis or with respect to
a  specific taxable transaction such as a sale. Thus, the carryover basis of the
contributed assets in the hands of the  Partnerships may cause the Trust or  the
Corporation,  as the case may  be, to be allocated  lower depreciation and other
deductions, and possibly an amount of taxable  income in the event of a sale  of
such contributed assets in excess of the

                                       93
<PAGE>
economic or book income allocated to it as a result of such sale. This may cause
the  Trust or  the Corporation  to recognize  taxable income  in excess  of cash
proceeds, which, in the  case of the Trust,  might adversely affect the  Trust's
ability to comply with the REIT distribution requirements. See "--Federal Income
Taxation  of  the  Trust--Requirements  For  Qualification--Annual  Distribution
Requirements". The foregoing principles also  apply in determining the  earnings
and  profits of the  Trust and the  Corporation for purposes  of determining the
portion of  distributions  taxable as  dividend  income. See  "--Federal  Income
Taxation  of Holders of Paired Shares". The application of these rules over time
may result in a  higher portion of distributions  being taxed as dividends  than
would have occurred had the Trust and the Corporation contributed assets with an
adjusted tax basis equal to their fair market values.

    The Treasury Regulations under Section 704(c) of the Code allow partnerships
to  use any reasonable method of accounting for Book-Tax Differences so that the
contributing partner receives the tax benefits and burdens of any built-in  gain
or  loss  associated  with  the  contributed  property.  The  Partnerships  have
determined to use the  "traditional method" (which  is specifically approved  in
the  Treasury Regulations) for accounting  for Book-Tax Differences with respect
to the properties  initially contributed to  the Partnerships. The  Partnerships
have  not determined which of the alternative methods of accounting for Book-Tax
Differences will be elected  with respect to any  properties contributed to  the
Partnerships in the future.

SALE OF THE PARTNERSHIPS' PROPERTY

    Generally,  any gain realized by a partnership  on the sale of property held
by it for  more than one  year will be  long-term capital gain,  except for  any
portion  of such  gain that is  treated as depreciation  recapture. However, the
Trust's share of any gain  realized by the Realty Partnership  or an LLC on  the
sale  of any property held  by it as inventory  or other property held primarily
for sale to customers in  the ordinary course of its  trade or business will  be
treated  as  income from  a prohibited  transaction  that is  subject to  a 100%
penalty tax.  See  "--Federal Income  Taxation  of the  Trust--Requirements  for
Qualification--Income  Tests." Such prohibited transaction  income may also have
an adverse  effect upon  the Trust's  ability to  satisfy the  income tests  for
qualification  as  a  REIT. Under  existing  law,  whether property  is  held as
inventory or  primarily  for sale  to  customers in  the  ordinary course  of  a
partnership's  trade or business is  a question of fact  that depends on all the
facts and circumstances with respect  to the particular transaction. The  Realty
Partnership  and the LLCs intend to hold  their properties for investment with a
view to  long-term  appreciation,  to  engage  in  the  business  of  acquiring,
developing,  owning, and operating  the properties (and  other hotel properties)
and to make such occasional sales of its properties, including peripheral  land,
as are consistent with their investment objectives.

PARTNERSHIP ANTI-ABUSE RULE

    The  IRS recently published regulations that provide an anti-abuse rule (the
"Anti-Abuse  Rule")  under   the  partnership  provisions   of  the  Code   (the
"Partnership Provisions"). Under the Anti-Abuse Rule, if a partnership is formed
or  availed of in connection with a  transaction a principal purpose of which is
to reduce substantially the present value of the partners' aggregate federal tax
liability in a manner  that is inconsistent with  the intent of the  Partnership
Provisions,  the  IRS can  recast the  transaction for  federal tax  purposes to
achieve tax  results that  are consistent  with the  intent of  the  Partnership
Provisions.  This analysis is to  be made based on  all facts and circumstances.
The Anti-Abuse  Rule  states  that  the intent  of  the  Partnership  Provisions
incorporates  the following requirements: (i) the  partnership must be bona fide
and each  partnership transaction  or  series of  related transactions  must  be
entered  into  for  a  substantial  business  purpose;  (ii)  the  form  of each
partnership transaction must be respected under substance over form  principles;
and  (iii) with certain  exceptions, the tax  consequences under the Partnership
Provisions to  each  partner  of partnership  operations  and  the  transactions
between  the partner and  the partnership must  accurately reflect the partner's
economic agreement and clearly reflect the partner's income.

    Sidley & Austin is of the opinion  that the structure of the Company is  not
inconsistent  with the intent of the Partnership Provisions and that, therefore,
the IRS should not be able to invoke the Anti-Abuse Rule to recast the structure
of the  Company  for federal  income  tax purposes.  This  opinion is  based  on
examples  contained in the  Anti-Abuse Rule. However, no  assurance can be given
that the IRS or a court will concur with such opinion.

                                       94
<PAGE>
    The Anti-Abuse Rule also  provides that, unless a  provision of the Code  or
the Treasury Regulations prescribes the treatment of a partnership as an entity,
in  whole or in  part, and that  treatment and the  ultimate tax results, taking
into account all the relevant facts and circumstances, are clearly  contemplated
by  that  provision, the  IRS can  treat a  partnership as  an aggregate  of its
partners, in whole or in  part, as appropriate to carry  out the purpose of  any
provision  of  the  Code  or  the  Treasury  Regulations.  Treatment  of  either
Partnership, in whole  or in  part, as  an aggregate  rather than  an entity  is
unlikely  to materially change  the federal tax consequences  to any partner. In
addition, the  REIT Provisions  generally treat  a partnership  as an  aggregate
rather  than an entity for purposes of  applying the REIT Requirements. Sidley &
Austin is therefore of the  opinion that the Anti-Abuse  Rule should not have  a
material adverse effect on the federal income tax consequences to any partner or
on the ability of the Trust to qualify as a REIT.

OTHER TAX CONSEQUENCES

    The  Company and  the holders of  Paired Shares  may be subject  to state or
local taxation in  various jurisdictions, including  those in which  it or  they
transact business or reside. The state and local tax treatment of the Trust, the
Corporation  and the  holders of  Paired Shares may  not conform  to the federal
income tax consequences discussed above. CONSEQUENTLY, HOLDERS OF PAIRED  SHARES
SHOULD  CONSULT THEIR OWN TAX  ADVISORS REGARDING THE EFFECT  OF STATE AND LOCAL
TAX LAWS ON THE PURCHASE, OWNERSHIP AND SALE OF PAIRED SHARES.

                              ERISA CONSIDERATIONS

    This section is  a summary  of certain  matters arising  under the  Employee
Retirement  Income Security  Act of 1974,  as amended,  together with applicable
regulations ("ERISA"), and  Section 4975  of the Code  which a  fiduciary of  an
"employee  benefit plan" as  defined in and subject  to ERISA or  of a "plan" as
defined in  Section  4975 of  the  Code  who has  investment  discretion  should
consider  before  deciding to  purchase  Paired Shares  (such  "employee benefit
plans" and "plans" being referred to herein as "Plans" and such fiduciaries with
investment discretion  being  referred to  herein  as "Plan  Fiduciaries").  The
discussion  below  under  "Plan Asset  Issue"  also  should be  considered  by a
prospective purchaser of Paired Shares that is  not a Plan. This section is  not
intended  to deal with  all matters arising  under ERISA or  Section 4975 of the
Code that may be relevant to a  prospective purchaser of Paired Shares and  does
not  include state law or other legal requirements applicable to governmental or
church plans. The following statements  regarding certain matters arising  under
ERISA  and  the Code  are  based on  the  provisions of  ERISA  and the  Code as
currently in effect and the existing administrative and judicial interpretations
thereunder.  No  assurance  can  be  given  that  administrative,  judicial   or
legislative  changes will not occur that could make such statements incorrect or
incomplete.

    In general, the terms "employee benefit plan" as defined in ERISA and "plan"
as defined in Section 4975 of the Code together refer to any plan or account  of
various types that provide retirement or welfare benefits to an individual or to
an employer's employees and their beneficiaries. Such plans include, but are not
limited  to, corporate pension  and profit sharing  plans, so-called KEOGH plans
for self-employed individuals (including partners), simplified employee  pension
plans  and individual retirement accounts described  in Section 408 of the Code,
medical benefit  plans,  bank  commingled  trust  funds  and  insurance  company
separate  accounts for such plans and accounts and, under certain circumstances,
the general account of an insurance company.

FIDUCIARY AND PROHIBITED TRANSACTION CONSIDERATIONS

    Each Plan  Fiduciary, before  deciding to  purchase Paired  Shares, must  be
satisfied that such an investment is a prudent investment for the Plan, that the
investments  of  the  Plan,  including  an  investment  in  Paired  Shares,  are
diversified so as to minimize the risks  of large losses, that an investment  in
Paired  Shares complies with  the documents of  the Plan and  related trust, and
that  an  investment  in  Paired  Shares  complies  with  any  other  applicable
requirements  of ERISA  or the Code.  Plan Fiduciaries should  also consider the
entire discussion  concerning federal  income taxes  under "Federal  Income  Tax
Considerations" and the

                                       95
<PAGE>
discussion concerning shareholders' liability for obligations of the Trust under
"Risk  Factors--Possible Liability of Trust Shareholders," which are relevant to
any decision by a Plan Fiduciary to purchase Paired Shares.

    Each Plan Fiduciary, before  deciding to purchase  Paired Shares, must  also
give  appropriate consideration as to whether a prohibited transaction described
in Section 406 of ERISA or Section 4975 of the Code would result from the Plan's
purchase of Paired Shares  and, if so, the  availability of an exemption.  Those
prohibited  transactions include various direct  and indirect transactions, such
as sales and loans, between a Plan and  any person who with respect to the  Plan
is  a "party in interest" as defined  in Section 3(14) of ERISA or "disqualified
person" as defined in Section 4975 of the Code, the use of the Plan's assets for
the benefit of any such person, and  any fiduciary of the Plan dealing with  the
Plan's  assets in  the fiduciary's  own interest.  The consequences  of any such
prohibited transaction, if no exemption  applies, can include the imposition  of
excise  taxes  on the  party  in interest  or  disqualified person,  the persons
involved in the transaction having to rescind the transaction and pay an  amount
to  the Plan  for any losses  realized by the  Plan or profits  realized by such
persons, disqualification of any individual  retirement account involved in  the
transaction  with adverse  tax consequences  to the  owner of  such account, and
other liabilities that can have a significant, adverse effect on such persons.

    For example, the Trust  and the Corporation will  contribute the entire  net
proceeds  received by  each of them  from the sale  of the Paired  Shares to the
Realty Partnership and Operating Partnership,  respectively, which in turn  will
use such proceeds, in part, to repay indebtedness and for the acquisition of fee
assets.  See "Use Of Proceeds." Certain of the lenders with respect to such debt
or sellers of such fee assets may be parties in interest or disqualified persons
with respect to some Plans. Therefore, if  any Paired Shares are purchased by  a
Plan  or for the benefit of a Plan with respect to which such a lender or seller
is a party in interest or a disqualified person, a prohibited transaction within
the meaning  of Section  406 of  ERISA  or Section  4975 of  the Code  might  be
considered to occur. If such a purchase does result in a prohibited transaction,
the Plan Fiduciary should not make the purchase unless an exemption applies.

PLAN ASSET ISSUE

    The  following  paragraphs  describe  the  rules  applicable  in determining
whether the assets of the  Trust or the Corporation  will for purposes of  ERISA
and  Section 4975 of the  Code be considered assets  of the Plans which purchase
Paired Shares or for  whose benefit Paired Shares  are purchased (I.E.,  whether
Trust and Corporation assets will be considered "Plan assets"). If the assets of
the  Trust or  Corporation will be  considered to  be assets of  such Plans, the
assets of the Partnerships will  also be considered to  be assets of such  Plans
and  transactions  entered  into by  the  Partnerships  will be  subject  to the
fiduciary and prohibited transaction  considerations described above. If  assets
of  the  Trust  and Corporation  will  be  considered Plan  assets,  (i)  a Plan
Fiduciary must consider  whether a purchase  of Paired Shares  will result in  a
violation  of any of  the fiduciary rules  under ERISA and  (ii) any prospective
purchaser of Paired Shares must consider that prohibited transactions within the
meaning of Section 406 of ERISA or Section 4975 of the Code will occur if assets
of the  Trust,  Corporation  or  either of  the  Partnerships  are  involved  in
transactions  that include persons  who are "parties in  interest" as defined in
Section 3(14) of ERISA or "disqualified  persons" as defined in Section 4975  of
the  Code with  respect to  such Plans or  if a  person who  manages or controls
assets of the Trust, Corporation or either of the Partnerships deals with  those
assets  in that  person's own  interest. The  possible consequences  of any such
prohibited transaction, if an exemption does  not apply, are described above  in
the  second paragraph  under the  heading "Fiduciary  and Prohibited Transaction
Considerations" and can have a  significant adverse effect on the  Partnerships,
the Trust and the Corporation.

    A  regulation issued  by the United  States Department of  Labor under ERISA
(the "Plan Asset Regulation") contains rules for determining when an  investment
by  a Plan or for the benefit of a Plan in an equity interest in an entity, such
as the Paired Shares, will result in  the underlying assets of the entity  being
deemed  assets of the Plan  for purposes of ERISA and  Section 4975 of the Code.
Those rules provide that assets of the entity will not be assets of a Plan  that
purchases  an  equity interest  therein if  the equity  interest qualifies  as a
"publicly-offered security" or any of certain other exceptions apply.

                                       96
<PAGE>
    Under the Plan Asset Regulation, a "publicly-offered security" is a security
that is (i) "freely transferable,"  (ii) part of a  class of securities that  is
"widely-held,"  and  (iii) either  (a) part  of  a class  of securities  that is
registered under Section 12(b)  or 12(g) of  the Exchange Act or  (b) sold to  a
Plan as part of an offering of securities to the public pursuant to an effective
registration  statement under the Securities Act  and the class of securities of
which such security is a  part is registered under  the Exchange Act within  120
days  (or  such later  time as  may be  allowed by  the Securities  and Exchange
Commission) after the  end of the  fiscal year  of the issuer  during which  the
offering  of  such securities  to  the public  occurred.  Whether a  security is
considered "freely transferable" depends on the facts and circumstances of  each
case.  If the security is part of an offering of which the minimum investment is
$10,000 or  less, any  restriction on  or prohibition  against any  transfer  or
assignment  of such  security for  the purposes  of preventing  a termination or
reclassification of the  entity for federal  or state tax  purposes will not  of
itself   ordinarily   prevent  the   security   from  being   considered  freely
transferable. A class of securities is considered "widely-held" only if it is  a
class  of securities that is  owned by 100 or  more investors independent of the
issuer and of one another. A class of securities will not fail to be widely-held
solely because after the  initial offering the  number of independent  investors
falls below 100 as a result of events beyond the control of the issuer.

    The  Trust and  the Corporation  believe that the  Paired Shares  to be sold
pursuant to the Offering meet  the criteria to be "publicly-offered  securities"
so  that assets of the Trust and the  Corporation should not be deemed assets of
the Plans purchasing Paired Shares. First, the Trust and the Corporation believe
that the Paired  Shares will  be considered to  be freely  transferable, as  the
minimum  investment  is less  than  $10,000 and  the  only restriction  on their
transfer is the Ownership Limitation.  Second, the Trust and Corporation  expect
the  Paired Shares  to immediately after  the Offering be  held by substantially
more than  100 investors  and at  least  100 or  more of  such investors  to  be
independent  of the  Trust and  the Corporation and  of one  another. Third, the
Paired Shares are (i)  part of a  class of securities  that is registered  under
Section  12(b) or 12(g) of the Exchange Act  and (ii) are being sold pursuant to
the Offering as part of an offering  of securities to the public pursuant to  an
effective  registration  statement under  the Securities  Act  and the  class of
securities of  which  the Paired  Shares  are a  part  is registered  under  the
Exchange  Act within 120  days after the  end of the  year of the  Trust and the
Corporation during which the offering of such securities to the public occurs.

    NEITHER THE TRUST NOR THE CORPORATION  REPRESENTS THAT A PURCHASE OF  PAIRED
SHARES  MEETS THE RELEVANT LEGAL REQUIREMENTS  WITH RESPECT TO OR IS APPROPRIATE
FOR ANY PARTICULAR "EMPLOYEE BENEFIT PLAN" AS DEFINED IN ERISA OR ANY "PLAN"  AS
DEFINED  IN SECTION 4975  OF THE CODE. THE  FIDUCIARY WITH INVESTMENT DISCRETION
CONCERNING ANY EMPLOYEE BENEFIT PLAN OR  PLAN SHOULD CONSULT WITH ITS OWN  LEGAL
ADVISOR AND OTHER APPROPRIATE ADVISORS REGARDING SPECIFIC CONSIDERATIONS ARISING
UNDER  ERISA, SECTION 4975 OF  THE CODE AND STATE AND  OTHER LAW WITH RESPECT TO
THE PURCHASE, OWNERSHIP OR SALE OF  PAIRED SHARES BY SUCH EMPLOYEE BENEFIT  PLAN
OR  PLAN IN LIGHT OF THE CIRCUMSTANCES  OF THAT PARTICULAR EMPLOYEE BENEFIT PLAN
OR PLAN.

                               CONVERTIBLE NOTES

    In order to  facilitate the Offering  by the Company  of Paired Shares,  the
Underwriters   will  purchase   the  Starwood  Lodging   Convertible  Notes  due
           , 1995 (the "Notes"). The Notes will be automatically converted  into
Paired  Shares (at a conversion price equal  to the public offering price of the
Paired Shares) upon certification to the Trustee (defined below) of the transfer
of beneficial ownership of  the Notes to  any person or entity  which is not  an
Underwriter  or a  selected dealer  in the  offering or  an affiliate  of any of
either. The automatic conversion  will take place  without physical delivery  of
the  Notes to  any transferee of  an Underwriter, selected  dealer or affiliate:
such transferee will  receive only a  certificate for the  Paired Shares  issued
upon  such conversion. The  structure of the  Offering is designed  to avoid the
possibility that  the  Underwriters,  selected dealers  and  the  affiliates  of
either,  or any of them, acquire 8.0% or  more of the Paired Shares in violation
of the Ownership Limitation. See "Capital Stock--Ownership Limits;  Restrictions
on Transfer; Repurchase and Redemption of Shares."

                                       97
<PAGE>
    Because  the Notes automatically  will be converted  into Paired Shares upon
sale to  the  public, no  market  for the  Notes  is expected  to  develop.  The
following  description of the Notes is provided  in the event that any Notes are
acquired and held  by any Underwriter,  selected dealer or  affiliate of any  of
either,  in  whose hands  the  Notes do  not  automatically convert  into Paired
Shares.

    The Notes are to be issued under an indenture (the "Indenture") to be  dated
as  of June 15,  1995 between the  Company and First  Interstate Bank as trustee
(the "Trustee").  The  following  statements  relating  to  the  Notes  and  the
Indenture  are summaries,  do not  purport to be  complete and  are qualified in
their entirety by reference to the Notes and the Indenture.

    The Notes will  not bear interest.  The Notes will  be issued in  registered
form  in denominations  of the same  dollar amount  as a multiple  of the public
offering price of the Paired Shares  and will be unsecured, several  obligations
of the Trust and the Corporation maturing on            , 1995. At the option of
the  Company, the maturity date of the Notes may be extended at any time or from
time to time,  by written  notice to  the Trustee  prior to  the maturity  date,
including any extension thereof, to a date not later than            , 1997. The
Trust  will be obligated to pay 95% of the Notes and the Corporation the balance
in accordance with the allocation of the proceeds of the offering of the  Paired
Shares set forth under "Use of Proceeds."

    There  are no redemption or sinking  fund provisions applicable to the Notes
and the Notes are not subject to redemption prior to maturity by the Company  or
either of them.

    The  following are  Events of  Default under  the Indenture:  failure of the
Trust or the Corporation  to pay principal  owing by it in  respect of any  Note
when  due; failure of Trust  or the Corporation to comply  with any of its other
agreements in the Notes or the Indenture, continued for 90 days after notice  is
given as provided in the Indenture; and certain events of bankruptcy, insolvency
or  reorganization. If an Event of Default  occurs and is continuing, either the
Trustee or the  holders of at  least 25%  in aggregate principal  amount of  the
Notes outstanding may declare the entire principal amount of the Notes to be due
and payable immediately.

    The  Indenture  provides that,  subject to  the duty  of the  Trustee during
default to act with the required standard of care, the Trustee will be under  no
obligation to exercise any of its rights or powers under the Indenture unless it
shall  have received reasonable  security and indemnity from  the holders of the
Notes against any costs, expenses or liabilities. Subject to such provisions for
the indemnification  of the  Trustee, the  holders of  a majority  in  aggregate
principal  amount of  the outstanding  Notes will have  the right  to direct the
time, method and place of conducting any proceeding for any remedy available  to
the Trustee or exercising any trust or power conferred on the Trustee.

    The  Indenture does not  require the Company  to furnish to  the Trustee any
periodic evidence as to the  absence of any default  under the Indenture or  the
compliance by the Company with the terms of the Indenture.

    The  Indenture  or the  Notes  may be  amended  or supplemented  without the
consent of the  noteholders in  certain circumstances  and with  the consent  of
holders  at least a  majority of the principal  amount of the  Notes at the time
outstanding, subject to certain exceptions. Any past default, or compliance with
any provision may be waived with the consent of the holders of a majority of the
principal amount of the Notes at the time outstanding.

                                       98
<PAGE>
                                  UNDERWRITING

    Subject  to the terms and conditions set  forth in a purchase agreement (the
"Purchase Agreement") among the Company and each of the underwriters named below
(the "Underwriters"), the Company has agreed to sell to each of the Underwriters
named below  for  whom  Merrill  Lynch,  Pierce,  Fenner  &  Smith  Incorporated
("Merrill  Lynch"), Bear, Stearns  & Co. Inc., Alex.  Brown & Sons Incorporated,
Lehman Brothers  Inc.,  Prudential Securities  Incorporated  ("Prudential")  and
Smith  Barney Inc.  are acting  as representatives  (the "Representatives"), and
each of  the  Underwriters  severally  has agreed,  subject  to  the  terms  and
conditions  set forth therein,  to purchase from  the Company, Notes convertible
into the  respective number  of Paired  Shares set  forth below  opposite  their
respective names.

<TABLE>
<CAPTION>
                                                                                             NUMBER OF
             U.S. UNDERWRITER                                                              PAIRED SHARES
                                                                                           -------------
<S>                                                                                        <C>
Merrill Lynch, Pierce, Fenner & Smith
          Incorporated...................................................................
Bear, Stearns & Co. Inc. ................................................................
Alex. Brown & Sons Incorporated..........................................................
Lehman Brothers Inc......................................................................
Prudential Securities Incorporated.......................................................
Smith Barney Inc.........................................................................
                                                                                           -------------
          Total..........................................................................    10,250,000
                                                                                           -------------
                                                                                           -------------
</TABLE>

    In  the Purchase  Agreement, the  Underwriters have  agreed, subject  to the
terms and conditions set forth therein, to purchase all of the Notes being  sold
pursuant  to such Purchase Agreement  if any of such  Notes are purchased. Under
certain circumstances,  the commitments  of non-defaulting  Underwriters may  be
increased.

    The  Representatives have advised the  Company that the Underwriters propose
initially to offer the Notes (which will automatically be converted into  Paired
Shares  upon purchase  by the  public) to  the public  at the  initial price per
Paired Share into which the Notes are convertible set forth on the cover page of
this Prospectus, and to certain dealers at  such price less a concession not  in
excess  of $.   per Paired Share issuable upon conversion of the Notes purchased
by such dealers.  The Underwriters may  allow, and such  dealers may reallow,  a
discount  not in excess of $.   per Paired Share issuable upon conversion of the
Notes purchased  by  such  dealers  on sales  to  certain  other  dealers.  Upon
completion  of the Offering,  the offering price per  Paired Share issuable upon
conversion of  the  Notes  purchased by  such  dealers  to the  public  and  the
concession and discount to dealers may be changed.

    The  Company has granted  an option to  the Underwriters, exercisable during
the 30-day period  after the  date of  this Prospectus,  to purchase  additional
Notes   convertible  into  up  to  1,537,500   Paired  Shares  solely  to  cover
over-allotments, if any, at  the initial price per  Paired Share into which  the
Notes  are convertible to the public less the underwriting discount set forth on
the cover page of this Prospectus. To the extent that the Underwriters  exercise
this  option, each Underwriter will be obligated, subject to certain conditions,
to purchase approximately the same percentage of such additional Notes which the
number of Paired Shares into which Notes  to be purchased by it are  convertible
shown  in  the foregoing  table  bears to  the  Paired Shares  initially offered
hereby.

    In the Purchase Agreement, the Company  has agreed to indemnify the  several
Underwriters  against certain civil liabilities, including liabilities under the
Securities Act, or to contribute to payments the Underwriters may be required to
make in respect thereof. The Purchase Agreement contains certain provisions that
are designed  to  ensure  that  the underwriting  complies  with  the  Ownership
Limitation.

    The  executive officers of the Company and the Trustees and Directors of the
Company and Starwood Capital have agreed not to offer, sell, contract to sell or
otherwise dispose of  any Paired Shares  or any securities  convertible into  or
exercisable  for Paired Shares (except for  issuances by the Company pursuant to
the exchange of Units and for distribution  of Units to parties who have  direct
or indirect interests in Starwood Capital who agree to be bound by the foregoing
restrictions) for a period of one year after the

                                       99
<PAGE>
closing  of the Offering without the prior  written consent of Merrill Lynch and
the Company (which consent of the Company must be approved by a majority of  the
Independent  Trustees/Directors).  The Company  has  agreed, subject  to certain
exceptions (including the  exceptions referenced above,  the issuance of  Paired
Shares pursuant to existing options and warrants, the grant of options under the
1995  Option  Plan and  in connection  with acquisitions),  not to  offer, sell,
contract to sell or otherwise dispose of any Paired Shares for a one-year period
after the date of this Prospectus, without the prior written consent of  Merrill
Lynch.

    The  Company and Starwood Capital have  retained Merrill Lynch for financial
advisory services in  connection with  the Reorganization and  the Company  owes
Merrill  Lynch a fee of  $100,000. The Company is  also obligated to pay Merrill
Lynch an  additional  $50,000 in  July  1995  and $50,000  in  reimbursement  of
out-of-pocket  expenses incurred in connection  with its engagement. The Company
has agreed to pay Merrill Lynch a  fee for advisory services in connection  with
the  Reorganization  equal to  0.75%  of the  gross  proceeds realized  from the
Offering, less  $250,000.  The  Company  retained  Smith  Barney  for  financial
advisory  services in connection with the Reorganization and paid Smith Barney a
fee of $200,000 and owes Smith Barney additional fees of $350,000.

    Following a  refinancing  in  March  1995 of  senior  debt  of  the  Company
previously  held by  the New  Lender, an  affiliate of  Merrill Lynch,  such New
Lender holds the  Company's senior indebtedness  of $130.4 million.  As part  of
such transaction, the Company paid to the New Lender a fee of approximately $2.3
million.  All of the Company's senior debt  is being repaid from the proceeds of
the Offering. The New Lender also has an outstanding $6.3 million first mortgage
loan secured by the Omni Chapel Hill, which bears interest at LIBOR plus 3%  and
is  being repaid in full  from the proceeds of the  Offering. The New Lender was
paid a fee of $63,000  in connection with such loan.  See "Use of Proceeds"  and
"Certain Relationships and Related Transactions."

    Merrill  Lynch from time  to time provides  investment banking and financial
advisory services to Starwood Capital and has explored and continues to  explore
other business activities with Starwood Capital.

    The  Sheraton Colony Square is being  acquired from the parent of Prudential
with $34.0 million of the proceeds of the Offering.

    The Acquisition Facility and  the Financing are expected  to be provided  by
affiliates  of  Lehman Brothers  Inc. See  "The  Acquisition Facility  and Other
Financing." The Company will pay an affiliate  of Lehman Brothers Inc. a fee  of
1%  of the maximum  amount of the  Acquisition Facility at  the closing thereof,
plus a  fee  of .25%  per  annum on  the  unfunded portion  of  the  Acquisition
Facility.  If  defaults were  to  occur under  the  Acquisition Facility  or the
Financing, the  lenders  would  have  the  right  to  pursue  various  remedies,
including  foreclosure  upon collateral,  which  could have  a  material adverse
effect on the Company and the holders of the Paired Shares.

                                    EXPERTS

    The separate  and  combined  financial statements  and  financial  statement
schedules  of  Starwood Lodging  Trust and  Starwood  Lodging Corporation  as of
December 31, 1994 and 1993 and for each  of the three years in the period  ended
December  31, 1994, and the financial statements of the Doubletree Club Hotel of
Rancho Bernardo included  in this Prospectus,  have been audited  by Deloitte  &
Touche  LLP, independent auditors, as stated  in their reports appearing herein.
Such financial statements and financial  statement schedules have been  included
herein  in reliance upon the reports of  such firm given upon their authority as
experts in accounting and auditing.

    The  financial  statements  of   Embassy  Suites--Tempe,  Starwood   Wichita
Investors,  L.P.,  Capital  Hill  Suites,  and  French  Quarter  Square  and the
Schedules of  Operating Revenue  and  Certain Expenses  for the  French  Quarter
Square  to the extent and for the periods included in their reports (which, with
respect to French Quarter Square,  contain an explanatory paragraph relating  to
certain  litigation disputing the  ownership of the  underlying real property as
more fully described in Note 7  to the financial statements), have been  audited
by Price Waterhouse LLP, independent accountants, given on the authority of said
firm as experts in auditing and accounting.

    The  financial statements of Sheraton Colony  Square as of December 31, 1994
and 1993 and for each of the three  years in the period ended December 31,  1994
have  been audited by Ernst  & Young LLP, independent  accountants, given on the
authority of said firm as experts in auditing and accounting.

                                      100
<PAGE>
                                 LEGAL MATTERS

    Sidley & Austin,  Chicago, Illinois,  has passed  upon the  validity of  the
issuance  of the Paired Shares offered pursuant to this Prospectus. In addition,
the description of federal income tax consequences contained in this  Prospectus
entitled "Federal Income Tax Considerations" is based upon the opinion of Sidley
&  Austin.  Lawyers  at Sidley  &  Austin own  or  hold options  to  purchase an
aggregate of 12,227 Paired Shares. Certain legal matters related to the Offering
will be passed upon for the Underwriters by Rogers & Wells, New York, New  York.
Rogers  & Wells  acted as  counsel to  Starwood Capital  in connection  with the
Reorganization. Sidley & Austin and Rogers & Wells will rely upon the opinion of
Piper & Marbury, Baltimore, Maryland, as to matters of Maryland law.

                             ADDITIONAL INFORMATION

    The Company has filed with the Commission a Registration Statement (of which
this Prospectus is a part) on Form S-2 under the Securities Act with respect  to
the  Paired  Shares offered  hereby. This  Prospectus does  not contain  all the
information set forth in the  Registration Statement, certain portions of  which
have  been omitted as permitted by the  rules and regulations of the Commission.
Statements contained in  this Prospectus as  to the content  of any contract  or
other  document are not necessarily complete,  and in each instance reference is
made to the copy of such contract or  other document filed as an exhibit to  the
Registration  Statement, each such statement being  qualified in all respects by
such reference and the exhibits  and schedules thereto. For further  information
regarding  the Trust and  the Corporation and the  Paired Shares offered hereby,
reference is hereby  made to the  Registration Statement and  such exhibits  and
schedules.

    The  Trust and the Corporation are subject to the informational requirements
of the  Securities Exchange  Act  of 1934  and,  in accordance  therewith,  file
reports,  proxy  or  information  statements  and  other  information  with  the
Commission. The  Registration  Statement, as  well  as such  reports,  proxy  or
information  statements, schedules and other information  filed by the Trust and
the Corporation with the  Commission can be inspected  and copies obtained  from
the   Commission  at  Room  1024,  Judiciary  Plaza,  450  Fifth  Street,  N.W.,
Washington, D.C. 20549, and at the following regional offices of the Commission:
75 Park  Place, Room  1400, New  York, New  York 10007  and Northwestern  Atrium
Center,  500  West Madison  Street,  Suite 1400,  Chicago,  Illinois 60661-2511.
Copies of such material can be obtained from the Public Reference Section of the
Commission, 450 Fifth Street, N.W., Washington, D.C. 20549, at prescribed rates.
Such reports, proxy or information  statements and other information  concerning
the  Trust and the Corporation  can also be inspected at  the offices of the New
York Stock Exchange, Inc., Public Reference Section, 20 Broad Street, New  York,
New York 10005.

    The   Trust  and  the  Corporation  intend  to  continue  to  furnish  their
shareholders with annual  reports containing  consolidated financial  statements
audited  by  its independent  certified  public accountants  and  with quarterly
reports containing  unaudited condensed  consolidated financial  statements  for
each of the first three quarters of each fiscal year.

                     INFORMATION INCORPORATED BY REFERENCE

    The  Company's Annual Report  on Form 10-K  for the year  ended December 31,
1994, and the  Company's Quarterly  Report on Form  10-Q for  the quarter  ended
March  31, 1995  which has  been filed  by the  Company with  the Commission, is
incorporated in this Prospectus by reference and is made a part hereof.

    Any statement contained in a document incorporated by reference herein shall
be deemed to be  modified or superseded  for all purposes to  the extent that  a
statement contained in this Prospectus modifies or supersedes such statement.

    Copies  of all documents  incorporated by reference,  other than exhibits to
such documents  not  specifically incorporated  by  reference therein,  will  be
provided without charge to each person to whom this Prospectus is delivered upon
oral  or written request by such person to Jayne Gordon, Starwood Lodging Trust,
11845 West Olympic Blvd., Suite 550, Los Angeles, CA 90064.

                                      101
<PAGE>
                                    GLOSSARY

    "ACMS" means asbestos-containing materials.

    "ACQUISITION  FACILITY" means a line of credit  of the Company which will be
available to  finance  acquisitions by  the  Realty Partnership  and  for  other
corporate purposes, including working capital.

    "ADA" means the Americans with Disabilities Act of 1990.

    "ADR" means average daily rate.

    "ANTI-ABUSE  RULE" means regulations  of the IRS  that provide an anti-abuse
rule under the Partnership Provisions.

    "ASSETS" means the hotel assets of the Company.

    "BOARD OF TRUSTEES" means the Board of Trustees of the Trust.

    "BOARD OF DIRECTORS" means the Board of Directors of the Corporation.

    "BOARDS" means the Board of Trustees and the Board of Directors.

    "BOOK-TAX DIFFERENCE" means the difference between the fair market value  of
a contributed property at the time of contribution and the adjusted tax basis of
such property at the time of contribution.

    "BUILT-IN-GAIN ASSET" means an asset held by the Trust on January 1, 1995 or
acquired  by  the  Trust from  a  current  or former  C  corporation  in certain
transactions in which  the basis  of such  asset in the  hands of  the Trust  is
determined by reference to the basis of the asset in the hands of the current or
former  C corporation,  which asset  has a  fair market  value in  excess of its
adjusted basis.

    "CASH OPTION" means  the option  of the Company  to pay  for Units  tendered
pursuant to the Exchange Rights Agreement with cash or borrowed funds.

    "CLARK  COUNTY BOARD"  means the  Clark County  Liquor and  Gaming Licensing
Board.

    "CODE" means  Internal  Revenue Code  of  1986, as  amended,  together  with
applicable regulations.

    "COMBINED  OPTION" means the option of the Company to pay for Units tendered
pursuant to the Exchange  Rights Agreement with a  combination of Paired  Shares
and cash.

    "COMPANY"  means  collectively  the  Trust  and  the  Corporation  and those
entities respectively  owned or  controlled  by the  Trust or  the  Corporation,
including the Realty Partnership, the Operating Partnership and the LLCs.

    "CORPORATION"  means Starwood  Lodging Corporation,  a Maryland corporation,
and its subsidiaries.

    "CORPORATION ASSETS" means certain properties and assets of the Corporation,
subject to certain liabilities, contributed to the Operating Partnership.

    "CORPORATION GROUP" means the affiliated group of corporations of which  the
Corporation is the common parent.

    "CORPORATION  PREFERRED STOCK"  means preferred stock,  with a  par value of
$0.01 per share, of the Corporation.

    "CORPORATION SHARES" means the shares of  common stock, par value $0.01  per
share, of the Corporation.

    "DISINTERESTED  MEMBERS" means  a majority  of the  members of  the Board of
Trustees of  the  Trust  or  the  Board of  Directors  of  the  Corporation,  as
applicable, who are not employees, officers, directors, Affiliates or Associates
of the Interested Person who or which is a party to the Transaction.

    "EBITDA"   means   earnings   before  interest,   taxes,   depreciation  and
amortization.

    "EQR" means Equity Residential Properties  Trust, a New York Stock  Exchange
listed company.

                                      102
<PAGE>
    "ERISA"  means the  Employee Retirement  Income Securities  Act of  1974, as
amended, together with applicable regulations.

    "EXCESS COMMON TRUST SHARES"  means the Excess Shares,  with a par value  of
$0.01 per share, of the Trust.

    "EXCESS  CORPORATION COMMON STOCK" means the Excess Common Stock, with a par
value of $0.01 per share, of the Corporation.

    "EXCESS CORPORATION PREFERRED STOCK" means the Excess Preferred Stock,  with
a par value of $0.01 per share, of the Corporation.

    "EXCESS  PREFERRED TRUST SHARES"  means the Excess  Preferred Shares, with a
par value of $0.01 per share, of the Trust.

    "EXCESS SHARES" means the Excess Common Trust Shares, the Excess Corporation
Common Stock, the Excess Corporation Preferred Stock, the Excess Preferred Trust
Shares and the Excess Trust Shares.

    "EXCESS TRUST SHARES"  means the  Excess Trust Shares  with a  par value  of
$0.01 per share.

    "EXCHANGE ACT" means the Securities Exchange Act of 1934, as amended.

    "EXCHANGE  DATE" means the  date of tender  of Units under  the Paired Share
Option or the Combined Option.

    "EXCHANGE RIGHTS AGREEMENT" means the Exchange Rights Agreement dated as  of
January  1, 1995 among the Trust,  the Corporation, Starwood Capital, the Realty
Partnership and the Operating Partnership.

    "EXCLUDED ASSETS"  means certain  properties and  other assets  of  Starwood
Capital not contributed to the Company at the closing of the Reorganization.

    "FINANCING"  means a $45  million, 18 month  repurchase financing comittment
from Lehman Commercial Paper Inc. to the Realty Partnership.

    "FORMATION AGREEMENT" means the Formation Agreement dated as of November 11,
1994 among Hotel Investors Trust, Hotel Investors Corporation, Starwood  Capital
Group,  L.P.,  Berl  Holdings  L.P., Starwood  Apollo  Hotel  Partners  I, L.P.,
Starwood Apollo Hotel Partners VIII, L.P., Starwood Apollo Hotel Partners IX, LP
and Starwood Nomura Hotel Investors, L.P. and the related side letter.

    "FRANCHISE AGREEMENTS" means franchise or license agreements relating to all
but eleven of the Company's Hotel Assets  pursuant to which such assets will  be
operated.

    "GAMING  APPROVAL" means certain necessary licenses and regulatory approvals
of the Clark  County Board, the  Nevada Board, the  Nevada Commission and  local
gaming authorities.

    "GAMING  ASSETS" means the  gaming assets and operations  of a subsidiary of
the Corporation.

    "GDP" means Gross Domestic Product.

    "GROSS INCOME TESTS"  means the  three gross income  requirements the  Trust
must annually satisfy to maintain qualification as a REIT.

    "HARVEY  SECOND MORTGAGES" means  the portfolio of  three subordinated notes
which are secured by the same hotels which secure three mortgage notes that were
contributed by Starwood Capital to the Company as part of the Reorganization.

    "HI NEVADA"  means Hotel  Investors Corporation  of Nevada,  a  wholly-owned
subsidiary of the Corporation.

    "HOTEL ASSETS" means the fee or long-term leasehold interests of the Company
in  32 hotels, including  two hotel/casinos and  13 third-party promissory notes
secured by mortgages on 15 additional hotels.

                                      103
<PAGE>
    "INDENTURE" means the Indenture  of Trust to  be dated as  of June 15,  1995
between the Company and First Interstate Bank.

    "INDEPENDENT TRUSTEE/DIRECTOR" means a trustee of the Trust or a director of
the  Corporation, as the case may be, who  is not employed by or affiliated with
Starwood Capital or the Company.

    "INTERCOMPANY LEASES" means  the leases between  the Realty Partnership  and
the Operating Partnership.

    "INTERESTED  PERSON"  means  any  person  or  entity  who  or  which  is the
beneficial owner,  directly or  indirectly, of  5% or  more of  the  outstanding
Paired Shares or the outstanding Realty Units or Operating Units or who or which
is  an Affiliate  or Associate of  the Trust,  the Corporation or  either of the
Partnerships.

    "IRS" means the Internal Revenue Service.

    "IRS LETTER" means the determination letter  dated August 15, 1994 from  the
IRS to the Trust.

    "ISSUANCE  PERCENTAGES"  means 95%  with respect  to the  Trust and  5% with
respect to the  Corporation, as  such percentages may  be amended  from time  to
time.

    "LEASES"  means the Intercompany Leases and  the leases for three hotels and
associated property between the Realty Partnership and an unrelated person.

    "LIBOR" means the London Inter-Bank Offering Rate.

    "LLCS" means  SLT  Realty  Company, L.L.C.,  a  Delaware  limited  liability
company, and Starlex LLC, a New York limited liability company.

    "MARYLAND  REIT  LAW"  means  the  Maryland  statute  governing  real estate
investment trusts formed under Maryland law.

    "MERRILL LYNCH" means Merrill Lynch, Pierce, Fenner & Smith Incorporated.

    "MGCL" means the Maryland General Corporation Law, as amended.

    "MORTGAGE NOTES  RECEIVABLES"  means  the  13  performing  promissory  notes
secured by mortgages on 15 hotels.

    "NAREIT" means the National Association of Real Estate Investment Trusts.

    "NEVADA BOARD" means the Nevada State Gaming Control Board.

    "NEVADA COMMISSION" means the Nevada Gaming Commission.

    "NEVADA  GAMING  AUTHORITIES"  means  the  Clark  County  Liquor  and Gaming
Licensing Board, the  Nevada State Gaming  Control Board and  the Nevada  Gaming
Commission.

    "NEW  LENDER"  means  the affiliate  of  Merrill Lynch  which  purchased $74
million of the Company's Senior Debt.

    "NON-U.S.  STOCKHOLDERS"  means  non-resident  alien  individuals,   foreign
corporations, foreign partnerships, or foreign estates or trusts for purposes of
federal income taxation of the ownership and disposition of stock.

    "NOTES"  means the Convertible Notes Due              , 1995 to be issued by
the Trust and the Corporation.

    "NYSE" means the New York Stock Exchange, Inc.

    "OFFERING" means  the  Offering  of 10,250,000  Paired  Shares  contemplated
hereby.

    "OPERATING  PARTNERSHIP" means SLC Operating Limited Partnership, a Delaware
limited partnership.

    "OPTIONS" means the share options granted pursuant to the 1995 Option Plan.

    "OWNED HOTELS" means fee or long-term leasehold interests of the Company  in
32 hotels including two hotel/casinos.

                                      104
<PAGE>
    "OWNERSHIP  LIMITATION"  means  the prohibition  of  actual  or constructive
ownership of more than 8.0% of the Paired Shares contained in the  Corporation's
Articles of Incorporation and the Trust's Declaration of Trust.

    "PAIRED  SHARE"  means  a  unit  consisting  of  one  Trust  Share  and  one
Corporation Share.

    "PAIRED SHARE  OPTION" means  the option  of the  Company to  pay for  Units
tendered pursuant to the Exchange Right Agreement by delivering Paired Shares.

    "PAIRING  AGREEMENT" means the Pairing Agreement dated June 25, 1980 between
the Trust and the Corporation, as amended.

    "PARTNERSHIP AGREEMENTS"  means the  partnership  agreements of  the  Realty
Partnership and the Operating Partnership.

    "PARTNERSHIP  OPTION" means  the option of  the Partnerships  to acquire the
interests of Starwood Capital in one or more Excluded Assets.

    "PARTNERSHIP PROVISIONS" means the partnership provisions of the Code.

    "PARTNERSHIPS" means the Realty Partnership and the Operating Partnership.

    "PCBS" means polychlorinated biphenyls.

    "PERMITTED WESTIN  INVESTMENTS" means  those  investments in  United  States
hotel  equity  interests  which  Westin  may  acquire  pursuant  to  the  Westin
Agreement.

    "PROHIBITED SERVICES"  means  services  that would  give  use  to  unrelated
business taxable income if provided by a tax-exempt organization.

    "PURCHASE  AGREEMENT" means the Purchase Agreement among the Company and the
Underwriters.

    "PURCHASE RIGHTS" means any grant, issuance, or sale on a pro rata basis  to
all  holders  of  Paired Shares,  options,  convertible securities  or  right to
purchase shares of stock warrants, securities or property of the Company.

    "RATIO OF DEBT-TO-TOTAL MARKET CAPITALIZATION" means total consolidated debt
of the Company as a  percentage of the market  value of all outstanding  shares,
assuming  the exchange  of all  exchangeable securities  for shares,  plus total
consolidated debt.

    "REGISTRATION RIGHTS  AGREEMENT"  means the  Registration  Rights  Agreement
dated  as of  January 1,  1995 among  the Trust,  the Corporation,  and Starwood
Capital.

    "REALTY PARTNERSHIP"  means  SLT  Realty  Limited  Partnership,  a  Delaware
limited partnership.

    "RECOGNITION  PERIOD" means the ten-year period beginning on January 1, 1995
with respect to assets held by the Trust on such date or, with respect to  other
Built-in Gain Assets, the date on which such assets were acquired by the Trust.

    "REIT" means a real estate investment trust as defined in the Code.

    "REIT REQUIREMENTS OR PROVISIONS" means Sections 856 through 860 of the Code
and applicable treasury regulations.

    "RELATED  PARTY  TENANT" means  a tenant  of which  a REIT,  or a  direct or
indirect owner of 10% or  more of the REIT, directly  or indirectly owns 10%  or
more.

    "REORGANIZATION"  means  a series  of transactions  between the  Company and
Starwood Capital, consummated as of January 1, 1995.

    "REVPAR" means room revenue per  available room calculated as room  revenues
divided by rooms available.

    "ROSS" means Leonard Ross, an individual.

                                      105
<PAGE>
    "ROSS AGREEMENT" means the agreement between Leonard Ross and his affiliates
and Starwood Capital in settlement of threatened litigation by Ross.

    "RULE 144" means Rule 144 promulgated under the Securities Act.

    "RULING"  means the  Private Letter  Ruling of the  IRS to  the Trust, dated
January 4, 1980.

    "RULPA" means the Delaware Revised Uniform Limited Partnership Act.

    "SECURITIES ACT" means the Securities Act of 1933, as amended.

    "SHAREHOLDER" means a holder of shares  of beneficial interest in the  Trust
and a holder of shares of stock of the Corporation.

    "STARWOOD" means Starwood Capital and its predecessor.

    "STARWOOD   AFFILIATE"  means  any  person  or  entity  which  controls,  is
controlled solely by or  is under common control  with, Starwood Capital  Group,
L.P.

    "STARWOOD  CAPITAL"  means Starwood  Capital Group,  L.P., and  the Starwood
Affiliates.

    "STARWOOD DEBT  FUNDS"  means  the  current  investment  fund  sponsored  by
Starwood Capital with a principal investment purpose of originating or acquiring
performing  real estate debt and debt-related  interests, and any future similar
such entity.

    "STARWOOD NONCOMPETE" means the agreement  between the Starwood Capital  and
the  Partnerships whereby  Starwood Capital has  agreed not to  compete with the
Partnerships.

    "STARWOOD OPERATING ASSETS" means cash, leases and other assets  contributed
by Starwood Capital and certain affiliates to the Operating Partnership.

    "STARWOOD  REALTY ASSETS" means the cash, certain hotel properties and first
mortgage hotel notes contributed by  Starwood Capital to the Realty  Partnership
in the Reorganization.

    "SWAP AGREEMENTS" means the agreements entered into between Starwood Capital
and  the New Lender  in connection with  the purchase of  senior debt previously
owned by Starwood Capital.

    "TAX-EXEMPT STOCKHOLDER" means  a qualified  plan, IRA or  other tax  exempt
entity.

    "TIN" means taxpayer identification number.

    "TRANSACTION"  means any contract, sale, lease, exchange, mortgage, transfer
or disposition to or with, or any transaction with, any Interested Person.

    "TRUST" means  Starwood Lodging  Trust, a  Maryland real  estate  investment
trust.

    "TRUST  ASSETS" means all the properties and assets of the Trust, subject to
substantially all of its liabilities, contributed to the Realty Partnership.

    "TRUST SHARES" means the shares of beneficial interest, par value $0.01  per
share, of the Trust.

    "TRUSTEE" means First Interstate Bank, as trustee under the Indenture.

    "UBTI" means unrelated business taxable income, as defined in Section 512 of
the Code and applicable treasury regulations.

    "UNITS" means limited partnership units of the Partnerships.

    "UNDERWRITERS" means the Underwriters named herein.

    "WESTIN" means the Westin Hotel Company and certain of its affiliates.

    "WESTIN  AGREEMENT" means the agreement  among the Company, Starwood Capital
and Westin pursuant to  which Westin has agreed,  subject to certain  exceptions
and  limitations, not to acquire  or seek to acquire  United States hotel equity
interests.

                                      106
<PAGE>
    "WESTIN INVESTORS" means Westin and the owners of Westin other than Starwood
Capital.

    "WESTIN RESTRICTION PERIOD" means the period in which an officer,  director,
general  partner or employee of Starwood Capital  is on either of the Boards and
Starwood Capital co-controls Westin.

    "1986 CORPORATION WARRANTS" means warrants of the Corporation to purchase up
to an aggregate of 276,662 Corporation Shares  at a purchase price of $3.06  per
Corporation Share.

    "1986  WARRANTS" means a unit  consisting of one 1986  Trust Warrant and one
1986 Corporation Warrant.  Each 1986 Paired  Warrant is exercisable  at a  price
equal to $101.70 per Paired Share.

    "1986  TRUST WARRANTS"  means warrants  of the  Trust to  purchase up  to an
aggregate of 276,662 Trust Shares at a purchase price of $98.64 per Trust Share.

    "1995 SHARE OPTION PLANS" means the 1995 Share Option Plan of the Trust  and
the 1995 Share Option Plan of the Corporation.

                                      107
<PAGE>
                  INDEX TO FINANCIAL STATEMENTS AND FINANCIAL
                              STATEMENT SCHEDULES

<TABLE>
<S>                                                                                   <C>
STARWOOD LODGING TRUST AND STARWOOD LODGING
 CORPORATION--PRO FORMA
Separate and Combined Balance Sheets at March 31, 1995..............................        F-4
Notes to Pro Forma Balance Sheets...................................................        F-8
Separate and Combined Statements of Operations for the three months ended March 31,
 1995 and the year ended December 31, 1994..........................................       F-10
Notes to Pro Forma Statements of Operations.........................................       F-17

STARWOOD LODGING TRUST AND STARWOOD LODGING
 CORPORATION--HISTORICAL
STARWOOD LODGING TRUST AND STARWOOD LODGING CORPORATION:
Combined Balance Sheets as of March 31, 1995 and December 31, 1994..................       F-19
Combined Statements of Operations for the three months ended March 31, 1995 and
 1994...............................................................................       F-20
Combined Statements of Cash Flows for the three months ended March 31, 1995 and
 1994...............................................................................       F-21
STARWOOD LODGING TRUST:
Balance Sheets as of March 31, 1995 and December 31, 1994...........................       F-22
Statements of Operations for the three months ended March 31, 1995 and 1994.........       F-23
Statements of Cash Flows for the three months ended March 31, 1995 and 1994.........       F-24
STARWOOD LODGING CORPORATION:
Balance Sheets as of March 31, 1995 and December 31, 1994...........................       F-25
Statements of Operations for the three months ended March 31, 1995 and 1994.........       F-26
Statements of Cash Flows for the three months ended March 31, 1995 and 1994.........       F-27
SLT REALTY LIMITED PARTNERSHIP AND SLC OPERATING LIMITED PARTNERSHIP:
Combined Balance Sheet as of March 31, 1995.........................................       F-28
Combined Statement of Operations for the three months ended March 31, 1995..........       F-29
Combined Statements of Cash Flows for the three months ended March 31, 1995.........       F-30
SLT REALTY LIMITED PARTNERSHIP:
Balance sheet as of March 31, 1995..................................................       F-31
Statement of Operations for the three months ended March 31, 1995...................       F-32
Statement of Cash Flows for the three months ended March 31, 1995...................       F-33
SLC OPERATING LIMITED PARTNERSHIP:
Balance Sheet as of March 31, 1995..................................................       F-34
Statement of Operations for the three months ended March 31, 1995...................       F-35
Statements of Cash Flows for the three months ended March 31, 1995..................       F-36
NOTES TO THE FINANCIAL STATEMENTS...................................................       F-37

STARWOOD LODGING TRUST AND STARWOOD LODGING
 CORPORATION--HISTORICAL
Independent Auditors' Report........................................................       F-40
</TABLE>

                                      F-1
<PAGE>
<TABLE>
<S>                                                                                   <C>
STARWOOD LODGING TRUST AND STARWOOD LODGING CORPORATION:
Combined Balance Sheets as of December 31, 1994 and 1993............................       F-41
Combined Statements of Operations for each of the three years in the period ended
 December 31, 1994..................................................................       F-42
Combined Statements of Cash Flows...................................................       F-43
Combined Statements of Shareholders' Equity.........................................       F-44
STARWOOD LODGING TRUST:
Balance Sheets as of December 31, 1994 and 1993.....................................       F-45
Statements of Operations for each of the three years in the period ended December
 31, 1994...........................................................................       F-46
Statements of Cash Flows............................................................       F-47
Statements of Shareholders' Equity..................................................       F-48
STARWOOD LODGING CORPORATION:
Balance Sheets as of December 31, 1994 and 1993.....................................       F-49
Statements of Operations for each of the three years in the period ended December
 31, 1994...........................................................................       F-50
Statements of Cash Flows............................................................       F-51
Statements of Shareholders' Deficit.................................................       F-52
NOTES TO FINANCIAL STATEMENTS.......................................................       F-53
SCHEDULES:
Schedule III--Real Estate and Accumulated Depreciation..............................       F-75
Schedule IV--Mortgage Loans on Real Estate..........................................       F-79

MANAGEMENT'S DISCUSSION AND ANALYSIS OF
 FINANCIAL CONDITION AND RESULTS OF OPERATIONS......................................       F-81

STARWOOD WICHITA INVESTORS, L.P.:
Reports of Independent Accountants..................................................       F-90
Balance Sheet as of December 31, 1994 and 1993......................................       F-92
Statement of Operations.............................................................       F-93
Statement of Changes in Partners' Capital/Division Equity (Deficit).................       F-94
Statement of Cash Flows.............................................................       F-95
Notes to Financial Statements.......................................................       F-96

THE FRENCH QUARTER SQUARE:
Reports of Independent Accountants..................................................      F-100
Balance Sheet as of December 31, 1994...............................................      F-101
Statement of Operations.............................................................      F-102
Statement of Changes in Partners' Capital...........................................      F-103
Statement of Cash Flows.............................................................      F-104
Notes to Financial Statements.......................................................      F-105
Report of Independent Accountant....................................................      F-108
Schedules of Operating Revenue and Certain Expenses.................................      F-109
Notes to Financial Statements.......................................................      F-110

CAPITOL HILL SUITES:
Reports of Independent Accountants..................................................      F-112
Balance Sheet as of December 31, 1994 and 1993......................................      F-114
Statement of Operations.............................................................      F-115
Statement of Changes in Division/Stockholders' Equity...............................      F-116
Statement of Cash Flows.............................................................      F-117
Notes to Financial Statements.......................................................      F-118
</TABLE>

                                      F-2
<PAGE>
<TABLE>
<S>                                                                                   <C>
DOUBLETREE CLUB HOTEL OF RANCHO BERNARDO:
Independent Auditors' Report........................................................      F-120
Balance Sheets as of December 31, 1994 and 1993.....................................      F-121
Statements of Operations and Owners' Equity.........................................      F-122
Statements of Cash Flows............................................................      F-123
Notes to Financial Statements.......................................................      F-124

EMBASSY SUITES--TEMPE:
Report of Independent Accountants...................................................      F-126
Balance Sheet as of March 31, 1995 (unaudited) and December 31, 1994 and 1993.......      F-127
Statement of Operations.............................................................      F-128
Statement of Changes in Partner's Capital...........................................      F-129
Statement of Cash Flows.............................................................      F-130
Notes to Financial Statements.......................................................      F-131

SHERATON COLONY SQUARE HOTEL
Independent Auditors' Report........................................................      F-134
Balance Sheets as of March 31, 1995 (unaudited) and December 31, 1994 and 1993......      F-135
Statements of Income................................................................      F-136
Statements of Owner's Equity........................................................      F-137
Statements of Cash Flows............................................................      F-138
Notes to Financial Statements.......................................................      F-139
</TABLE>

                                      F-3
<PAGE>
            STARWOOD LODGING TRUST AND STARWOOD LODGING CORPORATION
                 PRO FORMA SEPARATE AND COMBINED BALANCE SHEETS
                                 MARCH 31, 1995
                                  (UNAUDITED)

    The  following unaudited Pro Forma Separate  and Combined Balance Sheets are
presented as if the Offering of  10,250,000 paired shares at an assumed  initial
offering  price of $23.50 per paired shared  (which is the midpoint of the range
set forth on  the cover  page) and  the use of  the net  proceeds therefrom  and
certain property acquisitions, had all occurred on March 31, 1995.

    The  unaudited Pro Forma Separate and Combined Balance Sheets should be read
in conjunction with the Separate and Combined Historical Financial Statements of
Starwood Lodging Trust and Starwood Lodging Corporation and Notes thereto  which
are  included  elsewhere  in  this  Prospectus.  In  management's  opinion,  all
adjustments necessary to reflect  the effects of the  Offering and the  property
acquisitions have been made.

    The  unaudited  Pro  Forma  Separate and  Combined  Balance  Sheets  are not
necessarily indicative of what  the actual financial  position of the  Companies
would  have been at March 31, 1995, nor  does it purport to represent the future
financial position of the Companies.

                                      F-4
<PAGE>
            STARWOOD LODGING TRUST AND STARWOOD LODGING CORPORATION
                  UNAUDITED COMBINED PRO FORMA BALANCE SHEETS
                                 MARCH 31, 1995

                                     ASSETS

<TABLE>
<CAPTION>
                                                                                                          PRO FORMA
                                                                                                           STARWOOD
                                                                                     PRO FORMA             LODGING
                                                                                    ADJUSTMENTS            COMBINED
                                                HISTORICAL      ACQUIRED     -------------------------  --------------
                                                 STARWOOD      PROPERTIES
                                                 LODGING      -------------
                                                 COMBINED
                                              --------------       (B)
                                                   (A)
<S>                                           <C>             <C>            <C>                        <C>
Hotel assets held for sale, net.............  $    8,495,000  $    --        $          --              $    8,495,000
                                                              -------------                             --------------
Hotel assets, net...........................     174,868,000     64,566,000             --                 239,434,000
                                              --------------  -------------     -------------           --------------
                                                 183,363,000     64,566,000             --                 247,929,000
Mortgage notes receivable, net..............      62,479,000       --                                       62,479,000
Investment in joint venture hotel
 properties.................................         271,000       --                   --                     271,000
                                              --------------  -------------     -------------           --------------
    Total real estate investments...........     246,113,000     64,566,000                                310,679,000
Cash and cash equivalents...................      12,120,000    (54,936,000)       53,469,000(C)            10,653,000
Accounts receivable.........................       6,927,000        241,000             --                   7,168,000
Notes receivable, net.......................       1,607,000       --                   --                   1,607,000
Prepaid expenses and other assets...........      12,998,000         99,000        (2,485,000)(C)(D)        10,612,000
                                              --------------  -------------     -------------           --------------
                                              $  279,765,000  $   9,970,000  $     50,984,000           $  340,719,000
                                              --------------  -------------     -------------           --------------
                                              --------------  -------------     -------------           --------------

                                         LIABILITIES AND SHAREHOLDERS' EQUITY
LIABILITIES
Secured notes payable and revolving line of                                  $   (130,360,000)(C)
 credit.....................................  $  130,360,000  $    --              42,000,000(C)        $   42,000,000
Mortgage and other notes payable............      68,195,000      9,727,000       (75,048,000)(C)            2,874,000
Accounts payable and other liabilities......      14,567,000        243,000             --                  14,810,000
                                              --------------  -------------     -------------           --------------
                                                 213,122,000      9,970,000      (163,408,000)              59,684,000
                                              --------------  -------------     -------------           --------------
MINORITY INTEREST...........................      58,887,000       --              32,730,000(E)            91,617,000
                                              --------------  -------------     -------------           --------------
SHAREHOLDERS' EQUITY
Trust shares of beneficial interest, $.01
 par value; authorized 100,000,000 shares;
 outstanding 2,022,158 shares; 12,272,158
 pro forma shares...........................          20,000       --                 103,000(C)               123,000
Corporation common stock, $0.01 par value;
 authorized 100,000,000 shares; outstanding
 2,022,158 shares; 12,272,158 pro forma
 shares.....................................          20,000       --                 103,000(C)               123,000
Additional paid-in capital..................     222,257,000       --             217,511,000(C)           407,038,000
                                                                                  (32,730,000)(E)
Accumulated deficit.........................    (214,541,000)      --                (317,000)(C)         (217,866,000)
                                                                                   (3,008,000)(D)
                                              --------------  -------------     -------------           --------------
                                                   7,756,000       --             181,662,000              189,418,000
                                              --------------  -------------     -------------           --------------
                                              $  279,765,000  $   9,970,000  $     50,984,000           $  340,719,000
                                              --------------  -------------     -------------           --------------
                                              --------------  -------------     -------------           --------------
</TABLE>

  The accompanying notes are an integral part of the pro forma balance sheets.

                                      F-5
<PAGE>
                             STARWOOD LODGING TRUST
                       UNAUDITED PRO FORMA BALANCE SHEETS
                                 MARCH 31, 1995

                                     ASSETS

<TABLE>
<CAPTION>
                                                                                                    PRO FORMA
                                                                                                     STARWOOD
                                                                               PRO FORMA             LODGING
                                                                              ADJUSTMENTS             TRUST
                                          HISTORICAL      ACQUIRED     -------------------------  --------------
                                           STARWOOD      PROPERTIES
                                           LODGING      -------------
                                            TRUST
                                        --------------       (B)
                                             (A)
<S>                                     <C>             <C>            <C>                        <C>
Hotel assets held for sale, net.......  $    8,215,000  $    --        $          --              $    8,215,000
Hotel assets, net.....................     137,583,000     53,946,000             --                 191,529,000
                                        --------------  -------------     -------------           --------------
                                           145,798,000     53,946,000             --                 199,744,000
Mortgage notes receivable, net........      62,479,000       --                   --                  62,479,000
Investment in joint venture hotel
 properties...........................         254,000       --                   --                     254,000
                                        --------------  -------------     -------------           --------------
    Total real estate investments.....     208,531,000     53,946,000             --                 262,477,000
Cash and cash equivalents.............       3,939,000    (44,165,000)       53,478,000(C)             3,261,000
                                                                             (9,991,000)(C)(F)
Accounts receivable...................       1,825,000       --                   --                   1,825,000
Notes receivable -- Corporation.......      28,941,000       --               9,868,000(F)            38,809,000
Notes receivable, net.................         998,000       --                   --                     998,000
Prepaid expenses and other assets.....       6,311,000         97,000        (2,485,000)(C)(D)         3,923,000
                                        --------------  -------------     -------------           --------------
                                        $  250,545,000  $   9,878,000  $     50,870,000           $  311,293,000
                                        --------------  -------------     -------------           --------------
                                        --------------  -------------     -------------           --------------
                                      LIABILITIES AND SHAREHOLDERS' EQUITY
LIABILITIES
Secured notes payable and revolving
 line of credit.......................  $  130,360,000  $    --        $   (130,360,000)(C)       $   42,000,000
                                                                             42,000,000(C)
Mortgage and other notes payable......      54,549,000      9,727,000       (64,276,000)(C)             --
Accounts payable and other
 liabilities..........................       3,271,000        151,000             --                   3,422,000
                                        --------------  -------------     -------------           --------------
                                           188,180,000      9,878,000      (152,636,000)              45,422,000
                                        --------------  -------------     -------------           --------------

MINORITY INTEREST.....................      52,498,000       --              34,171,000(E)            86,669,000
                                        --------------  -------------     -------------           --------------
SHAREHOLDERS' EQUITY
Trust shares of beneficial interest,
 $.01 par value; authorized
 100,000,000 shares; outstanding
 2,022,158 shares; 12,272,158 pro
 forma shares.........................          20,000       --                 103,000(C)               123,000
Additional paid-in capital............     156,937,000       --             206,728,000(C)           329,494,000
                                              --             --             (34,171,000)(E)             --
Accumulated deficit...................    (147,090,000)      --                (317,000)(C)         (150,415,000)
                                                                             (3,008,000)(D)
                                        --------------  -------------     -------------           --------------
                                             9,867,000       --             169,335,000              179,202,000
                                        --------------  -------------     -------------           --------------
                                        $  250,545,000  $   9,878,000  $     50,870,000           $  311,293,000
                                        --------------  -------------     -------------           --------------
                                        --------------  -------------     -------------           --------------
</TABLE>

  The accompanying notes are an integral part of the pro forma balance sheets.

                                      F-6
<PAGE>
                          STARWOOD LODGING CORPORATION
                       UNAUDITED PRO FORMA BALANCE SHEETS
                                 MARCH 31, 1995

                                     ASSETS

<TABLE>
<CAPTION>
                                                                                                  PRO FORMA
                                                                                                  STARWOOD
                                                                                PRO FORMA          LODGING
                                                                               ADJUSTMENTS       CORPORATION
                                              HISTORICAL      ACQUIRED     -------------------  -------------
                                               STARWOOD      PROPERTIES
                                                LODGING     -------------
                                              CORPORATION
                                             -------------       (B)
                                                  (A)
<S>                                          <C>            <C>            <C>                  <C>
Hotel assets held for sale, net............  $     280,000  $    --        $       --           $     280,000
Hotel assets, net..........................     37,285,000     10,620,000          --              47,905,000
                                             -------------  -------------  -------------------  -------------
                                                37,565,000     10,620,000          --              48,185,000
Mortgage notes receivable, net.............
Investment in joint venture hotel
 properties................................         17,000       --                --                  17,000
                                             -------------  -------------  -------------------  -------------
    Total real estate investments..........     37,582,000     10,620,000          --              48,202,000
Cash and cash equivalents..................      8,181,000    (10,771,000)      9,982,000(C)        7,392,000

Accounts receivable........................      5,102,000        241,000          --               5,343,000
Notes receivable, net......................        609,000       --                --                 609,000
Prepaid expenses and other assets..........      6,687,000          2,000          --               6,689,000
                                             -------------  -------------  -------------------  -------------
                                             $  58,161,000  $      92,000  $    9,982,000       $  68,235,000
                                             -------------  -------------  -------------------  -------------
                                             -------------  -------------  -------------------  -------------

                               LIABILITIES AND SHAREHOLDERS' EQUITY (DEFICIT)
LIABILITIES
Mortgage and other notes payable...........     13,646,000  $    --        $     (904,000)(C)   $   2,874,000
                                                  --             --            (9,868,000)(F)        --
Notes payable -- Trust.....................     28,941,000       --             9,868,000(F)       38,809,000
Accounts payable and other liabilities.....     11,296,000         92,000          --              11,388,000
                                             -------------  -------------  -------------------  -------------
                                                53,883,000         92,000        (904,000)         53,071,000
                                             -------------  -------------  -------------------  -------------

MINORITY INTEREST..........................      6,389,000       --            (1,441,000)(E)       4,948,000
                                             -------------  -------------  -------------------  -------------
SHAREHOLDERS' EQUITY (DEFICIT)
Corporation common stock, $0.01 par value;
 authorized 100,000,000 shares; outstanding
 2,022,158 shares; 12,272,158 pro forma
 shares....................................         20,000       --               103,000(C)          123,000
Additional paid-in capital.................     65,320,000       --            10,783,000(C)       77,544,000
                                                                                1,441,000(E)         --
Accumulated deficit........................    (67,451,000)      --                --             (67,451,000)
                                             -------------  -------------  -------------------  -------------
                                                (2,111,000)      --            12,327,000          10,216,000
                                             -------------  -------------  -------------------  -------------
                                             $  58,161,000  $      92,000  $    9,982,000       $  68,235,000
                                             -------------  -------------  -------------------  -------------
                                             -------------  -------------  -------------------  -------------
</TABLE>

  The accompanying notes are an integral part of the pro forma balance sheets.

                                      F-7
<PAGE>
            STARWOOD LODGING TRUST AND STARWOOD LODGING CORPORATION
               NOTES TO UNAUDITED SEPARATE AND COMBINED PRO FORMA
                        BALANCE SHEETS AT MARCH 31, 1995

HISTORICAL STARWOOD LODGING COMBINED

(A) The  Trust  and the  Corporation are  the general  partner and  the managing
    general partner of  the Realty  Partnership and  the Operating  Partnership,
    respectively.  As a condition  to the Reorganization,  Starwood received the
    right to nominate a  majority of the respective  Board members of the  Trust
    and  the Corporation.  Neither the  Trust nor  the Corporation  is currently
    considered to  have unilateral  control  of the  Realty Partnership  or  the
    Operating  Partnership for accounting purposes. Therefore, the Trust and the
    Corporation have accounted for their  investments in the Realty  Partnership
    and  the Operating Partnership under the equity method of accounting. At the
    time of the  Offering, the  respective Boards  will be  expanded to  include
    additional  independent  members and  the Starwood  nominees will  no longer
    represent a  majority.  Subsequent  to  the  Offering,  the  Trust  and  the
    Corporation  will have unilateral control of the respective Partnerships and
    therefore, the historical financial statements  of the Partnerships will  be
    consolidated  with those of  the Trust and the  Corporation. The Trust's and
    the Corporation's equity investment in the Partnerships have been eliminated
    in the  pro  forma  consolidated balance  sheets.  Historical  paired  share
    information  has been adjusted to reflect  a one-for-six reverse split to be
    effective prior to the Offering.

ACQUIRED PROPERTIES

(B) Subsequent to March 31, 1995 the Trust and the Corporation acquired the Omni
    Chapel Hill Hotel, a  168-room upscale hotel located  in Chapel Hill,  North
    Carolina  and the Company  expects to acquire the  Sheraton Colony Square, a
    462-room upscale high-rise hotel in Atlanta, Georgia and the Embassy Suites,
    a 224 all-suite upscale hotel located in Tempe, Arizona.

    The following  summarizes the  cost basis  and related  indebtedness of  the
    properties acquired or to be acquired subsequent to March 31, 1995:

<TABLE>
<CAPTION>
                                                                           COST BASIS
                                                         ----------------------------------------------
                                                           COMBINED          TRUST         CORPORATION
                                                         -------------  ----------------  -------------
<S>                                                      <C>            <C>               <C>
Omni Hotel.............................................  $  10,701,000  $  10,166,000     $     535,000
Embassy Suites.........................................     19,440,000     15,552,000         3,888,000
Colony Square..........................................     34,425,000     28,228,000         6,197,000
                                                         -------------  ----------------  -------------
                                                         $  64,566,000  $  53,946,000     $  10,620,000
                                                         -------------  ----------------  -------------
                                                         -------------  ----------------  -------------
</TABLE>

<TABLE>
<CAPTION>
                                                                          INDEBTEDNESS
                                                         ----------------------------------------------
                                                           COMBINED          TRUST         CORPORATION
                                                         -------------  ----------------  -------------
<S>                                                      <C>            <C>               <C>
Omni Hotel.............................................  $   9,727,000  $   9,727,000(1)  $          --
                                                         -------------  ----------------  -------------
                                                         -------------  ----------------  -------------
</TABLE>

- ------------
(1) Includes a subordinated mortgage loan of $3.6 million due to an affiliate of
    Starwood  Capital  which loan  is  to be  repaid  with the  proceeds  of the
    Offering.

PRO FORMA ADJUSTMENTS

(C) The Company  has  filed  a  registration statement  on  Form  S-2  with  the
    Securities  and Exchange  Commission for the  public offering (collectively,
    the "Offering") of 10,250,000 paired shares (exclusive

                                      F-8
<PAGE>
            STARWOOD LODGING TRUST AND STARWOOD LODGING CORPORATION
               NOTES TO UNAUDITED SEPARATE AND COMBINED PRO FORMA
                  BALANCE SHEETS AT MARCH 31, 1995 (CONTINUED)
    of  1,537,500  paired  shares  subject  to  the  Underwriters  overallotment
    options)  at an  assumed initial offering  price of $23.50  per paired share
    (which is  the  midpoint  of  the  range  set  forth  on  the  cover  page).
    Application of the net proceeds from the Offering is as follows:

<TABLE>
<CAPTION>
                                                           COMBINED           TRUST        CORPORATION
                                                        ---------------  ---------------  -------------
<S>                                                     <C>              <C>              <C>
Gross proceeds from Offering..........................  $   240,875,000  $   228,831,000  $  12,044,000
  Less offering costs (including $3,547,000 to
   Starwood Capital)..................................      (23,168,000)     (22,000,000)    (1,158,000)
                                                        ---------------  ---------------  -------------
Net proceeds from the Offerings.......................      217,717,000      206,831,000     10,886,000
Proceeds from the Acquisition Facility................       42,000,000       42,000,000       --
  Less:
    Repayment of secured notes payable................     (130,360,000)    (130,360,000)      --
    Repayment or purchase of other mortgage notes
     payable..........................................      (75,048,000)     (74,144,000)      (904,000)
    Prepayment penalties on retired debt..............         (317,000)        (317,000)      --
    Officer loan......................................         (250,000)        (250,000)      --
    Other.............................................         (273,000)        (273,000)      --
                                                        ---------------  ---------------  -------------
    Net cash proceeds.................................  $    53,469,000  $    43,487,000  $   9,982,000
                                                        ---------------  ---------------  -------------
                                                        ---------------  ---------------  -------------
</TABLE>

(D) Reflects  the write-off of deferred financing costs of $3,008,000 related to
    the debt repaid from the proceeds of the Offering net of deferred  financing
    costs  of $150,000  relating to the  Financing and $123,000  relating to the
    purchase of the first mortgage note on the Milwaukee Marriott property  (see
    F below).

(E) Reflects  a reallocation between minority  interest and shareholders' equity
    to reflect Starwood's 32.6% minority interest in the Partnerships after  the
    Offering.

(F) The  Trust will purchase from  a third party the  first mortgage note on the
    Milwaukee Marriott property  which is owned  by a partnership  in which  the
    Operating Partnership is a 51% general partner for $9,868,000.

                                      F-9
<PAGE>
            STARWOOD LODGING TRUST AND STARWOOD LODGING CORPORATION
            PRO FORMA SEPARATE AND COMBINED STATEMENTS OF OPERATIONS
                      FOR THE YEAR ENDED DECEMBER 31, 1994
                   AND THE THREE MONTHS ENDED MARCH 31, 1995
                                  (UNAUDITED)

    The  following  unaudited  Pro  Forma Separate  and  Combined  Statements of
Operations are  presented as  if the  Reorganization, the  Offering and  certain
additional  property  acquisitions  had all  occurred  at the  beginning  of the
periods presented.

    The unaudited  Pro  Forma Separate  and  Combined Statements  of  Operations
should  be  read  in  conjunction  with  the  Separate  and  Combined Historical
Financial Statements of Starwood Lodging Trust and Starwood Lodging  Corporation
and   Notes  thereto  which  are  included  elsewhere  in  this  Prospectus.  In
management's opinion, all adjustments  necessary to reflect  the effects of  the
Reorganization,  the Offering and certain  additional property acquisitions have
been made.

    The unaudited Pro Forma Separate  and Combined Statements of Operations  are
not necessarily indicative of what actual results of operations of the Companies
would  have been  nor do  they purport  to represent  the Companies'  results of
operations for future periods.

                                      F-10
<PAGE>
            STARWOOD LODGING TRUST AND STARWOOD LODGING CORPORATION
             UNAUDITED COMBINED PRO FORMA STATEMENTS OF OPERATIONS
                      FOR THE YEAR ENDED DECEMBER 31, 1994

<TABLE>
<CAPTION>
                                                                                                         PRO FORMA
                                                                                                          STARWOOD
                                                        STARWOOD       ACQUIRED         PRO FORMA         LODGING
                                                         CAPITAL      PROPERTIES       ADJUSTMENTS        COMBINED
                                        HISTORICAL    -------------  -------------  -----------------  --------------
                                         STARWOOD          (B)            (C)
                                         LODGING
                                         COMBINED
                                      --------------
                                           (A)
<S>                                   <C>             <C>            <C>            <C>                <C>
REVENUE
Hotel...............................  $   82,668,000  $  16,467,000  $  26,632,000  $      --          $  125,767,000
Gaming..............................      27,981,000       --             --               --              27,981,000
Interest from mortgage and other
 notes..............................       1,554,000      8,496,000       --               19,000(D)       10,069,000
Rents from other leased hotel
 properties.........................         927,000       --             --               --                 927,000
Management fees and other...........         411,000       --             --               --                 411,000
Gain (loss) on sales of hotel
 assets.............................         456,000       --             --               --                 456,000
                                      --------------  -------------  -------------  -----------------  --------------
                                         113,997,000     24,963,000     26,632,000         19,000         165,611,000
                                      --------------  -------------  -------------  -----------------  --------------
EXPENSES
Hotel operations....................      60,829,000     12,751,000     19,503,000     (2,444,000)(E)      90,639,000
Gaming operations...................      24,454,000       --             --               --              24,454,000
Interest............................      17,606,000      3,834,000        875,000    (22,228,000)(F)       3,365,000
                                                                                        3,278,000(F)
Depreciation and amortization.......       8,161,000      2,496,000      6,253,000      1,220,000(G)       18,130,000
Administrative and operating........       4,203,000       --             --               86,000(E)        4,289,000
Shareholder litigation..............       2,648,000       --             --               --               2,648,000
Provision for losses................         759,000       --             --               --                 759,000
                                      --------------  -------------  -------------  -----------------  --------------
                                         118,660,000     19,081,000     26,631,000    (20,088,000)        144,284,000
                                      --------------  -------------  -------------  -----------------  --------------
Income (loss) before minority
 interest in Partnerships...........      (4,663,000) $   5,882,000  $       1,000  $  20,107,000          21,327,000
                                                      -------------  -------------  -----------------
                                                      -------------  -------------  -----------------
Minority interest in
 Partnerships(H)....................        --                                                              6,959,000
                                      --------------                                                   --------------
                                                                                                       --------------
NET INCOME (LOSS)...................  $   (4,663,000)                                                  $   14,368,000
                                      --------------                                                   --------------
                                      --------------                                                   --------------
NET INCOME (LOSS) PER PAIRED
 SHARE(I)...........................  $        (2.31)                                                  $         1.17
                                      --------------                                                   --------------
                                      --------------                                                   --------------
</TABLE>

   The accompanying notes are an integral part of the pro forma statements of
                                  operations.

                                      F-11
<PAGE>
                             STARWOOD LODGING TRUST
                  UNAUDITED PRO FORMA STATEMENTS OF OPERATIONS
                      FOR THE YEAR ENDED DECEMBER 31, 1994

<TABLE>
<CAPTION>
                                                                                                        PRO FORMA
                                                                                                        STARWOOD
                                                                                       PRO FORMA         LODGING
                                                                                      ADJUSTMENTS         TRUST
                                        HISTORICAL      STARWOOD      ACQUIRED     -----------------  -------------
                                         STARWOOD       CAPITAL      PROPERTIES
                                          LODGING     ------------  -------------
                                           TRUST
                                       -------------      (B)            (C)
                                            (A)
<S>                                    <C>            <C>           <C>            <C>                <C>
REVENUE
Rents from Corporation...............  $  16,906,000  $    --       $    --        $   8,349,000(J)   $  25,255,000
Interest from Corporation............      1,730,000       --            --            2,065,000(K)       3,795,000
Interest from mortgage and other
 notes...............................      1,512,000     8,496,000       --               19,000(D)      10,027,000
Rents from other leased hotel
 properties..........................        927,000       --            --               --                927,000
Management fees and other............        164,000       --            --               --                164,000
Gain (loss) on sales of hotel
 assets..............................        432,000       --            --               --                432,000
                                       -------------  ------------  -------------  -----------------  -------------
                                          21,671,000     8,496,000       --           10,433,000         40,600,000
                                       -------------  ------------  -------------  -----------------  -------------
EXPENSES
Interest -- other....................     16,265,000     3,834,000        875,000    (20,974,000)(F)      3,278,000
                                                                                       3,278,000(F)
Depreciation and amortization........      5,205,000     1,270,000      2,791,000        610,000(G)       9,876,000
Administrative and operating.........      1,583,000       --            --               --              1,583,000
Shareholder litigation...............      1,324,000       --            --               --              1,324,000
Provision for losses.................        759,000       --            --               --                759,000
                                       -------------  ------------  -------------  -----------------  -------------
                                          25,136,000     5,104,000      3,666,000    (17,086,000)        16,820,000
                                       -------------  ------------  -------------  -----------------  -------------
Income (loss) before minority
 interest in Partnership.............     (3,465,000) $  3,392,000  $  (3,666,000) $  27,519,000         23,780,000
                                                      ------------  -------------  -----------------
                                                      ------------  -------------  -----------------
Minority interest in
 Partnership(H)......................       --                                                            7,759,000
                                       -------------                                                  -------------
                                       -------------                                                  -------------
NET INCOME (LOSS)....................  $  (3,465,000)                                                 $  16,021,000
                                       -------------                                                  -------------
                                       -------------                                                  -------------
NET INCOME (LOSS) PER SHARE(I).......  $       (1.71)                                                 $        1.31
                                       -------------                                                  -------------
                                       -------------                                                  -------------
</TABLE>

   The accompanying notes are an integral part of the pro forma statements of
                                  operations.

                                      F-12
<PAGE>
                          STARWOOD LODGING CORPORATION
                  UNAUDITED PRO FORMA STATEMENTS OF OPERATIONS
                      FOR THE YEAR ENDED DECEMBER 31, 1994

<TABLE>
<CAPTION>
                                                                                                       PRO FORMA
                                                                                                        STARWOOD
                                                                                      PRO FORMA         LODGING
                                                                                     ADJUSTMENTS         TRUST
                                      HISTORICAL      STARWOOD       ACQUIRED     -----------------  --------------
                                       STARWOOD        CAPITAL      PROPERTIES
                                       LODGING      -------------  -------------
                                     CORPORATION
                                    --------------       (B)            (C)
                                         (A)
<S>                                 <C>             <C>            <C>            <C>                <C>
REVENUE
Hotel.............................  $   82,668,000  $  16,467,000  $  26,632,000  $      --          $  125,767,000
Gaming............................      27,981,000       --             --               --              27,981,000
Interest from mortgage and other
 notes............................          42,000       --             --               --                  42,000
Management fees and other.........         247,000       --             --               --                 247,000
Gain (loss) on sales of hotel
 assets...........................          24,000       --             --               --                  24,000
                                    --------------  -------------  -------------  -----------------  --------------
                                       110,962,000     16,467,000     26,632,000                        154,061,000
                                    --------------  -------------  -------------  -----------------  --------------
EXPENSES
Hotel operations..................      60,829,000     12,751,000     19,503,000     (2,444,000)(E)      90,639,000
Gaming operations.................      24,454,000       --             --               --              24,454,000
Rent--Trust.......................      16,906,000       --             --            8,349,000(J)       25,255,000
Interest--Trust...................       1,730,000       --             --            2,065,000(K)        3,795,000
Interest--other...................       1,341,000       --             --           (1,254,000)(F)          87,000
Depreciation and amortization.....       2,956,000      1,226,000      3,462,000        610,000(G)        8,254,000
Administrative and operating......       2,620,000       --             --               86,000(E)        2,706,000
Shareholder litigation............       1,324,000       --             --               --               1,324,000
                                    --------------  -------------  -------------  -----------------  --------------
                                       112,160,000     13,977,000     22,965,000      7,412,000         156,514,000
                                    --------------  -------------  -------------  -----------------  --------------
Income (loss) before minority
 interest in Partnership..........      (1,198,000) $   2,490,000  $   3,667,000  $  (7,412,000)         (2,453,000)
                                                    -------------  -------------  -----------------
                                                    -------------  -------------  -----------------
Minority interest in
 Partnership(H)...................        --                                                               (800,000)
                                    --------------                                                   --------------
NET INCOME (LOSS).................  $   (1,198,000)                                                  $   (1,653,000)
                                    --------------                                                   --------------
                                    --------------                                                   --------------
NET INCOME (LOSS) PER SHARE (I)...  $        (0.59)                                                  $        (0.13)
                                    --------------                                                   --------------
                                    --------------                                                   --------------
</TABLE>

   The accompanying notes are an integral part of the pro forma statements of
                                  operations.

                                      F-13
<PAGE>
            STARWOOD LODGING TRUST AND STARWOOD LODGING CORPORATION
             UNAUDITED COMBINED PRO FORMA STATEMENTS OF OPERATIONS
                   FOR THE THREE MONTHS ENDED MARCH 31, 1995

<TABLE>
<CAPTION>
                                                                                                      PRO FORMA
                                                                                                      STARWOOD
                                                                                     PRO FORMA         LODGING
                                                                                    ADJUSTMENTS       COMBINED
                                                      HISTORICAL      ACQUIRED    ----------------  -------------
                                                       STARWOOD      PROPERTIES
                                                        LODGING     ------------
                                                       COMBINED
                                                     -------------      (B)
                                                          (A)
<S>                                                  <C>            <C>           <C>               <C>
REVENUE
Hotel..............................................  $  22,781,000  $  8,127,000  $      --         $  30,908,000
Gaming.............................................      6,669,000       --              --             6,669,000
Interest from mortgage and other notes.............      2,581,000       --              5,000(D)       2,586,000
Rents from other leased hotel properties...........        159,000       --              --               159,000
Management fees and other..........................         61,000       --              --                61,000
Gain (loss) on sales of hotel assets...............       (113,000)      --              --              (113,000)
                                                     -------------  ------------  ----------------  -------------
                                                        32,138,000     8,127,000         5,000         40,270,000
                                                     -------------  ------------  ----------------  -------------
EXPENSES
Hotel operations...................................     16,280,000     5,206,000      (409,000)(E)     21,077,000
Gaming operations..................................      6,021,000       --              --             6,021,000
Interest...........................................      5,827,000       219,000    (6,024,000)(F)        841,000
                                                                                       819,000(F)
Depreciation and amortization......................      2,863,000     1,563,000         --             4,426,000
Administrative and operating.......................      1,068,000       --              4,000(E)       1,072,000
                                                     -------------  ------------  ----------------  -------------
                                                        32,059,000     6,988,000    (5,610,000)        33,437,000
                                                     -------------  ------------  ----------------  -------------
Income (loss) before minority interest in
 Partnerships......................................  $      79,000  $  1,139,000  $  5,615,000          6,833,000
                                                                    ------------  ----------------
                                                                    ------------  ----------------
Minority interest in Partnerships(H)...............         94,000                                      2,230,000
                                                     -------------                                  -------------
NET INCOME (LOSS)..................................  $     (15,000)                                 $   4,603,000
                                                     -------------                                  -------------
                                                     -------------                                  -------------
NET INCOME (LOSS) PER PAIRED SHARE(I)..............  $       (0.01)                                 $        0.38
                                                     -------------                                  -------------
                                                     -------------                                  -------------
</TABLE>

   The accompanying notes are an integral part of the pro forma statements of
                                  operations.

                                      F-14
<PAGE>
                             STARWOOD LODGING TRUST
                  UNAUDITED PRO FORMA STATEMENTS OF OPERATIONS
                   FOR THE THREE MONTHS ENDED MARCH 31, 1995
<TABLE>
<CAPTION>
                                                                                                                    PRO FORMA
                                                                                                                   ADJUSTMENTS
                                                                                        HISTORICAL   ACQUIRED    ---------------
                                                                                         STARWOOD   PROPERTIES
                                                                                         LODGING    ----------
                                                                                          TRUST
                                                                                        ----------     (C)
                                                                                           (A)
<S>                                                                                     <C>         <C>          <C>
REVENUE
Rents from Corporation................................................................  $5,163,000  $   --        $1,571,000(J)
Interest from Corporation.............................................................     767,000      --           344,000(K)
Interest from mortgage and other notes................................................   2,566,000      --             5,000(D)
Rents from other leased hotel properties..............................................     159,000      --           --
Management fees and other.............................................................      34,000      --           --
Gain (loss) on sales of hotel assets..................................................    (113,000)     --           --
                                                                                        ----------  ----------   ---------------
                                                                                         8,576,000      --         1,920,000
                                                                                        ----------  ----------   ---------------
EXPENSES
Interest--other.......................................................................   5,509,000     219,000    (5,728,000)(F)
                                                                                                                     819,000(F)
Depreciation and amortization.........................................................   1,691,000     698,000       --
Administrative and operating..........................................................     355,000      --           --
                                                                                        ----------  ----------   ---------------
                                                                                         7,555,000     917,000    (4,909,000)
                                                                                        ----------  ----------   ---------------
Income (loss) before minority interest in Partnership.................................  $1,021,000  $ (917,000)   $6,829,000
                                                                                                    ----------   ---------------
                                                                                                    ----------   ---------------
Minority interest in Partnership(H)...................................................     732,000
                                                                                        ----------
NET INCOME (LOSS).....................................................................  $  289,000
                                                                                        ----------
                                                                                        ----------
NET INCOME (LOSS) PER
 SHARE(I).............................................................................  $     0.14
                                                                                        ----------
                                                                                        ----------

<CAPTION>
                                                                                         PRO FORMA
                                                                                           TRUST
                                                                                        -----------

<S>                                                                                     <C>
REVENUE
Rents from Corporation................................................................  $ 6,734,000
Interest from Corporation.............................................................    1,111,000
Interest from mortgage and other notes................................................    2,571,000
Rents from other leased hotel properties..............................................      159,000
Management fees and other.............................................................       34,000
Gain (loss) on sales of hotel assets..................................................     (113,000)
                                                                                        -----------
                                                                                         10,496,000
                                                                                        -----------
EXPENSES
Interest--other.......................................................................      819,000

Depreciation and amortization.........................................................    2,389,000
Administrative and operating..........................................................      355,000
                                                                                        -----------
                                                                                          3,563,000
                                                                                        -----------
Income (loss) before minority interest in Partnership.................................    6,933,000

Minority interest in Partnership(H)...................................................    2,262,000
                                                                                        -----------
NET INCOME (LOSS).....................................................................  $ 4,671,000
                                                                                        -----------
                                                                                        -----------
NET INCOME (LOSS) PER
 SHARE(I).............................................................................  $      0.38
                                                                                        -----------
                                                                                        -----------
</TABLE>

   The accompanying notes are an integral part of the pro forma statements of
                                  operations.

                                      F-15
<PAGE>
                          STARWOOD LODGING CORPORATION
                  UNAUDITED PRO FORMA STATEMENTS OF OPERATIONS
                   FOR THE THREE MONTHS ENDED MARCH 31, 1995

<TABLE>
<CAPTION>
                                                                                                        PRO FORMA
                                                                                                        STARWOOD
                                                                                       PRO FORMA         LODGING
                                                                                      ADJUSTMENTS      CORPORATION
                                                        STARWOOD       ACQUIRED    -----------------  -------------
                                                         LODGING      PROPERTIES
                                                       CORPORATION   ------------
                                                      -------------      (B)
                                                           (A)
<S>                                                   <C>            <C>           <C>                <C>
REVENUE
Hotel...............................................  $  22,781,000  $  8,127,000  $      --          $  30,908,000
Gaming..............................................      6,669,000       --              --              6,669,000
Interest from mortgage and other notes..............         15,000       --              --                 15,000
Management fees and other...........................         27,000       --              --                 27,000
                                                      -------------  ------------  -----------------  -------------
                                                         29,492,000     8,127,000         --             37,619,000
                                                      -------------  ------------  -----------------  -------------
EXPENSES
Hotel operations....................................     16,280,000     5,206,000       (409,000)(E)     21,077,000
Gaming operations...................................      6,021,000       --              --              6,021,000
Rent--Trust.........................................      5,163,000       --           1,571,000(J)       6,734,000
Interest--Trust.....................................        767,000       --             344,000(K)       1,111,000
Interest--other.....................................        318,000       --            (296,000)(F)         22,000
Depreciation and amortization.......................      1,172,000       865,000         --              2,037,000
Administrative and operating........................        713,000       --               4,000(E)         717,000
                                                      -------------  ------------  -----------------  -------------
                                                         30,434,000     6,071,000      1,214,000         37,719,000
                                                      -------------  ------------  -----------------  -------------
Income (loss) before minority interest in
 Partnership........................................       (942,000) $  2,056,000  $  (1,214,000)          (100,000)
                                                                     ------------  -----------------
                                                                     ------------  -----------------
Minority interest in Partnership(H).................       (638,000)                                        (33,000)
                                                      -------------                                   -------------
NET INCOME (LOSS)...................................  $    (304,000)                                  $     (67,000)
                                                      -------------                                   -------------
                                                      -------------                                   -------------
NET INCOME (LOSS) PER SHARE(I)......................  $       (0.15)                                  $       (0.01)
                                                      -------------                                   -------------
                                                      -------------                                   -------------
</TABLE>

   The accompanying notes are an integral part of the pro forma statements of
                                  operations.

                                      F-16
<PAGE>
            STARWOOD LODGING TRUST AND STARWOOD LODGING CORPORATION
             NOTES TO THE UNAUDITED SEPARATE AND COMBINED PRO FORMA
                        STATEMENTS OF OPERATIONS FOR THE
                          YEAR ENDED DECEMBER 31, 1994
                   AND THE THREE MONTHS ENDED MARCH 31, 1995

(A) Subsequent  to  the  Offering,  the  Trust  and  the  Corporation  will have
    unilateral control  of  the  Partnerships  and,  therefore,  the  historical
    financial  statements of the Partnerships will be consolidated with those of
    the Trust and the Corporation. The  Trust's and the Corporation's equity  in
    income  (loss) of the Partnerships have been eliminated in such consolidated
    statements of operations.

(B) Reflects the pro forma statements of operations (reflecting Starwood's  cost
    basis) of the assets and liabilities contributed by the Starwood Partners in
    the Reorganization.

(C) Reflects  the pro forma statements  of operations (reflecting the Companies'
    cost basis) of the properties  acquired or to be  acquired by the Trust  and
    the Corporation subsequent to March 31, 1995.

(D) Reflects interest income on the officer loan at 7.78% per year.

(E) The  Corporation  intends  to  operate  all  of  the  Companies'  hotels and
    terminate all  existing  third  party management  contracts  for  properties
    currently  owned  or  to  be  acquired  at  the  earliest  practicable date.
    Accordingly, certain  costs directly  attributable to  existing third  party
    management contracts included in the pro forma statements of operations have
    been eliminated. Such cost savings are reflected in the pro forma statements
    of  operations as if such contracts had been canceled as of the beginning of
    the periods presented.  Listed below  are the  hotels on  which third  party
    management  contracts have been or are  anticipated to be terminated and the
    related management and other fees incurred in each period.

<TABLE>
<CAPTION>
                                                 FEES PAID (1)
                                            ------------------------
                                             12 MONTHS     3 MONTHS
                                               ENDED        ENDED
HOTEL                                         12/31/94     3/31/95                 STATUS
- ------------------------------------------  ------------  ----------  --------------------------------
<S>                                         <C>           <C>         <C>
Holiday Inn - Albany, GA..................  $    160,000  $    9,000  Terminated
Best Western - Columbus, OH...............       156,000      33,000  Cancelable in 1995
Best Western - Savannah, GA...............       109,000      21,000  Cancelable in 1995
Radisson - Gainesville, FL................       149,000      19,000  Cancelable in 1996
Park Central - Dallas, TX.................       342,000      34,000  Cancelable in 1995
Capital Hill - Washington, D.C............       143,000      43,000  Cancelable in 1995
French Quarter - Lexington, KY............       432,000      21,000  Terminated
Doubletree - Rancho Bernardo, CA..........       237,000      67,000  Cancelable in 1995
Colony Square - Atlanta, GA...............       624,000     139,000  Cancelable upon Acquisition
Omni - Chapel Hill, NC....................        92,000      23,000  Terminated
                                            ------------  ----------
                                            $  2,444,000  $  409,000
                                            ------------  ----------
                                            ------------  ----------
</TABLE>

- ------------
(1) Fees include base and  incentive management fees as  well as accounting  fee
    chargebacks and other corporate costs.

    Pro  Forma administrative  and operating  expenses reflect  (i) increases in
    operating expenses resulting  principally from  the opening  of a  corporate
    office    in   Atlanta   and   (ii)    decreases   in   operating   expenses

                                      F-17
<PAGE>
            STARWOOD LODGING TRUST AND STARWOOD LODGING CORPORATION
             NOTES TO THE UNAUDITED SEPARATE AND COMBINED PRO FORMA
                        STATEMENTS OF OPERATIONS FOR THE
                          YEAR ENDED DECEMBER 31, 1994
             AND THE THREE MONTHS ENDED MARCH 31, 1995 (CONTINUED)
    resulting principally from a decrease in directors' and officers'  liability
    insurance  and the elimination of cash management fees paid to the Company's
    former lender.  Such  cost  adjustments  are  reflected  in  the  pro  forma
    statements of operations as follows:

<TABLE>
<CAPTION>
                                                                              ADMINISTRATIVE AND
                                                                              OPERATING EXPENSES
                                                                            -----------------------
                                                                             12 MONTHS    3 MONTHS
                                                                               ENDED       ENDED
                                                                             12/31/94     3/31/95
                                                                            -----------  ----------
<S>                                                                         <C>          <C>
Additional personnel costs and corporate travel...........................  $   386,000  $   79,000
Decrease in directors' and officers' liability insurance..................     (200,000)    (50,000)
Decrease in cash management fees..........................................     (100,000)    (25,000)
                                                                            -----------  ----------
                                                                            $    86,000  $    4,000
                                                                            -----------  ----------
                                                                            -----------  ----------
</TABLE>

(F) Reflects  the  elimination  of  historical and  pro  forma  interest expense
    related to  the  debt repaid  from  the proceeds  of  the Offering  and  the
    addition  of  interest  expense at  LIBOR  plus  1.5% on  the  amount  to be
    outstanding pursuant to the Financing.

(G) Reflects the amortization of organization costs related to the formation  of
    the Partnerships over a five-year period.

(H) Reflects  Starwood Capital's  32.6% minority interest  in the  income of the
    Partnerships.

(I) Net income (loss)  per paired  share has  been computed  using the  weighted
    average  number of paired  shares and equivalent  paired shares outstanding.
    All paired  share information  has been  adjusted to  reflect a  one-for-six
    reverse split to be effective prior to the Offering.

(J) Reflects   rents  on   hotels  contributed   by  Starwood   Capital  in  the
    Reorganization and  hotels  acquired or  to  be acquired  by  the  Companies
    subsequent  to  March  31,  1995.  The  leases  between  the  Trust  and the
    Corporation provide  for annual  base or  minimum rents  plus contingent  or
    percentage  rents  based on  the  gross revenue  of  the properties  and are
    accounted for as operating leases.

(K) Reflects interest on the notes payable from the Corporation to the Trust  at
    prime plus 3% for secured notes and prime plus 2% for unsecured notes.

                                      F-18
<PAGE>
            STARWOOD LODGING TRUST AND STARWOOD LODGING CORPORATION
                            COMBINED BALANCE SHEETS

                                     ASSETS

   
<TABLE>
<CAPTION>
                                                                                                DECEMBER 31,
                                                                                                    1994
                                                                                 MARCH 31,     ---------------
                                                                                   1995
                                                                              ---------------
                                                                                (UNAUDITED)
<S>                                                                           <C>              <C>
Investment in Partnerships..................................................  $     6,761,000  $     --
Gaming assets, net..........................................................          995,000        --
Hotel assets held for sale, net.............................................        --               8,585,000
Hotel assets, net...........................................................        --             142,600,000
                                                                              ---------------  ---------------
                                                                                    7,756,000      151,185,000
Mortgage notes receivable, net..............................................        --              14,049,000
Investment in joint venture hotel properties................................        --                 262,000
                                                                              ---------------  ---------------
    Total real estate investments...........................................        7,756,000      165,496,000
Cash and cash equivalents...................................................        --               5,065,000
Accounts receivable.........................................................        --               4,040,000
Notes receivable, net.......................................................        --               1,627,000
Inventories, prepaid expenses and other assets..............................        --               7,727,000
Due from Partnerships.......................................................        1,718,000        --
                                                                              ---------------  ---------------
                                                                              $     9,474,000  $   183,955,000
                                                                              ---------------  ---------------
                                                                              ---------------  ---------------

                                     LIABILITIES AND SHAREHOLDERS' EQUITY
LIABILITIES
Secured notes payable and revolving line of credit..........................  $     --         $   113,896,000
Mortgage and other notes payable............................................        --              46,586,000
Accounts payable and other liabilities......................................        1,718,000       14,765,000
                                                                              ---------------  ---------------
                                                                                    1,718,000      175,247,000
                                                                              ---------------  ---------------
Commitments and contingencies
SHAREHOLDERS' EQUITY
Trust shares of beneficial interest, $0.01 par value; authorized 100,000,000
 shares; outstanding 12,132,948 shares......................................          121,000       12,133,000
Corporation Common stock, $0.01 par value; authorized 100,000,000 shares;
 outstanding 12,132,948 shares..............................................          121,000        1,213,000
Additional paid-in-capital..................................................      222,055,000      210,251,000
Accumulated deficit.........................................................     (214,541,000)    (214,889,000)
                                                                              ---------------  ---------------
                                                                                    7,756,000        8,708,000
                                                                              ---------------  ---------------
                                                                              $     9,474,000  $   183,955,000
                                                                              ---------------  ---------------
                                                                              ---------------  ---------------
</TABLE>
    

                See accompanying notes to financial statements.

                                      F-19
<PAGE>
            STARWOOD LODGING TRUST AND STARWOOD LODGING CORPORATION
                       COMBINED STATEMENTS OF OPERATIONS

<TABLE>
<CAPTION>
                                                                                  THREE MONTHS ENDED MARCH 31,
                                                                                  ----------------------------
                                                                                      1995           1994
                                                                                  -------------  -------------
                                                                                          (UNAUDITED)
<S>                                                                               <C>            <C>
REVENUE
Equity in income of Partnerships before extraordinary items.....................  $      37,000  $    --
Hotel...........................................................................       --           20,586,000
Gaming..........................................................................      6,669,000      7,188,000
Interest from mortgage and other notes..........................................       --              355,000
Rents from leased hotel properties and income from joint ventures...............       --              150,000
Management fees and other.......................................................       --               59,000
                                                                                  -------------  -------------
                                                                                      6,706,000     28,338,000
                                                                                  -------------  -------------
EXPENSES
Hotel operations................................................................                    15,568,000
Gaming operations...............................................................      6,021,000      5,993,000
Rent--SLT Realty L.P............................................................        600,000       --
Interest--other.................................................................       --            4,125,000
Interest--SLT Realty L.P........................................................         37,000       --
Depreciation and amortization...................................................         63,000      2,066,000
Administrative and operating....................................................       --              921,000
                                                                                  -------------  -------------
                                                                                      6,721,000     28,673,000
                                                                                  -------------  -------------
Income (loss) before extraordinary items........................................        (15,000)      (335,000)
Equity in extraordinary items of Partnerships...................................        363,000       --
                                                                                  -------------  -------------
NET INCOME (LOSS)...............................................................  $     348,000  $    (335,000)
                                                                                  -------------  -------------
                                                                                  -------------  -------------
EARNINGS PER PAIRED SHARE
Income (loss) before extraordinary items........................................  $        0.00  $       (0.03)
Extraordinary items.............................................................           0.03       --
                                                                                  -------------  -------------
NET INCOME (LOSS) PER PAIRED SHARE..............................................  $        0.03  $       (0.03)
                                                                                  -------------  -------------
                                                                                  -------------  -------------
Weighted average number of paired shares........................................     12,132,948     12,132,948
                                                                                  -------------  -------------
                                                                                  -------------  -------------
</TABLE>

                See accompanying notes to financial statements.

                                      F-20
<PAGE>
            STARWOOD LODGING TRUST AND STARWOOD LODGING CORPORATION
                       COMBINED STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>
                                                                                     THREE MONTHS ENDED MARCH
                                                                                                31,
                                                                                    ---------------------------
                                                                                        1995           1994
                                                                                    -------------  ------------
                                                                                            (UNAUDITED)
<S>                                                                                 <C>            <C>
CASH FLOWS FROM OPERATING ACTIVITIES
Net income (loss).................................................................  $     348,000  $   (335,000)
Adjustments to reconcile net income (loss) to net cash provided by (used in)
 operating activities:
  Equity in income (loss) of Partnerships.........................................       (400,000)      --
  Depreciation and amortization...................................................         63,000     2,066,000
  Deferred interest...............................................................       --             478,000
Changes in assets and liabilities:
  Accounts receivable, inventories, prepaid expenses and other assets.............       --            (120,000)
  Accounts payable and other liabilities..........................................       --            (459,000)
                                                                                    -------------  ------------
    Net cash provided by (used in) operating activities...........................         11,000     1,630,000
                                                                                    -------------  ------------
CASH FLOWS FROM INVESTING ACTIVITIES
Cash contributed to Partnerships..................................................     (3,189,000)      --
Additions to hotel assets.........................................................       --            (598,000)
Net change in gaming assets.......................................................     (1,887,000)      --
Principal received on notes receivable............................................       --              67,000
                                                                                    -------------  ------------
    Net cash used in investing activities.........................................     (5,076,000)     (531,000)
                                                                                    -------------  ------------
CASH FLOWS FROM FINANCING ACTIVITIES
Principal payments on mortgage and other notes payable............................       --            (237,000)
Increase in secured notes payable and revolving line of credit....................       --             276,000
Principal received on share purchase notes........................................       --              11,000
                                                                                    -------------  ------------
    Net cash provided by (used in) financing activities...........................       --              50,000
                                                                                    -------------  ------------
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS..................................     (5,065,000)    1,149,000
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD..................................      5,065,000     5,652,000
                                                                                    -------------  ------------
CASH AND CASH EQUIVALENTS AT END OF PERIOD........................................  $    --        $  6,801,000
                                                                                    -------------  ------------
                                                                                    -------------  ------------
</TABLE>

                See accompanying notes to financial statements.

                                      F-21
<PAGE>
                             STARWOOD LODGING TRUST
                                 BALANCE SHEETS

                                     ASSETS

<TABLE>
<CAPTION>
                                                                                 MARCH 31,      DECEMBER 31,
                                                                                   1995             1994
                                                                              ---------------  ---------------
<S>                                                                           <C>              <C>
                                                                                (UNAUDITED)
Investment in Partnership...................................................  $     9,867,000  $     --
Hotel assets held for sale, net.............................................        --               8,281,000
Hotel assets, net...........................................................        --             108,428,000
                                                                              ---------------  ---------------
                                                                                    9,867,000      116,709,000
Mortgage notes receivable, net..............................................        --              14,049,000
Investment in joint venture hotel properties................................        --                 240,000
                                                                              ---------------  ---------------
Total real estate investments...............................................        9,867,000      130,998,000
Cash and cash equivalents...................................................        --                 255,000
Accounts receivable.........................................................        --                 698,000
Notes receivable--Corporation...............................................        --              26,916,000
Notes receivable, net.......................................................        --               1,004,000
Inventories, prepaid expenses and other assets..............................        --               2,374,000
Due from Partnership........................................................          859,000        --
                                                                              ---------------  ---------------
                                                                              $    10,726,000  $   162,245,000
                                                                              ---------------  ---------------
                                                                              ---------------  ---------------

                                     LIABILITIES AND SHAREHOLDERS' EQUITY
LIABILITIES
Secured notes payable and revolving line of credit..........................  $     --         $   113,896,000
Mortgage and other notes payable............................................        --              32,838,000
Accounts payable and other liabilities......................................          859,000        5,061,000
                                                                              ---------------  ---------------
                                                                                      859,000      151,795,000
                                                                              ---------------  ---------------
Commitments and contingencies

SHAREHOLDERS' EQUITY
Trust shares of beneficial interest, $0.01 par value; authorized 100,000,000
 shares; outstanding 12,132,948 shares......................................          121,000       12,133,000
Additional paid-in-capital..................................................      156,836,000      146,059,000
Accumulated deficit.........................................................     (147,090,000)    (147,742,000)
                                                                              ---------------  ---------------
                                                                                    9,867,000       10,450,000
                                                                              ---------------  ---------------
                                                                              $    10,726,000  $   162,245,000
                                                                              ---------------  ---------------
                                                                              ---------------  ---------------
</TABLE>

                See accompanying notes to financial statements.

                                      F-22
<PAGE>
                             STARWOOD LODGING TRUST
                            STATEMENTS OF OPERATIONS

<TABLE>
<CAPTION>
                                                                                       THREE MONTHS ENDED
                                                                                           MARCH 31,
                                                                                  ----------------------------
                                                                                      1995           1994
                                                                                  -------------  -------------
<S>                                                                               <C>            <C>
                                                                                          (UNAUDITED)
REVENUE
Equity in income of Partnership before extraordinary items......................  $     289,000  $    --
Rents from Corporation..........................................................       --            4,313,000
Interest from Corporation.......................................................       --              415,000
Interest from mortgage and other notes..........................................       --              339,000
Rents from leased hotel properties and income from joint ventures...............       --              150,000
Management fees and other and income from joint venture.........................       --               26,000
                                                                                  -------------  -------------
                                                                                        289,000      5,243,000
                                                                                  -------------  -------------
EXPENSES
Interest........................................................................       --            3,779,000
Depreciation and amortization...................................................       --            1,252,000
Administrative and operating....................................................       --              366,000
                                                                                  -------------  -------------
                                                                                       --            5,397,000
                                                                                  -------------  -------------
Income (loss) before extraordinary items........................................        289,000       (154,000)
Equity in extraordinary items of Partnership....................................        363,000       --
                                                                                  -------------  -------------
NET INCOME (LOSS)...............................................................  $     652,000  $    (154,000)
                                                                                  -------------  -------------
                                                                                  -------------  -------------
EARNINGS PER SHARE
Income (loss) before extraordinary items........................................  $        0.02  $       (0.01)
Extraordinary items.............................................................           0.03       --
                                                                                  -------------  -------------
NET INCOME (LOSS) PER SHARE.....................................................  $        0.05  $       (0.01)
                                                                                  -------------  -------------
                                                                                  -------------  -------------
Weighted average number of shares...............................................     12,132,948     12,132,948
                                                                                  -------------  -------------
                                                                                  -------------  -------------
</TABLE>

                See accompanying notes to financial statements.

                                      F-23
<PAGE>
                             STARWOOD LODGING TRUST
                            STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>
                                                                                      THREE MONTHS ENDED MARCH
                                                                                                31,
                                                                                     --------------------------
                                                                                        1995          1994
                                                                                     -----------  -------------
<S>                                                                                  <C>          <C>
                                                                                            (UNAUDITED)
CASH FLOWS FROM OPERATING ACTIVITIES
Net income (loss)..................................................................  $   652,000  $    (154,000)
Adjustments to reconcile net income (loss) to net cash provided by (used in)
 operating activities:
  Equity in income (loss) of Partnership...........................................     (652,000)      --
  Depreciation and amortization....................................................      --           1,252,000
  Deferred interest................................................................      --             478,000
Changes in assets and liabilities:
  Accounts receivable, inventories, prepaid expenses and other assets..............      --             550,000
  Accounts payable and other liabilities...........................................      --          (1,079,000)
                                                                                     -----------  -------------
    Net cash provided by (used in) operating activities............................                   1,047,000
                                                                                     -----------  -------------

CASH FLOWS FROM INVESTING ACTIVITIES
Cash contributed to Partnership....................................................     (255,000)      --
Additions to hotel assets..........................................................      --            (258,000)
Principal received on mortgage and other notes receivable..........................      --              54,000
Net changes in notes receivable--Corporation.......................................      --          (1,344,000)
                                                                                     -----------  -------------
    Net cash used in investing activities..........................................     (255,000)    (1,548,000)
                                                                                     -----------  -------------

CASH FLOWS FROM FINANCING ACTIVITIES
Principal payments on mortgage and other notes payable.............................      --            (188,000)
Increase in secured notes payable and revolving line of credit.....................      --             276,000
Principal received on share purchase notes.........................................      --              11,000
                                                                                     -----------  -------------
    Net cash provided by (used in) financing activities............................      --              99,000
                                                                                     -----------  -------------
DECREASE IN CASH AND CASH EQUIVALENTS..............................................     (255,000)      (402,000)

CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD...................................      255,000        918,000
                                                                                     -----------  -------------
CASH AND CASH EQUIVALENTS AT END OF PERIOD.........................................  $   --       $     516,000
                                                                                     -----------  -------------
                                                                                     -----------  -------------
</TABLE>

                See accompanying notes to financial statements.

                                      F-24
<PAGE>
                          STARWOOD LODGING CORPORATION
                                 BALANCE SHEETS

                                     ASSETS
<TABLE>
<CAPTION>
                                                                                   MARCH 31,      DECEMBER 31,
                                                                                      1995            1994
                                                                                 --------------  --------------
<S>                                                                              <C>             <C>
                                                                                  (UNAUDITED)
Investment in Partnership......................................................  $   (3,106,000) $     --
Gaming Assets, net.............................................................         995,000        --
Hotel assets held for sale, net................................................        --               304,000
Hotel assets, net..............................................................        --            34,172,000
                                                                                 --------------  --------------
                                                                                     (2,111,000)     34,476,000
Investment in joint venture hotel properties...................................        --                22,000
                                                                                 --------------  --------------
Total real estate investments..................................................      (2,111,000)     34,498,000
Cash and cash equivalents......................................................        --             4,810,000
Accounts receivable............................................................        --             3,342,000
Notes receivable, net..........................................................        --               623,000
Inventories, prepaid expenses and other assets.................................        --             5,353,000
Due from Partnership...........................................................         859,000        --
                                                                                 --------------  --------------
                                                                                 $   (1,252,000) $   48,626,000
                                                                                 --------------  --------------
                                                                                 --------------  --------------

<CAPTION>

                                     LIABILITIES AND SHAREHOLDERS' DEFICIT
<S>                                                                              <C>             <C>
LIABILITIES
Mortgage and other notes payable...............................................  $     --        $   13,748,000
Notes payable--Trust...........................................................        --            26,916,000
Accounts payable and other liabilities.........................................         859,000       9,704,000
                                                                                 --------------  --------------
                                                                                        859,000      50,368,000
                                                                                 --------------  --------------
Commitments and contingencies
SHAREHOLDERS' DEFICIT
Corporation common stock, $0.01 par value; authorized 100,000,000 shares;
 outstanding 12,132,948 shares.................................................         121,000       1,213,000
Additional paid-in-capital.....................................................      65,219,000      64,192,000
Accumulated deficit............................................................     (67,451,000)    (67,147,000)
                                                                                 --------------  --------------
                                                                                     (2,111,000)     (1,742,000)
                                                                                 --------------  --------------
                                                                                 $   (1,252,000) $   48,626,000
                                                                                 --------------  --------------
                                                                                 --------------  --------------
</TABLE>

                See accompanying notes to financial statements.

                                      F-25
<PAGE>
                          STARWOOD LODGING CORPORATION
                            STATEMENTS OF OPERATIONS

<TABLE>
<CAPTION>
                                                                                  THREE MONTHS ENDED MARCH 31,
                                                                                  ----------------------------
                                                                                      1995           1994
                                                                                  -------------  -------------
<S>                                                                               <C>            <C>
                                                                                          (UNAUDITED)
REVENUE
Equity in loss of Partnership...................................................  $    (252,000) $    --
Hotel...........................................................................       --           20,586,000
Gaming..........................................................................      6,669,000      7,188,000
Interest from mortgage and other notes..........................................       --               16,000
Management fees and other.......................................................       --               33,000
                                                                                  -------------  -------------
                                                                                      6,417,000     27,823,000
                                                                                  -------------  -------------
EXPENSES
Hotel operations................................................................       --           15,568,000
Gaming operations...............................................................      6,021,000      5,993,000
Rent--Trust/Realty Partnership..................................................        600,000      4,313,000
Interest--Trust/Realty Partnership..............................................         37,000        415,000
Interest--other.................................................................       --              346,000
Depreciation and amortization...................................................         63,000        814,000
Administrative and operating....................................................       --              555,000
                                                                                  -------------  -------------
                                                                                      6,721,000     28,004,000
                                                                                  -------------  -------------
NET INCOME (LOSS)...............................................................  $    (304,000) $    (181,000)
                                                                                  -------------  -------------
                                                                                  -------------  -------------
NET INCOME (LOSS) PER SHARE.....................................................  $       (0.03) $       (0.01)
                                                                                  -------------  -------------
                                                                                  -------------  -------------
Weighted average number of shares...............................................     12,132,948     12,132,948
                                                                                  -------------  -------------
                                                                                  -------------  -------------
</TABLE>

                See accompanying notes to financial statements.

                                      F-26
<PAGE>
                          STARWOOD LODGING CORPORATION
                            STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>
                                                                                     THREE MONTHS ENDED MARCH
                                                                                                31,
                                                                                    ---------------------------
                                                                                        1995           1994
                                                                                    -------------  ------------
<S>                                                                                 <C>            <C>
                                                                                            (UNAUDITED)
CASH FLOWS FROM OPERATING ACTIVITIES
Net loss..........................................................................  $    (304,000) $   (181,000)
Adjustments to reconcile net loss to net cash provided by operating activities:
  Equity in loss of Partnership...................................................        252,000       --
  Depreciation and amortization...................................................         63,000       814,000
Changes in assets and liabilities:
  Accounts receivable, inventories, prepaid expenses and other assets.............       --            (670,000)
  Accounts payable and other liabilities..........................................       --             620,000
                                                                                    -------------  ------------
    Net cash provided by (used in) operating activities...........................         11,000       583,000
                                                                                    -------------  ------------
CASH FLOWS FROM INVESTING ACTIVITIES
Cash contributed to Partnership...................................................     (2,934,000)      --
Net change in gaming assets.......................................................     (1,887,000)      --
Additions to hotel assets.........................................................       --            (339,000)
Principal received on notes receivable............................................       --              13,000
                                                                                    -------------  ------------
    Net cash used in investing activities.........................................     (4,821,000)     (326,000)
                                                                                    -------------  ------------
CASH FLOWS FROM FINANCING ACTIVITIES
Net change in notes payable--Trust................................................       --           1,344,000
Principal payments on mortgage and other notes payable............................       --             (49,000)
                                                                                    -------------  ------------
    Net cash provided by (used in) financing activities...........................       --           1,295,000
                                                                                    -------------  ------------
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS..................................     (4,810,000)    1,552,000
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD..................................      4,810,000     4,734,000
                                                                                    -------------  ------------
CASH AND CASH EQUIVALENTS AT END OF PERIOD........................................  $    --        $  6,286,000
                                                                                    -------------  ------------
                                                                                    -------------  ------------
</TABLE>

                See accompanying notes to financial statements.

                                      F-27
<PAGE>
      SLT REALTY LIMITED PARTNERSHIP AND SLC OPERATING LIMITED PARTNERSHIP

                             COMBINED BALANCE SHEET
                                     ASSETS

<TABLE>
<CAPTION>
                                                                                                      MARCH 31,
                                                                                                         1995
                                                                                                    --------------
<S>                                                                                                 <C>
                                                                                                     (UNAUDITED)
Hotel assets held for sale, net...................................................................  $    8,215,000
Hotel assets--net.................................................................................     174,660,000
                                                                                                    --------------
                                                                                                       182,875,000
Mortgage notes receivable, net....................................................................      62,479,000
Investment in joint venture hotel properties......................................................         271,000
                                                                                                    --------------
Total real estate investments.....................................................................     245,625,000
Cash and cash equivalents.........................................................................       9,581,000
Accounts receivable...............................................................................       6,406,000
Notes receivable--Corporation.....................................................................       1,446,000
Notes receivable, net.............................................................................       1,607,000
Inventories, prepaid expenses and other assets....................................................      12,268,000
                                                                                                    --------------
                                                                                                    $  276,933,000
                                                                                                    --------------
                                                                                                    --------------

                                         LIABILITIES AND PARTNERS' EQUITY
LIABILITIES
Secured notes payable.............................................................................  $  130,360,000
Mortgage and other notes payable..................................................................      68,155,000
Accounts payable and other liabilities............................................................      12,770,000
                                                                                                    --------------
                                                                                                       211,285,000
                                                                                                    --------------
PARTNERS' EQUITY..................................................................................      65,648,000
                                                                                                    --------------
                                                                                                    $  276,933,000
                                                                                                    --------------
                                                                                                    --------------
</TABLE>

                See accompanying notes to financial statements.

                                      F-28
<PAGE>
      SLT REALTY LIMITED PARTNERSHIP AND SLC OPERATING LIMITED PARTNERSHIP
                        COMBINED STATEMENT OF OPERATIONS

<TABLE>
<CAPTION>
                                                                                                     THREE MONTHS
                                                                                                         ENDED
                                                                                                       MARCH 31,
                                                                                                         1995
                                                                                                     -------------
<S>                                                                                                  <C>
                                                                                                      (UNAUDITED)
REVENUE
Hotel..............................................................................................  $  22,781,000
Interest from mortgage and other notes.............................................................      2,581,000
Rent--Corporation..................................................................................        600,000
Interest from Corporation..........................................................................         37,000
Management fees and other..........................................................................         61,000
Rents from leased hotel properties.................................................................        159,000
Gain (loss) on sale................................................................................       (113,000)
                                                                                                     -------------
                                                                                                        26,106,000
                                                                                                     -------------
EXPENSES
Hotel operations...................................................................................     16,280,000
Interest...........................................................................................      5,827,000
Depreciation and amortization......................................................................      2,800,000
Administrative and operating.......................................................................      1,068,000
                                                                                                     -------------
                                                                                                        25,975,000
                                                                                                     -------------
Income before extraordinary items..................................................................        131,000
Extraordinary items................................................................................      1,284,000
                                                                                                     -------------
NET INCOME.........................................................................................  $   1,415,000
                                                                                                     -------------
                                                                                                     -------------
</TABLE>

                See accompanying notes to financial statements.

                                      F-29
<PAGE>
      SLT REALTY LIMITED PARTNERSHIP AND SLC OPERATING LIMITED PARTNERSHIP

                        COMBINED STATEMENT OF CASH FLOWS

<TABLE>
<CAPTION>
                                                                                                     THREE MONTHS
                                                                                                        ENDED
                                                                                                      MARCH 31,
                                                                                                         1995
                                                                                                    --------------
<S>                                                                                                 <C>
                                                                                                     (UNAUDITED)
CASH FLOWS FROM OPERATING ACTIVITIES
Net income........................................................................................  $    1,415,000
Extraordinary items...............................................................................      (1,284,000)
Adjustments to reconcile net income to net cash used in operating activities:
  Depreciation and amortization...................................................................       2,800,000
  Accretion of discount on mortgage notes receivable..............................................        (753,000)
  Deferred interest...............................................................................         649,000
  Loss on sales...................................................................................         113,000
Changes in operating assets and liabilities:
  Accounts receivable, inventories, prepaid expenses and other assets.............................      (5,901,000)
  Accounts payable and other liabilities..........................................................       1,726,000
                                                                                                    --------------
    Net cash used in operating activities.........................................................      (1,235,000)
                                                                                                    --------------
CASH FLOWS FROM INVESTING ACTIVITIES
Additions to hotel assets.........................................................................        (453,000)
Decrease in mortgage notes receivable.............................................................       1,460,000
Principal received on notes receivable............................................................          20,000
Increase in notes receivable--Corporation.........................................................        (221,000)
Reorganization costs..............................................................................      (2,786,000)
                                                                                                    --------------
    Net cash used in investing activities.........................................................      (1,980,000)
                                                                                                    --------------
CASH FLOWS FROM FINANCING ACTIVITIES
Principal payments on mortgage and other notes payable............................................     (32,413,000)
Borrowings under secured notes payable............................................................      27,461,000
Capital contributions.............................................................................      18,012,000
Borrowings under mortgage and other notes payable.................................................         250,000
Purchase of warrants..............................................................................        (514,000)
                                                                                                    --------------
    Net cash provided by financing activities.....................................................      12,796,000
                                                                                                    --------------
INCREASE IN CASH AND CASH EQUIVALENTS.............................................................       9,581,000
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD..................................................        --
                                                                                                    --------------
CASH AND CASH EQUIVALENTS AT END OF PERIOD........................................................  $    9,581,000
                                                                                                    --------------
                                                                                                    --------------
</TABLE>

                See accompanying notes to financial statements.

                                      F-30
<PAGE>
                         SLT REALTY LIMITED PARTNERSHIP
                                 BALANCE SHEET

                                     ASSETS

<TABLE>
<CAPTION>
                                                                                                      MARCH 31,
                                                                                                         1995
                                                                                                    --------------
<S>                                                                                                 <C>
                                                                                                     (UNAUDITED)
Hotel assets held for sale, net...................................................................  $    8,215,000
Hotel assets--net.................................................................................     137,583,000
                                                                                                    --------------
                                                                                                       145,798,000
Mortgage notes receivable, net....................................................................      62,479,000
Investment in joint venture hotel properties......................................................         254,000
                                                                                                    --------------
Total real estate investments.....................................................................      208,531,00
Cash and cash equivalents.........................................................................       3,939,000
Accounts receivable...............................................................................       1,825,000
Notes receivable--SLC Operating L.P...............................................................      27,495,000
Notes receivable--Corporation.....................................................................       1,446,000
Notes receivable, net.............................................................................         998,000
Prepaid expenses and other assets.................................................................       6,311,000
                                                                                                    --------------
                                                                                                    $  250,545,000
                                                                                                    --------------
                                                                                                    --------------

                                         LIABILITIES AND PARTNERS' EQUITY
LIABILITIES
Secured notes payable.............................................................................  $  130,360,000
Mortgage and other notes payable..................................................................      54,549,000
Accounts payable and other liabilities............................................................       3,271,000
                                                                                                    --------------
                                                                                                       188,180,000
                                                                                                    --------------
PARTNERS' EQUITY..................................................................................      62,365,000
                                                                                                    --------------
                                                                                                    $  250,545,000
                                                                                                    --------------
                                                                                                    --------------
</TABLE>

                See accompanying notes to financial statements.

                                      F-31
<PAGE>
                         SLT REALTY LIMITED PARTNERSHIP
                            STATEMENT OF OPERATIONS

<TABLE>
<CAPTION>
                                                                                                      THREE MONTHS
                                                                                                         ENDED
                                                                                                       MARCH 31,
                                                                                                          1995
                                                                                                      ------------
<S>                                                                                                   <C>
                                                                                                      (UNAUDITED)
REVENUE
Rents from Corporation..............................................................................  $    600,000
Rents from SLC Operating L.P........................................................................     4,563,000
Interest from SLC Operating L.P.....................................................................       730,000
Interest from Corporation...........................................................................        37,000
Interest from mortgage and other notes..............................................................     2,566,000
Rent from other leased hotel properties.............................................................       159,000
Other...............................................................................................        34,000
Gain (loss) on sale.................................................................................      (113,000)
                                                                                                      ------------
                                                                                                         8,576,000
                                                                                                      ------------
EXPENSES
Interest............................................................................................     5,509,000
Depreciation and amortization.......................................................................     1,691,000
Administrative and operating........................................................................       355,000
                                                                                                      ------------
                                                                                                         7,555,000
                                                                                                      ------------
Income before extraordinary items...................................................................     1,021,000
Extraordinary items.................................................................................     1,284,000
                                                                                                      ------------
NET INCOME..........................................................................................  $  2,305,000
                                                                                                      ------------
                                                                                                      ------------
</TABLE>

                See accompanying notes to financial statements.

                                      F-32
<PAGE>
                         SLT REALTY LIMITED PARTNERSHIP

                            STATEMENT OF CASH FLOWS

<TABLE>
<CAPTION>
                                                                                                     THREE MONTHS
                                                                                                        ENDED
                                                                                                      MARCH 31,
                                                                                                         1995
                                                                                                    --------------
<S>                                                                                                 <C>
                                                                                                     (UNAUDITED)
CASH FLOWS FROM OPERATING ACTIVITIES
Net income........................................................................................  $    2,305,000
Extraordinary items...............................................................................      (1,284,000)
Adjustments to reconcile net income to net cash used in operating activities:
  Depreciation and amortization...................................................................       1,691,000
  Accretion of discount on mortgage notes receivable..............................................        (753,000)
  Deferred interest...............................................................................         649,000
  Loss on sale....................................................................................         113,000
  Deferred interest--Corporation..................................................................        (463,000)
Changes in operating assets and liabilities:
  Accounts receivable, prepaid expenses and other assets..........................................      (3,656,000)
  Accounts payable and other liabilities..........................................................         272,000
                                                                                                    --------------
    Net cash used in operating activities.........................................................      (1,126,000)
                                                                                                    --------------
CASH FLOWS FROM INVESTING ACTIVITIES
Additions to hotel assets.........................................................................        (453,000)
Decrease in mortgage notes receivable.............................................................       1,460,000
Principal received on mortgage and other notes receivable.........................................           6,000
Net change in notes receivable--SLC Operating L.P.................................................      (1,341,000)
Net change in notes receivable--Corporation.......................................................        (221,000)
Reorganization costs..............................................................................      (1,393,000)
                                                                                                    --------------
    Net cash used in investing activities.........................................................      (1,942,000)
                                                                                                    --------------
CASH FLOWS FROM FINANCING ACTIVITIES
Principal payments on mortgage and other notes payable............................................     (32,413,000)
Borrowings under secured notes payable............................................................      27,461,000
Capital contributions.............................................................................      12,223,000
Borrowings under mortgage and other notes payable.................................................         250,000
Purchase of warrants..............................................................................        (514,000)
                                                                                                    --------------
    Net cash provided by financing activities.....................................................       7,007,000
                                                                                                    --------------
INCREASE IN CASH AND CASH EQUIVALENTS.............................................................       3,939,000
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD..................................................        --
                                                                                                    --------------
CASH AND CASH EQUIVALENTS AT END OF PERIOD........................................................  $    3,939,000
                                                                                                    --------------
                                                                                                    --------------
</TABLE>

                See accompanying notes to financial statements.

                                      F-33
<PAGE>
                       SLC OPERATING LIMITED PARTNERSHIP
                                 BALANCE SHEET

                                     ASSETS

<TABLE>
<CAPTION>
                                                                                                       MARCH 31,
                                                                                                         1995
                                                                                                     -------------
<S>                                                                                                  <C>
                                                                                                      (UNAUDITED)
Hotel assets--net..................................................................................  $  37,077,000
Investment in joint venture hotel properties.......................................................         17,000
                                                                                                     -------------
    Total real estate investments..................................................................     37,094,000
Cash and cash equivalents..........................................................................      5,642,000
Accounts receivable................................................................................      4,581,000
Notes receivable...................................................................................        609,000
Inventories, prepaid expenses and other assets.....................................................      5,957,000
                                                                                                     -------------
                                                                                                     $  53,883,000
                                                                                                     -------------
                                                                                                     -------------

                                         LIABILITIES AND PARTNERS' EQUITY
LIABILITIES
Mortgage and other notes payable...................................................................  $  13,606,000
Notes payable--SLT Realty L.P......................................................................     27,495,000
Accounts payable and other liabilities.............................................................      9,499,000
                                                                                                     -------------
                                                                                                        50,600,000
PARTNERS' EQUITY...................................................................................      3,283,000
                                                                                                     -------------
                                                                                                     $  53,883,000
                                                                                                     -------------
                                                                                                     -------------
</TABLE>

                See accompanying notes to financial statements.

                                      F-34
<PAGE>
                       SLC OPERATING LIMITED PARTNERSHIP
                            STATEMENT OF OPERATIONS

<TABLE>
<CAPTION>
                                                                                                     THREE MONTHS
                                                                                                         ENDED
                                                                                                       MARCH 31,
                                                                                                         1995
                                                                                                     -------------
<S>                                                                                                  <C>
                                                                                                      (UNAUDITED)
REVENUE
Hotel..............................................................................................  $  22,781,000
Interest from notes receivable.....................................................................         15,000
Management fees and other income...................................................................         27,000
                                                                                                     -------------
                                                                                                        22,823,000
                                                                                                     -------------
EXPENSES
Hotel operations...................................................................................     16,280,000
Rent--SLT Realty L.P...............................................................................      4,563,000
Interest--SLT Realty L.P...........................................................................        730,000
Interest--other....................................................................................        318,000
Depreciation and amortization......................................................................      1,109,000
Administrative and operating.......................................................................        713,000
                                                                                                     -------------
                                                                                                        23,713,000
                                                                                                     -------------
NET LOSS...........................................................................................  $    (890,000)
                                                                                                     -------------
                                                                                                     -------------
</TABLE>

                See accompanying notes to financial statements.

                                      F-35
<PAGE>
                       SLC OPERATING LIMITED PARTNERSHIP

                            STATEMENT OF CASH FLOWS

<TABLE>
<CAPTION>
                                                                                                     THREE MONTHS
                                                                                                         ENDED
                                                                                                       MARCH 31,
                                                                                                         1995
                                                                                                     -------------
<S>                                                                                                  <C>
                                                                                                      (UNAUDITED)
CASH FLOWS FROM OPERATING ACTIVITIES
Net loss...........................................................................................   $  (890,000)
Adjustments to reconcile net loss to net cash provided by operating activities:
  Depreciation and amortization....................................................................     1,109,000
  Deferred interest--SLT Realty L.P................................................................       463,000
Changes in operating assets and liabilities:
  Accounts receivable, inventories, prepaid expenses and other assets..............................    (2,245,000)
  Accounts payable and other liabilities...........................................................     1,454,000
                                                                                                     -------------
    Net cash used in operating activities..........................................................      (109,000)
                                                                                                     -------------
CASH FLOWS FROM INVESTING ACTIVITIES
Principal received on notes receivable.............................................................        14,000
Reorganization costs...............................................................................    (1,393,000)
                                                                                                     -------------
    Net cash used in investing activities..........................................................    (1,379,000)
                                                                                                     -------------
CASH FLOWS FROM FINANCING ACTIVITIES
Capital contributions..............................................................................     5,789,000
Net changes in notes payable--SLT Realty L.P.......................................................     1,341,000
                                                                                                     -------------
    Net cash provided by financing activities......................................................     7,130,000
                                                                                                     -------------
INCREASE IN CASH AND CASH EQUIVALENTS..............................................................     5,642,000
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD...................................................       --
                                                                                                     -------------
CASH AND CASH EQUIVALENTS AT END OF PERIOD.........................................................   $ 5,642,000
                                                                                                     -------------
                                                                                                     -------------
</TABLE>

                See accompanying notes to financial statements.

                                      F-36
<PAGE>
       STARWOOD LIMITED PARTNERSHIP AND SLC OPERATING LIMITED PARTNERSHIP
                         NOTES TO FINANCIAL STATEMENTS

1.  INTERIM FINANCIAL STATEMENTS
    The  accompanying  unaudited  financial  statements  have  been  prepared in
accordance with generally accepted  accounting principles for interim  financial
information and with Rule 10-01 of Regulation S-X. Accordingly, these statements
do  not  include all  of  the information  and  footnotes required  by generally
accepted accounting principles for complete financial statements. In the opinion
of management of the Trust and the Corporation, all adjustments necessary for  a
fair  presentation have been included. The financial statements presented herein
have been prepared in accordance with  the accounting policies described in  the
registrants'  Joint Annual Report on  Form 10-K for the  year ended December 31,
1994 (the "1994 Form 10-K"), and should be read in conjunction therewith.

2.  REORGANIZATION
    Effective  January  1,  1995  (the  "Closing  Date"),  the  Trust  and   the
Corporation   consummated   the   previously   announced   reorganization   (the
"Reorganization") with  Starwood Capital  Group, L.P.  ("Starwood Capital")  and
certain affiliates of Starwood Capital (the "Starwood Partners").

    The  Reorganization involved a number  of related transactions that occurred
simultaneously as  of  the Closing  Date.  Such transactions  included  (i)  the
contribution  by  the  Trust  to SLT  Realty  Limited  Partnership  (the "Realty
Partnership") of  all of  the properties  and  assets of  the Trust  subject  to
substantially  all of the liabilities of the Trust (including the Senior Debt of
the Trust), in exchange for an  approximate 28.3% interest as a general  partner
in the Realty Partnership, (ii) the contribution by the Starwood Partners to the
Realty  Partnership  of  approximately  $12,600,000 in  cash  and  certain hotel
properties and first mortgage notes,  in exchange for limited partnership  units
representing the remaining approximate 71.7% interest in the Realty Partnership,
(iii)  the contribution by the Corporation and its subsidiaries to SLC Operating
Limited Partnership (the "Operating Partnership") of all of their properties and
operating assets (except for  their gaming assets, which  are to be  contributed
upon  approval by  Nevada Gaming Authorities),  subject to  substantially all of
their liabilities, in exchange  for an approximate 28.3%  interest as a  general
partner  in the Operating Partnership, and (iv) the contribution by the Starwood
Partners to the Operating  Partnership of approximately  $1,400,000 in cash  and
furnishing  and  equipment  of the  hotel  properties, in  exchange  for limited
partnership units representing the remaining  approximate 71.7% interest in  the
Operating  Partnership. At March 31, 1995 gaming assets to be contributed to the
Operating Partnership upon approval of the Nevada Gaming Authorities consist  of
assets  of $4,278,000, net of liabilities  of $3,283,000 including notes payable
to the  Realty Partnership  of $1,446,000.  In  addition, on  March 24,  1995  a
Starwood  Partner exchanged  $12 million of  Senior Debt  for additional limited
partnership units of the Realty Partnership and the Operating Partnership.

    After giving effect  to the  Reorganization and the  subsequent exchange  of
Senior  Debt,  the  Trust  has  an  approximate  25.4%  interest  in  the Realty
Partnership and  the  Corporation  has  an approximate  25.4%  interest  in  the
Operating  Partnership,  and  the  Starwood  Partners  hold  limited partnership
interests representing the remaining approximate  74.6% interest in each of  the
Realty Partnership and the Operating Partnership.

3.  DEBT RESTRUCTURING
    On  March 24,  1995, the  Realty Partnership and  the Trust  entered into an
Amended and Restated Credit Agreement  (the "New Credit Agreement") pursuant  to
which  the Realty Partnership  borrowed approximately $132  million (the "Loan")
which was used  primarily to refinance  all outstanding Senior  Debt (after  the
exchange  by a Starwood Partner  of $12 million of Senior  Debt for units of the
Realty  Partnership  and   the  Operating  Partnership   described  above)   and
approximately  $27 million of first mortgage debt.  The Loan matures on April 1,
1997 (subject to the Realty Partnership's option to extend such maturity for  12
months  subject  to a  principal payment  of  $10 million  and on  certain other
conditions) and bears interest at a rate  based on LIBOR plus 3%. In  connection
with  the refinancing, the Realty Partnership paid $514,000 to one of the Senior
Lenders and a portion of the Lender Warrants were cancelled. In connection  with
the New Credit

                                      F-37
<PAGE>
       STARWOOD LIMITED PARTNERSHIP AND SLC OPERATING LIMITED PARTNERSHIP

                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)

3.  DEBT RESTRUCTURING (CONTINUED)
Agreement,  the remaining  Lender Warrants Issued  in connection  with the prior
Credit Agreement  (the "Prior  Credit Agreement")  could be  cancelled upon  the
payment  to a Starwood  Partner of a $786,000  cancellation fee. Effective March
31, 1995 the Realty Partnership issued an unsecured note payable to the Starwood
Partner and the remaining Lender Warrants were cancelled.

    Prior to maturity  there are no  mandatory principal payments  on the  Loan,
except  that (i) if the Realty Partnership  sells or refinances a hotel property
or mortgage note (other than certain notes contributed by the Starwood  Partners
aggregating  approximately $53 million (the "Harvey Notes")), it must reduce the
principal of the Loan by at least 125%  of the portion of the Loan allocated  to
such  property or  note and  (ii) the  net proceeds  of any  public offering (or
private offerings to the extent the net proceeds thereof exceed $60 million)  of
equity  interests in the  Trust, the Corporation, the  Realty Partnership or the
Operating Partnership must  be used to  reduce the principal  of the Loan  until
such principal is equal to or less than 50% of the fair mark value of the assets
which secure the Loan.

    The  Loan is  secured by  first priority liens  on substantially  all of the
assets of the Realty Partnership, other than the Harvey Notes. Up to $58 million
of the obligations under  the Loan is guaranteed  by the Operating  Partnership,
which  guaranty is secured by  first priority liens on  substantially all of the
assets of the Operating Partnership. Each  of the Trust and the Corporation,  as
general partner, is secondarily liable for the obligations under the Loan of the
Realty Partnership and the Operating Partnership, respectively.

    The  New Credit  Agreement contains  covenants that  are similar  to, but in
general less restrictive than,  those contained in  the prior Credit  Agreement,
including  (i)  a  requirement that  the  Realty Partnership  and  the Operating
Partnership maintain a  minimum combined net  worth as defined  ($40 million  at
March  31, 1995).  The New  Credit Agreement also  restricts the  ability of the
Realty Partnership to incur other indebtedness.

    The Realty  Partnership may,  prior to  January  1, 1996,  borrow up  to  an
additional  $75 million  to finance the  acquisition of hotel  properties and to
refinance debt that is senior to the Loan. Each such acquisition loan will be in
an amount equal to the lesser of (i)  60% of the purchase price (in the case  of
an  acquisition)  or (ii)  70% of  the  property's value  (as determined  by the
lender), will be made  on the same terms  as the Loan and  will be secured by  a
first priority lien on the related hotel property.

4.  INVESTMENT IN PARTNERSHIPS
    The  Trust and the Corporation will  account for their respective investment
in the Realty Partnership and the Operating Partnership under the equity  method
of  accounting, in accordance with generally accepted accounting principles. For
accounting  purposes,  neither  the  Trust  nor  Starwood  Capital  unilaterally
controls the Realty Partnership and neither the Corporation nor Starwood Capital
unilaterally controls the Operating Partnership.

    The  condensed unaudited separate and  combined financial information of the
Realty Partnership and the  Operating Partnership as of  March 31, 1995 and  for
the  three months  then ended  are presented  on pages  13 through  21 contained
herein.

                                      F-38
<PAGE>
       STARWOOD LIMITED PARTNERSHIP AND SLC OPERATING LIMITED PARTNERSHIP

                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)

5.  PRO FORMA FINANCIAL INFORMATION
    The following unaudited pro forma separate and combined condensed  financial
information  for the three  months ended March  31, 1994 is  presented as if the
Reorganization had occurred on January 1, 1994.
<TABLE>
<CAPTION>
                                                                TRUST       CORPORATION     COMBINED
                                                             ------------  -------------  -------------
<S>                                                          <C>           <C>            <C>
STARWOOD LODGING
Income (loss) from investment in Partnership...............  $    423,000  $    (228,000) $     195,000
Net income (loss) per share................................  $        .04  $        (.02) $        0.02

<CAPTION>

                                                                REALTY       OPERATING      COMBINED
                                                             ------------  -------------  -------------
<S>                                                          <C>           <C>            <C>
SLT REALTY AND SLT OPERATING PARTNERSHIPS
Revenues...................................................  $  8,112,000  $  31,581,000  $  34,193,000
Expenses...................................................     6,617,000     32,387,000     33,504,000
                                                             ------------  -------------  -------------
Net income (loss)..........................................  $  1,495,000  $    (806,000) $     689,000
                                                             ------------  -------------  -------------
                                                             ------------  -------------  -------------
</TABLE>

6.  EXTRAORDINARY ITEM
    Effective January 28, 1993, the Trust restructured its debt under the  terms
of the Prior Credit Agreement. Management concluded that this debt restructuring
represented  a "troubled debt restructuring" as defined under generally accepted
accounting principles,  and  accordingly, upon  execution  of the  Prior  Credit
Agreement  accrued all known  current or future  identifiable debt restructuring
costs as of December 31, 1992. In  the first quarter of 1995, upon execution  of
the  New Credit Agreement the Realty Partnership recognized extraordinary income
of $1,284,000 relating to the extinguishment of the debt under the terms of  the
Prior  Credit  Agreement,  representing  the  remaining  amount  of  the accrual
recorded at March 24, 1995.

                                      F-39
<PAGE>
                          INDEPENDENT AUDITORS' REPORT

To the Boards of Trustees and Directors and Shareholders of
 Starwood Lodging Trust and Starwood Lodging Corporation:

    We  have audited the accompanying separate and combined financial statements
of Starwood  Lodging  Trust  (a  Maryland real  estate  investment  trust)  (the
"Trust")  and  Starwood Lodging  Corporation  (a Maryland  corporation)  and its
subsidiaries (the "Corporation"), collectively  the "Companies", as of  December
31,  1994 and 1993, and for each of the three years in the period ended December
31, 1994, listed in  the foregoing index to  financial statements and  financial
statement  schedules. Our audits also included the financial statement schedules
listed in the foregoing  index to financial  statements and financial  statement
schedules.  These financial statements and financial statement schedules are the
responsibility of the Trust's, the Corporation's and the Companies' managements.
Our responsibility is to  express an opinion on  these financial statements  and
financial statement schedules based on our audits.

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

    In  our  opinion, such  separate and  combined financial  statements present
fairly, in all material  respects, the financial position  of the Companies  and
the financial position of the Trust and the Corporation at December 31, 1994 and
1993,  and the respective results  of their operations and  their cash flows for
each of the three years in the period ended December 31, 1994 in conformity with
generally accepted accounting principles. Also,  in our opinion, such  financial
statement  schedules,  when  considered  in  relation  to  the  basic  financial
statements taken  as  a whole,  present  fairly  in all  material  respects  the
information set forth therein.

DELOITTE & TOUCHE LLP

Los Angeles, California
March 24, 1995

                                      F-40
<PAGE>
            STARWOOD LODGING TRUST AND STARWOOD LODGING CORPORATION
                            COMBINED BALANCE SHEETS

                                     ASSETS

<TABLE>
<CAPTION>
                                                                               DECEMBER 31,     DECEMBER 31,
                                                                                   1994             1993
                                                                              ---------------  ---------------
<S>                                                                           <C>              <C>
Hotel assets held for sale--net.............................................  $     8,585,000  $    16,631,000
Hotel assets--net...........................................................      142,600,000      150,618,000
                                                                              ---------------  ---------------
                                                                                  151,185,000      167,249,000
Mortgage notes receivable--net..............................................       14,049,000       11,642,000
Investment in joint venture hotel properties................................          262,000          281,000
                                                                              ---------------  ---------------
    Total real estate investments...........................................      165,496,000      179,172,000
Cash and cash equivalents...................................................        5,065,000        5,652,000
Accounts receivable.........................................................        4,040,000        4,360,000
Notes receivable--net.......................................................        1,627,000        1,717,000
Inventories, prepaid expenses and other assets..............................        7,727,000        4,451,000
                                                                              ---------------  ---------------
                                                                              $   183,955,000  $   195,352,000
                                                                              ---------------  ---------------
                                                                              ---------------  ---------------

                                     LIABILITIES AND SHAREHOLDERS' EQUITY
LIABILITIES
Secured notes payable and revolving line of credit..........................  $   113,896,000  $   128,802,000
Mortgage and other notes payable............................................       46,586,000       42,084,000
Accounts payable and other liabilities......................................       14,765,000       11,140,000
                                                                              ---------------  ---------------
                                                                                  175,247,000      182,026,000
                                                                              ---------------  ---------------
Commitments and contingencies
SHAREHOLDERS' EQUITY
Trust shares of beneficial interest, $1.00 par value; authorized 30,000,000
 shares; outstanding 12,132,948 shares......................................       12,133,000       12,133,000
Corporation common stock, $0.10 par value; authorized 30,000,000 shares;
 outstanding 12,132,948 shares..............................................        1,213,000        1,213,000
Additional paid-in capital..................................................      210,251,000      210,497,000
Share purchase notes........................................................        --                (291,000)
Accumulated deficit.........................................................     (214,889,000)    (210,226,000)
                                                                              ---------------  ---------------
                                                                                    8,708,000       13,326,000
                                                                              ---------------  ---------------
                                                                              $   183,955,000  $   195,352,000
                                                                              ---------------  ---------------
                                                                              ---------------  ---------------
</TABLE>

                See accompanying notes to financial statements.

                                      F-41
<PAGE>
            STARWOOD LODGING TRUST AND STARWOOD LODGING CORPORATION
                       COMBINED STATEMENTS OF OPERATIONS

<TABLE>
<CAPTION>
                                                                             YEARS ENDED DECEMBER 31,
                                                                  ----------------------------------------------
                                                                       1994            1993            1992
                                                                  --------------  --------------  --------------
<S>                                                               <C>             <C>             <C>
REVENUE
Hotel...........................................................  $   82,668,000  $   86,903,000  $   88,812,000
Gaming..........................................................      27,981,000      27,505,000      26,150,000
Interest from mortgage and other notes..........................       1,554,000       1,412,000       1,348,000
Management fees and other income................................         411,000         475,000       1,186,000
Rents from leased hotel properties and income from joint
 ventures.......................................................         927,000         839,000         947,000
Gain (loss) on sales of hotel assets............................         456,000          21,000        (787,000)
                                                                  --------------  --------------  --------------
                                                                     113,997,000     117,155,000     117,656,000
                                                                  --------------  --------------  --------------
EXPENSES
Hotel operations................................................      60,829,000      68,132,000      68,620,000
Gaming operations...............................................      24,454,000       24,055,00      23,699,000
Interest........................................................      17,606,000      15,187,000      14,208,000
Depreciation and amortization...................................       8,161,000       9,232,000      10,196,000
Administrative and operating....................................       4,203,000       4,729,000       6,177,000
Loan restructuring costs........................................        --              --            10,892,000
Shareholder litigation..........................................       2,648,000         483,000         188,000
Provision for losses............................................         759,000       2,369,000       3,419,000
                                                                  --------------  --------------  --------------
                                                                     118,660,000     124,187,000     137,399,000
                                                                  --------------  --------------  --------------
NET LOSS........................................................  $   (4,663,000) $   (7,032,000) $  (19,743,000)
                                                                  --------------  --------------  --------------
                                                                  --------------  --------------  --------------
NET LOSS PER PAIRED SHARE.......................................  $        (0.38) $        (0.58) $        (1.63)
</TABLE>

                See accompanying notes to financial statements.

                                      F-42
<PAGE>
            STARWOOD LODGING TRUST AND STARWOOD LODGING CORPORATION
                       COMBINED STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>
                                                                              YEARS ENDED DECEMBER 31,
                                                                    ---------------------------------------------
                                                                         1994           1993            1992
                                                                    --------------  -------------  --------------
<S>                                                                 <C>             <C>            <C>
CASH FLOWS FROM OPERATING ACTIVITIES
Net loss..........................................................  $   (4,663,000) $  (7,032,000) $  (19,743,000)
Adjustments to reconcile net loss to net cash provided by (used
 in) operating activities:
  Depreciation and amortization...................................       8,161,000       9,232,00      10,196,000
  Deferred interest...............................................       3,610,000      3,287,000        --
  (Gain) loss on sales of hotel assets............................        (456,000)       (21,000)        787,000
  Provision for investment losses.................................         759,000      2,369,000       3,419,000
Changes in assets and liabilities:
  Accounts receivable, inventories and prepaid expenses...........         (86,000)     2,118,000          14,000
  Accounts payable and other liabilities..........................       1,568,000     (4,421,000)     10,017,000
                                                                    --------------  -------------  --------------
    Net cash provided by (used in) operating activities...........       8,893,000      5,532,000       4,690,000
                                                                    --------------  -------------  --------------
CASH FLOWS FROM INVESTING ACTIVITIES
Additions to hotel assets.........................................      (2,941,000)    (6,577,000)     (2,990,000)
Net proceeds from sales of assets.................................      12,536,000      6,130,000         488,000
Increase in notes receivable......................................      (6,270,000)    (1,985,000)       --
Principal received on notes receivable............................       2,451,000        409,000       1,006,000
Reorganization costs..............................................      (1,287,000)      --              --
Other intangible assets...........................................        --              (47,000)        (18,000)
Acquisition of minority interest/hotels...........................        --           (1,575,000)       --
                                                                    --------------  -------------  --------------
    Net cash provided by (used in) investing activities...........       4,489,000     (3,645,000)     (1,514,000)
                                                                    --------------  -------------  --------------
CASH FLOWS FROM FINANCING ACTIVITIES
Principal payments on mortgage and other notes payable............      (1,498,000)    (1,666,000)     (1,146,000)
Borrowings under mortgage and other notes.........................       6,000,000        632,000        --
Principal payments on secured notes payable and revolving line of
 credit...........................................................     (18,516,000)    (5,695,000)       --
Payments to minority shareholders.................................        --              (28,000)       (111,000)
Principal received on share purchase notes........................          45,000          5,000           2,000
                                                                    --------------  -------------  --------------
    Net cash provided by (used in) financing activities...........     (13,969,000)    (6,752,000)     (1,255,000)
                                                                    --------------  -------------  --------------
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS..................        (587,000)    (4,865,000)      1,921,000
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR....................       5,652,000     10,517,000       8,596,000
                                                                    --------------  -------------  --------------
CASH AND CASH EQUIVALENTS AT END OF YEAR..........................  $    5,065,000  $   5,652,000  $   10,517,000
                                                                    --------------  -------------  --------------
                                                                    --------------  -------------  --------------
</TABLE>

                See accompanying notes to financial statements.

                                      F-43
<PAGE>
            STARWOOD LODGING TRUST AND STARWOOD LODGING CORPORATION

                  COMBINED STATEMENTS OF SHAREHOLDERS' EQUITY

<TABLE>
<CAPTION>
                                              TRUST
                                            SHARES OF   CORPORATION  ADDITIONAL     SHARE                      TOTAL
                                            BENEFICIAL    COMMON       PAID-IN    PURCHASE   ACCUMULATED   SHAREHOLDERS'
                                             INTEREST      STOCK       CAPITAL      NOTES      DEFICIT        EQUITY
                                            ----------  -----------  -----------  ---------  ------------  -------------
<S>                                         <C>         <C>          <C>          <C>        <C>           <C>
Balance January 1, 1992...................  $12,133,000  $1,213,000  $210,673,000 $(485,000) $(183,451,000)  $40,083,000
  Principal payments and reductions of
   share purchase notes...................      --          --           --          11,000       --             11,000
  Net loss................................      --          --           --          --       (19,743,000)  (19,743,000)
                                            ----------  -----------  -----------  ---------  ------------  -------------
Balance December 31, 1992.................  12,133,000   1,213,000   210,673,000   (474,000) (203,194,000)   20,351,000
  Principal payments and reductions of
   share purchase notes...................      --          --          (176,000)   183,000       --              7,000
  Net loss................................      --          --           --          --        (7,032,000)   (7,032,000)
                                            ----------  -----------  -----------  ---------  ------------  -------------
Balance December 31, 1993.................  12,133,000   1,213,000   210,497,000   (291,000) (210,226,000)   13,326,000
  Principal payments and reductions of
   share purchase notes...................      --          --          (246,000)   291,000       --             45,000
  Net loss................................      --          --           --          --        (4,663,000)   (4,663,000)
                                            ----------  -----------  -----------  ---------  ------------  -------------
Balance December 31, 1994.................  $12,133,000  $1,213,000  $210,251,000 $  --      $(214,889,000)  $ 8,708,000
                                            ----------  -----------  -----------  ---------  ------------  -------------
                                            ----------  -----------  -----------  ---------  ------------  -------------
</TABLE>

                See accompanying notes to financial statements.

                                      F-44
<PAGE>
                             STARWOOD LODGING TRUST
                                 BALANCE SHEETS

                                     ASSETS

<TABLE>
<CAPTION>
                                                                               DECEMBER 31,     DECEMBER 31,
                                                                                   1994             1993
                                                                              ---------------  ---------------
<S>                                                                           <C>              <C>
Hotel assets held for sale--net.............................................  $     8,281,000  $    15,699,000
Hotel assets--net...........................................................      108,428,000      114,219,000
                                                                              ---------------  ---------------
                                                                                  116,709,000      129,918,000
Mortgage notes receivable--net..............................................       14,049,000       11,642,000
Investment in joint venture hotel properties................................          240,000          276,000
                                                                              ---------------  ---------------
    Total real estate investments...........................................      130,998,000      141,836,000
Cash and cash equivalents...................................................          255,000          918,000
Accounts receivable.........................................................          698,000        1,011,000
Notes receivable--Corporation...............................................       26,916,000       87,486,000
Notes receivable--net.......................................................        1,004,000        1,025,000
Prepaid expenses and other assets...........................................        2,374,000          569,000
                                                                              ---------------  ---------------
                                                                              $   162,245,000  $   232,845,000
                                                                              ---------------  ---------------
                                                                              ---------------  ---------------

                                     LIABILITIES AND SHAREHOLDERS' EQUITY
LIABILITIES
Secured notes payable and revolving line of credit..........................  $   113,896,000  $   128,802,000
Mortgage and other notes payable............................................       32,838,000       27,724,000
Accounts payable and other liabilities......................................        5,061,000        4,114,000
                                                                              ---------------  ---------------
                                                                                  151,795,000      160,640,000
                                                                              ---------------  ---------------
Commitments and contingencies
SHAREHOLDERS' EQUITY
Trust shares of beneficial interest, $1.00 par value; authorized 30,000,000
 shares; outstanding 12,132,948 shares......................................       12,133,000       12,133,000
Additional paid-in capital..................................................      146,059,000      204,640,000
Share purchase notes........................................................                          (291,000)
Accumulated deficit.........................................................     (147,742,000)    (144,277,000)
                                                                              ---------------  ---------------
                                                                                   10,450,000       72,205,000
                                                                              ---------------  ---------------
                                                                              $   162,245,000  $   232,845,000
                                                                              ---------------  ---------------
                                                                              ---------------  ---------------
</TABLE>

                See accompanying notes to financial statements.

                                      F-45
<PAGE>
                             STARWOOD LODGING TRUST

                            STATEMENTS OF OPERATIONS

<TABLE>
<CAPTION>
                                                                               YEARS ENDED DECEMBER 31,
                                                                      -------------------------------------------
                                                                          1994           1993           1992
                                                                      -------------  -------------  -------------
<S>                                                                   <C>            <C>            <C>
REVENUE
Rents from Corporation..............................................  $  16,906,000  $  16,481,000  $  21,177,000
Interest from Corporation...........................................      1,730,000      1,534,000      4,123,000
Interest from mortgage and other notes..............................      1,512,000      1,288,000      1,101,000
Rents from other leased hotel properties and income from joint
 ventures...........................................................        927,000        839,000        947,000
Other income........................................................        164,000        253,000        227,000
Gain (loss) on sales of hotel assets................................        432,000        (53,000)      (791,000)
                                                                      -------------  -------------  -------------
                                                                         21,671,000     20,342,000     26,784,000
                                                                      -------------  -------------  -------------
EXPENSES
Interest............................................................     16,265,000     14,020,000     12,959,000
Depreciation and amortization.......................................      5,205,000      5,630,000      6,794,000
Administrative and operating........................................      1,583,000      1,948,000      2,350,000
Shareholder litigation..............................................      1,324,000        264,000        188,000
Loan restructuring costs............................................       --             --           10,892,000
Provision for losses................................................        759,000      2,369,000      3,419,000
                                                                      -------------  -------------  -------------
                                                                         25,136,000     24,231,000     36,602,000
                                                                      -------------  -------------  -------------
NET LOSS............................................................  $  (3,465,000) $  (3,889,000) $  (9,818,000)
                                                                      -------------  -------------  -------------
                                                                      -------------  -------------  -------------
NET LOSS PER SHARE..................................................  $       (0.28) $       (0.32) $       (0.81)
</TABLE>

                See accompanying notes to financial statements.

                                      F-46
<PAGE>
                             STARWOOD LODGING TRUST
                            STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>
                                                                                YEARS ENDED DECEMBER 31,
                                                                      --------------------------------------------
                                                                           1994           1993           1992
                                                                      --------------  -------------  -------------
<S>                                                                   <C>             <C>            <C>
CASH FLOWS FROM OPERATING ACTIVITIES
Net loss............................................................  $   (3,465,000) $  (3,889,000) $  (9,818,000)
Adjustments to reconcile net loss to net cash provided by (used in)
 operating activities:
  Depreciation and amortization.....................................       5,205,000      5,630,000      6,794,000
  Deferred interest.................................................       3,610,000      2,243,000       --
  (Gain)/loss on sales of hotel assets..............................        (432,000)        53,000        791,000
  Provision for losses..............................................         759,000      2,369,000      3,419,000
Changes in operating assets and liabilities:
  Rent and interest receivable--Corporation.........................      (1,730,000)    (1,519,000)    (8,238,000)
  Accounts receivable and prepaid expenses..........................         (54,000)     1,037,000        115,000
  Accounts payable and other liabilities............................         562,000     (2,788,000)     9,710,000
                                                                      --------------  -------------  -------------
    Net cash provided by (used in) operating activities.............       4,455,000      3,136,000      2,773,000
                                                                      --------------  -------------  -------------
CASH FLOWS FROM INVESTING ACTIVITIES
Additions to hotel assets...........................................      (2,270,000)    (1,372,000)    (1,700,000)
Net proceeds from sales of assets...................................      11,719,000      5,360,000        189,000
Increase in mortgage notes receivable...............................      (6,270,000)    (1,985,000)      --
Principal received on mortgage and other notes receivable...........       2,382,000        353,000        957,000
Reorganization costs................................................      (1,287,000)      --             --
Other intangible assets.............................................        --             --              (18,000)
Net changes in notes receivable--Corporation........................       3,965,000      1,693,000        411,000
Acquisition of minority interest....................................        --           (1,575,000)      --
                                                                      --------------  -------------  -------------
    Net cash provided by (used in) investing activities.............       8,239,000      2,474,000       (161,000)
CASH FLOWS FROM FINANCING ACTIVITIES
Principal payments on mortgage and other notes payable..............        (886,000)    (1,594,000)      (754,000)
Principal payments on secured notes payable and revolving line of
 credit.............................................................     (18,516,000)    (5,695,000)      --
Borrowings under mortgage and other notes payable...................       6,000,000       --             --
Payments to minority shareholders...................................        --              (18,000)       (97,000)
Principal received on share purchase notes..........................          45,000       --                1,000
                                                                      --------------  -------------  -------------
    Net cash provided by (used in) financing activities.............     (13,357,000)    (7,307,000)      (850,000)
                                                                      --------------  -------------  -------------
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS....................        (663,000)    (1,697,000)     1,762,000
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR......................         918,000      2,615,000        853,000
                                                                      --------------  -------------  -------------
CASH AND CASH EQUIVALENTS AT END OF YEAR............................  $      255,000  $     918,000  $   2,615,000
                                                                      --------------  -------------  -------------
                                                                      --------------  -------------  -------------
</TABLE>

                See accompanying notes to financial statements.

                                      F-47
<PAGE>
                             STARWOOD LODGING TRUST
                       STATEMENTS OF SHAREHOLDERS' EQUITY

<TABLE>
<CAPTION>
                                              SHARES OF      ADDITIONAL       SHARE                          TOTAL
                                             BENEFICIAL       PAID-IN       PURCHASE      ACCUMULATED    SHAREHOLDERS'
                                              INTEREST        CAPITAL         NOTES         DEFICIT          EQUITY
                                            -------------  --------------  -----------  ---------------  --------------
<S>                                         <C>            <C>             <C>          <C>              <C>
Balance January 1, 1992...................  $  12,133,000  $  204,816,000     (191,000) $  (130,570,000) $   86,188,000
  Principal payments and reductions of
   share purchase notes...................       --              --              1,000        --                  1,000
  Net loss................................       --              --            --            (9,818,000)     (9,818,000)
                                            -------------  --------------  -----------  ---------------  --------------
Balance December 31, 1992.................     12,133,000     204,816,000     (190,000)    (140,388,000)     76,371,000
  Principal payments, reductions and
   transfer of share purchase notes from
   the Corporation--net...................       --              (176,000)    (101,000)       --               (277,000)
  Net loss................................       --              --            --            (3,889,000)     (3,889,000)
                                            -------------  --------------  -----------  ---------------  --------------
Balance December 31, 1993.................     12,133,000     204,640,000     (291,000)    (144,277,000)     72,205,000
  Forgiveness of intercompany debt........       --           (58,335,000)                    --            (58,335,000)
  Principal payments and reductions of
   share purchase notes...................       --              (246,000)     291,000        --                 45,000
  Net loss................................       --              --            --            (3,465,000)     (3,465,000)
                                            -------------  --------------  -----------  ---------------  --------------
Balance December 31, 1994.................  $  12,133,000  $  146,059,000  $   --       $  (147,742,000) $   10,450,000
                                            -------------  --------------  -----------  ---------------  --------------
                                            -------------  --------------  -----------  ---------------  --------------
</TABLE>

                See accompanying notes to financial statements.

                                      F-48
<PAGE>
                          STARWOOD LODGING CORPORATION
                                 BALANCE SHEETS
                                     ASSETS

<TABLE>
<CAPTION>
                                                                                 DECEMBER 31,    DECEMBER 31,
                                                                                     1994            1993
                                                                                --------------  --------------
<S>                                                                             <C>             <C>
Hotel assets held for sale--net...............................................  $      304,000  $      932,000
Hotel assets--net.............................................................      34,172,000      36,399,000
                                                                                --------------  --------------
                                                                                    34,476,000      37,331,000
Investment in joint venture hotel properties..................................          22,000           5,000
                                                                                --------------  --------------
  Total real estate investments...............................................      34,498,000      37,336,000
Cash and cash equivalents.....................................................       4,810,000       4,734,000
Accounts receivable...........................................................       3,342,000       3,349,000
Notes receivable..............................................................         623,000         692,000
Inventories, prepaid expenses and other assets................................       5,353,000       3,882,000
                                                                                --------------  --------------
                                                                                $   48,626,000  $   49,993,000
                                                                                --------------  --------------
                                                                                --------------  --------------

                                    LIABILITIES AND SHAREHOLDERS' DEFICIT
LIABILITIES
Mortgage and other notes payable..............................................  $   13,748,000  $   14,360,000
Notes payable--Trust..........................................................      26,916,000      87,486,000
Accounts payable and other liabilities........................................       9,704,000       7,026,000
                                                                                --------------  --------------
                                                                                    50,368,000     108,872,000
                                                                                --------------  --------------
Commitments and contingencies

SHAREHOLDERS' DEFICIT
  Corporation common stock, $0.10 par value; authorized 30,000,000 shares;
   outstanding 12,132,948 shares..............................................       1,213,000       1,213,000
  Additional paid-in capital..................................................      64,192,000       5,857,000
  Accumulated deficit.........................................................     (67,147,000)    (65,949,000)
                                                                                --------------  --------------
                                                                                    (1,742,000)    (58,879,000)
                                                                                --------------  --------------
                                                                                $   48,626,000  $   49,993,000
                                                                                --------------  --------------
                                                                                --------------  --------------
</TABLE>

                See accompanying notes to financial statements.

                                      F-49
<PAGE>
                          STARWOOD LODGING CORPORATION
                            STATEMENTS OF OPERATIONS

<TABLE>
<CAPTION>
                                                                             YEARS ENDED DECEMBER 31,
                                                                  ----------------------------------------------
                                                                       1994            1993            1992
                                                                  --------------  --------------  --------------
<S>                                                               <C>             <C>             <C>
REVENUE
Hotel...........................................................  $   82,668,000  $   86,903,000  $   88,812,000
Gaming..........................................................      27,981,000      27,505,000      26,150,000
Interest from notes receivable..................................          42,000         124,000         247,000
Management fees and other income................................         247,000         222,000         959,000
Gain (loss) on sales of hotel assets............................          24,000          74,000           4,000
                                                                  --------------  --------------  --------------
                                                                     110,962,000     114,828,000     116,172,000
                                                                  --------------  --------------  --------------
EXPENSES
Hotel operations................................................      60,829,000      68,132,000      68,620,000
Gaming operations...............................................      24,454,000      24,055,000      23,699,000
Rent--Trust.....................................................      16,906,000      16,481,000      21,177,000
Interest--Trust.................................................       1,730,000       1,534,000       4,123,000
Interest--other.................................................       1,341,000       1,167,000       1,249,000
Depreciation and amortization...................................       2,956,000       3,602,000       3,402,000
Administrative and operating....................................       2,620,000       2,781,000       3,827,000
Shareholder litigation..........................................       1,324,000         219,000        --
                                                                  --------------  --------------  --------------
                                                                     112,160,000     117,971,000     126,097,000
                                                                  --------------  --------------  --------------
NET LOSS........................................................  $   (1,198,000) $   (3,143,000) $   (9,925,000)
                                                                  --------------  --------------  --------------
                                                                  --------------  --------------  --------------
NET LOSS PER SHARE..............................................  $        (0.10) $        (0.26) $        (0.82)
</TABLE>

                See accompanying notes to financial statements.

                                      F-50
<PAGE>
                          STARWOOD LODGING CORPORATION
                            STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>
                                                                                YEARS ENDED DECEMBER 31,
                                                                       -------------------------------------------
                                                                           1994           1993           1992
                                                                       -------------  -------------  -------------
<S>                                                                    <C>            <C>            <C>
CASH FLOWS FROM OPERATING ACTIVITIES
Net loss.............................................................  $  (1,198,000) $  (3,143,000) $  (9,925,000)
Adjustments to reconcile net loss to net cash provided by (used in)
 operating activities:
Depreciation and amortization........................................      2,956,000      3,602,000      3,402,000
Deferred interest....................................................       --            1,044,000       --
Gain on sales of hotel assets........................................        (24,000)       (74,000)        (4,000)
Changes in operating assets and liabilities:
Accounts receivable, inventories and prepaid expenses................        (32,000)     1,081,000       (101,000)
Rent and interest payable--Trust.....................................      1,730,000      1,519,000      8,238,000
Accounts payable and other liabilities...............................      1,006,000     (1,633,000)       307,000
                                                                       -------------  -------------  -------------
    Net cash provided by (used in) operating activities..............      4,438,000      2,396,000      1,917,000
                                                                       -------------  -------------  -------------
CASH FLOWS FROM INVESTING ACTIVITIES
Additions to hotel assets............................................       (671,000)    (5,205,000)    (1,290,000)
Net proceeds from sales of hotel assets..............................        817,000        770,000        299,000
Increase in other assets.............................................       --              (47,000)      --
Principal received on notes receivable...............................         69,000         56,000         49,000
                                                                       -------------  -------------  -------------
    Net cash provided by (used in) investing activities..............        215,000     (4,426,000)      (942,000)
                                                                       -------------  -------------  -------------
CASH FLOWS FROM FINANCING ACTIVITIES
Net change in notes payable--Trust...................................     (3,965,000)    (1,693,000)      (411,000)
Principal payments on mortgage and other notes payable...............       (612,000)       (72,000)      (392,000)
Borrowings under mortgage and other notes............................       --              632,000       --
Payments to minority shareholders....................................       --              (10,000)       (14,000)
Principal received on share purchase note............................       --                5,000          1,000
                                                                       -------------  -------------  -------------
    Net cash provided by (used in) financing activities..............     (4,577,000)    (1,138,000)      (816,000)
                                                                       -------------  -------------  -------------
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS.....................         76,000     (3,168,000)       159,000
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR.......................      4,734,000      7,902,000      7,743,000
                                                                       -------------  -------------  -------------
CASH AND CASH EQUIVALENTS AT END OF YEAR.............................  $   4,810,000  $   4,734,000  $   7,902,000
                                                                       -------------  -------------  -------------
                                                                       -------------  -------------  -------------
</TABLE>

                See accompanying notes to financial statements.

                                      F-51
<PAGE>
                          STARWOOD LODGING CORPORATION
                      STATEMENTS OF SHAREHOLDERS' DEFICIT

<TABLE>
<CAPTION>
                                                                  ADDITIONAL      SHARE                         TOTAL
                                                                    PAID-IN      PURCHASE    ACCUMULATED    SHAREHOLDERS'
                                                   COMMON STOCK     CAPITAL       NOTES        DEFICIT         DEFICIT
                                                   ------------  -------------  ----------  --------------  --------------
<S>                                                <C>           <C>            <C>         <C>             <C>
Balance January 1, 1992..........................  $  1,213,000  $   5,857,000  $  (17,000) $  (52,881,000) $  (45,828,000)
  Principal payments and reductions of share
   purchase notes................................       --            --             1,000        --                 1,000
  Net loss.......................................       --            --            --          (9,925,000)     (9,925,000)
                                                   ------------  -------------  ----------  --------------  --------------
Balance December 31, 1992........................     1,213,000      5,857,000     (16,000)    (62,806,000)    (55,752,000)
  Principal payments, reductions and transfer of
   share purchase notes to the Trust.............       --            --            16,000        --                16,000
  Net loss.......................................       --            --            --          (3,143,000)     (3,143,000)
                                                   ------------  -------------  ----------  --------------  --------------
Balance December 31, 1993........................     1,213,000      5,857,000      --         (65,949,000)    (58,879,000)
  Forgiveness of intercompany debt...............       --          58,335,000      --            --            58,335,000
  Net loss.......................................       --            --            --          (1,198,000)     (1,198,000)
                                                   ------------  -------------  ----------  --------------  --------------
Balance December 31, 1994........................  $  1,213,000  $  64,192,000  $   --      $  (67,147,000) $   (1,742,000)
                                                   ------------  -------------  ----------  --------------  --------------
                                                   ------------  -------------  ----------  --------------  --------------
</TABLE>

                See accompanying notes to financial statements.

                                      F-52
<PAGE>
            STARWOOD LODGING TRUST AND STARWOOD LODGING CORPORATION
                         NOTES TO FINANCIAL STATEMENTS

1.  ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES.

GENERAL

    The  accompanying  financial  statements include  the  accounts  of Starwood
Lodging Trust  (the  "Trust"),  formerly Hotel  Investors  Trust,  and  Starwood
Lodging  Corporation and  its subsidiaries  (the "Corporation"),  formerly Hotel
Investors Corporation. The Trust  was formed as a  real estate investment  trust
("REIT")  under the Internal Revenue Code in 1969. In 1980, the Trust formed the
Corporation and made a distribution to the Trust's shareholders of one share  of
common  stock of the  Corporation for each  share of beneficial  interest of the
Trust. The shares of the Trust and the shares of the Corporation are paired on a
one-for-one basis,  and  can only  be  transferred in  units  ("Paired  Shares")
consisting of the same number of shares of the Trust and of the Corporation.

    The  combined financial statements include the accounts of the Trust and the
Corporation  (the   "Companies").  All   material  intercompany   balances   and
transactions  have  been eliminated  in the  combined and  separate consolidated
financial statements. The intercompany balances and transactions which have been
eliminated in arriving at the combined balance sheets and combined statements of
operations include  the elimination  of notes  receivable from  the  Corporation
recorded  on the Trust's  balance sheets, and  the related notes  payable to the
Trust recorded on  the Corporation's  balance sheets. Rent  and interest  income
recorded  on the  Trust's statements  of operations  are eliminated  against the
related rent and interest expense on the Corporation's statements of operations.

    The Companies own and  operate hotels located  throughout the United  States
and  two hotel/casinos in Las Vegas, Nevada. The hotels range in size from 90 to
445 rooms and offer services to both business and transient travelers.

HOTEL ASSETS

    Hotel assets are stated at the lower of cost or the amounts described  below
and  are  depreciated  using straight-line  and  declining-balance  methods over
estimated useful lives of five to forty years for buildings and improvements and
three to twelve years for  furniture, fixtures and equipment. Amounts  allocated
to  leasehold interests are amortized using  the straight-line method over lease
terms of ten to forty years.

    The Trust and  the Corporation  estimate the fair  values of  each of  their
hotel  assets on  a quarterly  basis. For  hotel assets  not held  for sale, the
expected undiscounted  future  cash  flows  of  the  assets  (generally  over  a
five-year  period),  on a  hotel-by-hotel basis,  are compared  to the  net book
values of the assets.  If the expected undiscounted  future cash flows are  less
than the net book value of the assets, the excess of the net book value over the
estimated  fair value is charged to current  earnings. When it is the opinion of
management that the fair value of a hotel which has been identified for sale  is
less  than the net book value of the hotel, a reserve for losses is established.
Fair value is determined based upon  discounted cash flows of the properties  at
rates (11.0% to 14.5%) deemed reasonable for the type of property and prevailing
market  conditions, appraisals and, if  appropriate, current estimated net sales
proceeds from pending  offers. A  gain or  loss is  recorded to  the extent  the
amounts  ultimately received differ  from the adjusted book  values of the hotel
assets. Gains on  sales of hotel  assets are  recognized at the  time the  hotel
assets  are sold provided there is reasonable assurance of the collectability of
the sales  price and  any future  activities to  be performed  by the  Companies
relating  to the hotel assets  sold are insignificant. Losses  on sales of hotel
assets are recognized at the time the hotel assets are sold.

                                      F-53
<PAGE>
            STARWOOD LODGING TRUST AND STARWOOD LODGING CORPORATION
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)

1.  ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES. (CONTINUED)
    A summary of hotel assets  at December 31, 1994 and  1993 is as follows  (in
thousands):

<TABLE>
<CAPTION>
                                                                  TRUST                CORPORATION
                                                          ----------------------  ----------------------
                                                             1994        1993        1994        1993
                                                          ----------  ----------  ----------  ----------

<S>                                                       <C>         <C>         <C>         <C>
Land and leasehold interests in land....................  $   41,184  $   47,204  $   13,796  $   15,378
Buildings and improvements..............................     122,300     148,460      22,315      22,545
Furniture, fixtures and equipment.......................      25,124      28,506      15,630      16,867
Accumulated depreciation and amortization...............     (48,699)    (51,487)    (16,877)    (14,828)
Reserve for losses......................................     (23,200)    (42,765)       (388)     (2,631)
                                                          ----------  ----------  ----------  ----------
    Hotel assets--net...................................  $  116,709  $  129,918  $   34,476  $   37,331
                                                          ----------  ----------  ----------  ----------
                                                          ----------  ----------  ----------  ----------
</TABLE>

MORTGAGE NOTES RECEIVABLE

    If  a loan  becomes delinquent  or upon  the occurrence  of other  events it
becomes known that the collectability of a specific loan is uncertain,  interest
income  is no longer accrued and an allowance for loss is established based upon
an  analysis  of   the  net   realizable  value  of   the  underlying   property
collateralizing the loan.

PROVISION FOR LOSSES

    Provision  for losses for the  years ended December 31,  1994, 1993 and 1992
are as follows:

<TABLE>
<CAPTION>
TRUST                                                                1994         1993          1992
- ----------------------------------------------------------------  ----------  ------------  ------------

<S>                                                               <C>         <C>           <C>
Hotel assets....................................................  $  439,000  $  2,369,000  $  3,196,000
Mortgage notes receivable.......................................     320,000       --            223,000
                                                                  ----------  ------------  ------------
                                                                  $  759,000  $  2,369,000  $  3,419,000
                                                                  ----------  ------------  ------------
                                                                  ----------  ------------  ------------
</TABLE>

STATEMENTS OF CASH FLOWS

    Cash and cash equivalents are defined as cash on hand and in banks plus  all
short-term investments with a maturity, at the date of purchase, of three months
or less.

    Interest  paid in cash  by the Trust  in the years  ended December 31, 1994,
1993, and 1992 was $12,736,000, $13,205,000 and $12,992,000, respectively.

    Interest paid in  cash by the  Corporation in the  years ended December  31,
1994, 1993, and 1992 was $1,342,000, $140,000 and $1,536,000, respectively.

    The  Corporation deferred interest of  $1,730,000, $1,519,000 and $1,667,000
on its intercompany debt with  the Trust in the  years ended December 31,  1994,
1993, and 1992 respectively.

    In  December 1993,  the Corporation  transferred $278,000  of share purchase
loans to the Trust and reduced notes payable--Trust.

    During 1993, $4,032,000  of accrued  loan restructuring  costs (included  in
accounts  payable and other liabilities  at December 31, 1992)  was added to the
loan balance of the secured notes payable and revolving line of credit.

    During 1994, outstanding share purchase notes of $246,000 were canceled  and
charged  to additional paid-in capital. Paired  Shares which secured the portion
of the principal canceled on the original notes were returned to the Companies.

                                      F-54
<PAGE>
            STARWOOD LODGING TRUST AND STARWOOD LODGING CORPORATION
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)

1.  ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES. (CONTINUED)
    In December 1994,  the Trust  forgave $58,335,000  of notes  payable to  the
Trust  by the Corporation and its  subsidiaries. Because of the common ownership
of the Trust and the Corporation, the Trust charged the amount of debt  forgiven
and  the Corporation credited  such amount to additional  paid-in capital of the
Trust and Corporation, respectively.

INVENTORIES

    Inventories are stated at the lower  of cost or market with cost  determined
on a first-in, first-out basis.

ORGANIZATION COSTS

    Organization  costs related to the formation  of each of the Partnerships in
the amount of $1,672,000  for the Trust and  $1,672,000 for the Corporation  are
included in inventories, prepaid expenses and other assets and will be amortized
over a five-year period beginning in January 1995. (See Note 12.)

GAMING REVENUE

    Gaming  revenue relates  to the two  hotel/casinos and includes  the net win
from gaming activities, as well as room, food, beverage and other revenues,  net
of promotional allowances.

FAIR VALUE OF FINANCIAL INSTRUMENTS

    The following disclosure of estimated fair value was determined by available
market   information   and   appropriate   valuation   methodologies.   However,
considerable judgment  is necessary  to interpret  market data  and develop  the
related estimates of fair value. Accordingly, the estimates presented herein are
not   necessarily  indicative  of  the  amounts  that  could  be  realized  upon
disposition  of  the  financial  instruments.   The  use  of  different   market
assumptions  and/or estimation methodologies  may have a  material effect on the
estimated fair value amounts.

    Cash and  cash equivalents,  accounts receivable  and accounts  payable  and
other liabilities are carried at amounts which reasonably approximate their fair
value.

    Fixed  rate  mortgage  notes  receivable of  $14,049,000  for  the  Trust at
December 31, 1994 have a fair value of $13,488,000 as estimated based upon  debt
with  similar terms  and maturities. The  carrying value of  fixed rate mortgage
notes receivable at  December 31, 1993  approximated their fair  value as  their
interest  rates approximated  rates available  for similar  transactions at that
date.

    The carrying value of the secured notes payable and revolving line of credit
approximate fair value as the related interest rates are variable.

    Fixed rate notes payable with carrying values of $32,838,000 and $13,748,000
for the Trust and  Corporation, respectively, at December  31, 1994 have a  fair
value  of $34,442,000  and $11,648,000 as  estimated based on  debt with similar
terms  and  maturities.  Fixed  rate  notes  payable  with  carrying  values  of
$27,724,000  and  $14,360,000 for  the Trust  and Corporation,  respectively, at
December 31, 1993 had a fair  value of $28,507,000 and $13,110,000 as  estimated
based on debt with similar terms and maturities.

INCOME TAXES

    The  Trust  and the  Corporation adopted  Statement of  Financial Accounting
Standards (SFAS) No. 109,  "Accounting for Income  Taxes", effective January  1,
1993. This Statement supersedes Accounting Principles Board Opinion No. 11 which
the  Trust and the Corporation had previously  applied. The adoption of SFAS No.
109 did not have a material effect  on the financial statements of the Trust  or
the Corporation.

    The  Trust was taxed as  a REIT beginning in  1969 through and including its
taxable year ended December 31, 1990. During 1994, the Trust discovered that  it
may  not have qualified  as a REIT  in 1991 through  1994 due to  its failure to
comply with certain procedural  requirements of the  Internal Revenue Code.  The
Trust  requested  and  received  a  letter  from  the  Internal  Revenue Service
providing that the Trust's

                                      F-55
<PAGE>
            STARWOOD LODGING TRUST AND STARWOOD LODGING CORPORATION
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)

1.  ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES. (CONTINUED)
election to be  taxed as a  REIT terminated beginning  with the Trust's  taxable
year ended December 31, 1991 and permitting the Trust to re-elect to be taxed as
a  REIT commencing  with its  taxable year ending  December 31,  1995. The Trust
intends to elect to be taxed as a REIT, commencing with its taxable year  ending
December  31, 1995. Because the Trust had  net losses for income tax purposes in
1991 through 1994, the Trust does not owe any federal income tax for such years.

    Components of deferred income taxes as of December 31, 1994 and 1993 are  as
follows:

<TABLE>
<CAPTION>
                                                      1994                            1993
                                          -----------------------------  ------------------------------
                                              TRUST        CORPORATION       TRUST        CORPORATION
                                          --------------  -------------  --------------  --------------

<S>                                       <C>             <C>            <C>             <C>
Deferred income tax assets:
Operating loss carryforwards............  $   28,910,000  $    --        $   10,018,000  $   19,740,000
Losses from investments in
 partnerships...........................        --            2,133,000        --             1,659,000
Property and equipment..................       3,041,000       --             6,586,000       1,224,000
Other...................................         476,000        492,000        --               162,000
                                          --------------  -------------  --------------  --------------
Total deferred income tax assets........      32,427,000      2,625,000      16,604,000      22,785,000
                                          --------------  -------------  --------------  --------------
Total deferred income taxes.............      32,427,000      2,625,000      16,604,000      22,785,000
                                          --------------  -------------  --------------  --------------
Valuation allowance.....................     (32,427,000)    (2,625,000)    (16,604,000)    (22,785,000)
                                          --------------  -------------  --------------  --------------
Net deferred income tax.................  $     --        $    --        $     --        $     --
                                          --------------  -------------  --------------  --------------
                                          --------------  -------------  --------------  --------------
</TABLE>

    Deferred  income taxes reflect the net  tax effects of temporary differences
between the carrying amount  of assets and  liabilities for financial  reporting
purposes   and  income   tax  purposes  and   operating  loss   and  tax  credit
carryforwards. A valuation  allowance is  recorded if,  based on  the weight  of
available  evidence, it is more likely than not  that some portion or all of the
deferred income tax asset will not be realized.

    As of December 31, 1994, the Trust had net operating loss carryforwards  for
federal income tax purposes of approximately $82,600,000 which expire in various
years beginning in 2006 through 2009.

LOAN RESTRUCTURING COSTS

    Management  of the Trust concluded that  the debt restructuring discussed in
Note 2 represented a  "troubled debt restructuring"  as defined under  generally
accepted  accounting principles,  and accordingly, all  restructuring costs have
been expensed  as  incurred. The  Trust  expensed loan  restructuring  costs  of
$10,892,000  in the year ended December 31, 1992. In 1993, upon execution of the
definitive debt restructuring agreement, $700,000 was  paid by the Trust to  the
certain institutional lenders and $4,032,000 was added to the loan balance under
the  terms of a  credit agreement for restructuring  costs due the institutional
lenders for legal and other  experts. Previously accrued restructuring costs  of
$778,000  and $3,152,000 were paid during the  years ended December 31, 1994 and
1993, respectively. At December 31, 1994, $1,895,000 of accrued loan structuring
costs are included in accounts payable and other liabilities.

NET LOSS PER SHARE

    Net loss per share  is based on  the weighted average  number of common  and
common  equivalent shares outstanding during the year which is on a Paired Share
basis for purposes of the combined financial statements. Outstanding options and
warrants are  included as  common  equivalent shares  using the  treasury  stock
method  when the effect is  dilutive. The weighted average  number of shares and
Paired Shares used in determining  net loss per share  and per Paired Share  was
12,132,948 for the years ended December 31, 1994, 1993 and 1992.

                                      F-56
<PAGE>
            STARWOOD LODGING TRUST AND STARWOOD LODGING CORPORATION
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)

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

    Certain  reclassifications have  been made  to the  1993 and  1992 financial
statements to conform with the 1994 financial statement presentation.

2.  SENIOR NOTES PAYABLE AND REVOLVING LINE OF CREDIT AND DEBT
    RESTRUCTURING.
    As of March 31,  1991, the Trust  was in default under  the Trust's line  of
credit  and the senior note agreements due to the Trust's failure to comply with
certain financial covenants and to  collect certain rents from the  Corporation.
As  a  result  of such  defaults,  upon the  April  30, 1991  expiration  of the
revolving line of credit provided by  the Trust's line of credit, the  five-year
secured  term loan originally contemplated by the Trust's line of credit was not
made  available  to  the  Trust,  and  the  entire  amount  of  borrowings  then
outstanding under the Trust's line of credit was deemed due and payable.

    DEBT  RESTRUCTURING--Effective  January  28,  1993,  the  Trust  executed  a
definitive credit agreement  (as subsequently amended,  the "Credit  Agreement")
that  restructured the Trust's  then outstanding borrowings  from two banks (the
"Banks")  and  three   insurance  companies  (together   with  the  Banks,   the
"Institutional  Lenders") as a $12,500,000 revolving  line of credit with one of
the Banks (the  "Revolving Line of  Credit") and a  $115,723,000 term loan  (the
"Term Loan", and together with the Revolving Line of Credit, the "Senior Debt").

    The  terms of the Credit Agreement required that the debt restructuring take
place in three phases,  the first two  of which were completed  in 1993. At  the
first   closing  (the  "First   Closing"),  effective  January   28,  1993,  the
Institutional Lenders were granted or assigned for security direct and  indirect
liens  on and security interests in substantially all of the assets of the Trust
and the  Corporation (other  than the  assets  held by  United States  Equity  &
Mortgage Trust, the Trust's 95%-owned subsidiary ("U.S. Equity")).

    At  the First  Closing, the  Trust and the  Corporation also  entered into a
warrant agreement (as amended, the "Warrant Agreement") that originally provided
that the Trust  and the  Corporation (or,  if the merger  of the  Trust and  the
Corporation  described below (the "Merger") occurs, the surviving company) would
issue to  the Institutional  Lenders at  the Third  Closing (as  defined  below)
10-year  warrants (the  "Warrants") to purchase  that number of  shares equal to
9.9% (or if the Merger has occurred; 15%) of the Paired Shares then  outstanding
at an exercise price of $.625 per share.

    The  second closing  under the Credit  Agreement (the  "Second Closing") was
held on March 29,  1993 at which time  the Trust acquired all  of the assets  of
U.S.  Equity for  $1,575,000 eliminating the  minority interest  of $676,000 and
increasing hotel assets by  $899,000. At the  Second Closing, the  Institutional
Lenders  were granted  liens on  and security interests  in the  five hotels and
substantially all of the other assets formerly owned by U.S. Equity and acquired
by the Trust.

    At an interim closing held on February 28, 1994 (the "Interim Closing"), the
Credit Agreement was amended to, among other things, collaterally assign to  the
Institutional  Lenders security interests  in and liens  on substantially all of
the intercompany leases and the monies received by the Corporation in connection
with the operation  of those hotels,  and the Warrant  Agreement was amended  to
provide  for the immediate issuance to the Institutional Lenders of Warrants for
an aggregate  of  1,333,143  Paired  Shares at  the  exercise  price  originally
provided  for in  the Warrant  Agreement. On August  31, 1994,  one-third of the
Warrants were canceled as a result of the Trust's cumulative principal  payments
in excess of $13,000,000.

    Interest  on the  principal amounts  outstanding under  the Credit Agreement
notes was originally at  a stated rate  of prime plus  2%. However, because  the
Merger  had not occurred on  or prior to the 300th  day after the First Closing,
the stated interest rate was increased to  prime plus 3% from November 24,  1993
until  the Merger  takes place. The  Trust has the  option to pay  interest at a
lesser rate, if applicable, of 8.0% per

                                      F-57
<PAGE>
            STARWOOD LODGING TRUST AND STARWOOD LODGING CORPORATION
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)

2.  SENIOR NOTES PAYABLE AND REVOLVING LINE OF CREDIT AND DEBT
RESTRUCTURING. (CONTINUED)
annum from September 1, 1994  through August 31, 1997,  and 9.0% per annum  from
September  1,  1997 through  April  30, 1998,  with  the difference  between the
interest accrued and  the interest  paid being  added monthly  to the  principal
amount  of the Restructured Debt. The  related weighted average interest rate on
borrowings outstanding  as of  December 31,  1994  and 1993  was 11.5%  and  9%,
respectively.

    The  Credit Agreement requires the Companies to maintain a specified minimum
adjusted net worth and a specified minimum  ratio of cash to cash interest  plus
capital  expenditures,  as  defined.  At  December 31,  1994  the  Trust  was in
compliance with  these covenants.  In addition,  the Credit  Agreement  contains
covenants  that restrict, among other things,  the Trust's ability to acquire or
dispose of assets, to make investments and to incur additional indebtedness, and
that prohibit the payment of distributions to shareholders.

    In addition to imposing  operating restrictions and reporting  requirements,
the Credit Agreement establishes daily operating cash thresholds, as defined. If
these  thresholds  are exceeded  by the  Trust and  the Corporation,  the excess
amounts must be  applied to  reduce the  borrowings then  outstanding under  the
Revolving  Line  of Credit,  but  amounts so  applied  are available  for future
borrowings.

    Subsequent to  the Reorganization  (see Note  12), all  amounts  outstanding
under  the Credit Agreement  were repaid with  the proceeds from  the New Credit
Agreement.

3.  HOTEL SALES AND RESERVE FOR LOSSES.
    During the year ended December 31, 1992, the Trust and the Corporation  sold
their  interests  in three  hotel assets,  the Days  Inn Texas  Stadium, Irving,
Texas, the Best  Western Merrimack Inn,  Merrimack, New Hampshire  and the  Days
Inn, Spartanburg, South Carolina. The Irving property was sold in March 1992 for
$1,950,000,  consisting  of  $172,000  in net  cash  proceeds  and  a $1,650,000
promissory note  secured by  the  hotel. The  Merrimack  property was  sold  for
$1,800,000,  consisting  of  $259,000  in net  cash  proceeds  and  a $1,440,000
promissory note secured  by the  hotel. The  Spartanburg property  was sold  for
$875,000,  consisting of $57,000 in net  cash proceeds and a $775,000 promissory
note secured by the hotel. The Irving  note bears interest at 9% per annum  with
accrued  interest  and principal  due monthly  based  on a  30-year amortization
schedule, with  all  unpaid  principal  and interest  due  in  March  1997.  The
Merrimack  note, which was canceled in December 1994 (see Note 4), bore interest
at 9% per  annum with  accrued interest  and principal  due monthly  based on  a
30-year  amortization schedule,  with all unpaid  principal and  interest due in
July 1997. The Spartanburg note, which was  paid off in May 1994, bore  interest
at  9% per  annum with  interest and  principal due  monthly based  on a 30-year
amortization schedule, with all unpaid  principal and interest due in  September
1998.

    During  1992, the  Trust recognized a  loss of $791,000  and the Corporation
recognized a  gain of  $4,000 on  sales  of hotel  assets, including  a  $91,000
discount  recorded by the Trust  resulting from the early  payoff in 1992 of the
mortgage note receivable  relating to  the Brunswick, Georgia  property sold  in
1991.  In  1992,  the  Trust  recorded  a  provision  for  investment  losses of
$3,196,000 which  reflected the  deterioration of  hotel values  located in  the
Southeast,  and the acceptance of offers for the sale of hotels at amounts lower
than net book value.

    During the year ended December 31, 1993, the Companies sold their  interests
in  four hotel assets, the Best Western  located in Smyrna, Georgia, the Vantage
Hotel located in Tucker, Georgia, the  Best Western Motor Hotel in Santa  Maria,
California,  and  the Ramada  Inn-Westport in  St.  Louis, Missouri.  The Smyrna
property was sold for an all cash  price of $1,600,000. The Tucker property  was
sold  for  $2,485,000,  consisting  of  approximately  $500,000  in  cash  and a
$1,985,000 promissory note secured by the hotel. The Tucker note bears  interest
at  9% per annum  with accrued interest  and principal due  monthly based upon a
25-year amortization schedule,  with all  unpaid principal and  interest due  in
June  1998. The Santa Maria property was sold for an all cash price of $140,000.
The St. Louis property was sold for an all cash price of $2,500,000.

                                      F-58
<PAGE>
            STARWOOD LODGING TRUST AND STARWOOD LODGING CORPORATION
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)

3.  HOTEL SALES AND RESERVE FOR LOSSES. (CONTINUED)
    For the year ended December 31, 1993, the Trust recognized a loss of $53,000
and the Corporation recognized a  gain of $74,000 on  sales of hotel assets.  In
1993,  the  Trust  recorded  a provision  for  investment  losses  of $2,369,000
primarily as a  result of the  acceptance of offers  for the sale  of hotels  at
amounts lower than net book value.

    During  the year ended December 31, 1994, the Companies sold their interests
in five  hotel assets,  the Best  Western South  located in  Austin, Texas,  the
Sheraton  Hotel  located  in  New  Port  Richey,  Florida,  the  Holiday  Inn in
Brunswick, Georgia, the Holiday Inn in Jacksonville, Florida and the Ramada  Inn
in  Fayetteville,  North  Carolina. The  Austin  property was  sold  pursuant to
eminent domain proceedings for the purpose of highway construction to an  agency
of  the State of Texas for an all  cash price of $3,594,000. The New Port Richey
and Brunswick  properties  were  sold together  for  $4,306,000,  consisting  of
approximately $1,236,000 in cash and a $3,070,000 promissory note secured by the
hotels.  The New Port Richey/Brunswick  note bears interest at  8% per annum for
the first  twelve  months  and  9.25%  thereafter,  with  accrued  interest  and
principal  due  monthly based  upon a  25-year  amortization schedule,  with all
unpaid principal and interest due in August 2001. The Jacksonville property  was
sold  for  $3,200,000,  consisting  of  approximately  $900,000  in  cash  and a
$2,300,000 promissory note  secured by  the hotel. The  Jacksonville note  bears
interest  at 9% per annum with accrued  interest and principal due monthly based
upon a 30-year amortization schedule, with all unpaid principal and interest due
in December 2001. The Fayetteville property was sold for $1,000,000,  consisting
of  approximately $200,000 in cash and a $800,000 promissory note secured by the
hotel. The  Fayetteville  note bears  interest  at  9% per  annum  with  accrued
interest  and principal due monthly based  upon a 12-year amortization schedule,
with all unpaid principal and interest due in December 2006. In connection  with
the Reorganization (see Note 12), the Holiday Inn located in Albany, Georgia was
sold  to  Starwood  Capital  Group,  L.P. for  an  all  cash  purchase  price of
$6,000,000. The  transaction  was accounted  for  as a  financing  and  Starwood
Capital  Group, L.P. subsequently contributed  the property to the Partnerships.
No gain or loss was recorded on the sale.

    For the  year  ended December  31,  1994, the  Trust  recognized a  gain  of
$224,000  and the  Corporation recognized  a gain of  $24,000 on  sales of hotel
assets, including a $55,000  discount recorded by the  Trust resulting from  the
early payoff in 1994 of the mortgage note receivable related to the Spartanburg,
South  Carolina property sold in  1992. In 1994, the  Trust recorded a provision
for investment losses  of $439,000 primarily  as a result  of the acceptance  of
offers for the sale of hotels at amounts lower than net book value.

4.  MORTGAGE NOTES RECEIVABLE.

COLUMBUS BEST WESTERN NORTH

    In  January 1992, in  settlement of various disputes  between the Trust, the
Corporation as the general partner of Columbus Hotel Limited Partnership and its
limited partners,  and in  lieu of  foreclosure  by the  Trust on  a  $6,127,000
mortgage,  ownership of the  Columbus Best Western North  was transferred to the
Trust.  The  fair  value  of  the  hotel  assets  received  by  the  Trust  upon
cancellation  of its  note approximated the  net carrying value  of the mortgage
note receivable at December 31, 1991.

BEST WESTERN MERRIMACK INN

    In 1992, the  Trust sold the  Best Western Merrimack  Inn in Merrimack,  New
Hampshire  to Orient  Investment Limited. In  connection with  such sale, Orient
executed and delivered to the Trust a promissory note (the "Orient Note") in  an
original  principal amount  of $1,440,000,  secured by  a first  mortgage on the
property. The outstanding principal  balance of the Orient  Note was due  August
1997, and bore interest at 9%.

    During  1994, Orient defaulted on the  Orient Note and the Trust accelerated
the indebtedness evidenced  by the  Orient Note.  In September  1994, the  Trust
initiated foreclosure proceedings and recorded a

                                      F-59
<PAGE>
            STARWOOD LODGING TRUST AND STARWOOD LODGING CORPORATION
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)

4.  MORTGAGE NOTES RECEIVABLE. (CONTINUED)
provision  for investment losses of  $320,000, resulting in a  net book value of
$983,000. The property was subsequently sold  to a third party in December  1994
for  net  proceeds  of $1,191,000  and  the Trust  recorded  a gain  on  sale of
$208,000.

OTHER

    At December 31, 1991,  the Trust held  a $223,000 note  secured by a  second
mortgage  on a shopping center  which was foreclosed upon  by the first mortgage
holder during the year ended December 31, 1992, resulting in the cancellation of
the Trust's second  mortgage and  the recording  of a  provision for  investment
losses.

    At December 31, 1994, in addition to the MHLP notes discussed in Note 5, the
Trust  held nine promissory notes secured by mortgages. Eight notes ($13,915,000
in aggregate principal amount at  December 31, 1994), representing nine  hotels,
are  secured by first  mortgages, and one note  ($234,000 in aggregate principal
amount at December 31, 1994),  is secured by a  second mortgage. The notes  have
fixed  interest rates  ranging from 8%  to 11% per  annum, and two  of the notes
(representing three  properties)  provide for  contingent  interest based  on  a
percentage of gross revenues of the properties securing such notes. The maturity
dates  of the notes range from 1996  to 2017. Aggregate principal payments under
the mortgage  notes receivable  due within  one year  of December  31, 1994  are
$256,000.  As of December 31,  1994 and 1993, the  reserve for investment losses
for  the  mortgage   notes  receivable  amounted   to  $100,000  and   $140,000,
respectively.

5.  MILWAUKEE MARRIOTT HOTEL.
    In  December 1985,  the Trust  sold its  interest in  the Milwaukee Marriott
Hotel to Milwaukee Brookfield Limited Partnership ("Brookfield"). In  connection
with the sale, the Trust received a second mortgage note from Brookfield.

    In  July  1991,  ownership  and  operation  of  the  Milwaukee  Marriott was
reorganized and  ownership  of the  hotel  was transferred  from  Brookfield  to
Moorland Hotel Limited Partnership, ("MHLP"), a limited partnership in which the
Corporation has a 51% interest and is the sole general partner and Brookfield is
the  sole  limited partner.  The operations  of MHLP  are consolidated  into the
Corporation's  financial  statements  from  the  date  of  reorganization   and,
accordingly,  the Trust  has recorded  the note receivable  from MHLP  as a note
receivable from  the  Corporation. The  Corporation  and MHLP  entered  into  an
agreement for the Corporation to manage the property.

    In  addition, MHLP entered into an assignment and forbearance agreement with
Marriott Corporation ("Marriott"), the  franchisor. This agreement, among  other
things,  required  MHLP  to  renovate  the  hotel  to  Marriott  standards.  The
renovation was completed in January 1994.

    During 1992, MHLP, Aetna Life Insurance Company ("Aetna"), the holder of the
first mortgage  on the  Milwaukee  Marriott (the  "Aetna Note"),  Marriott,  the
Trust,  the  Corporation,  and  Brookfield and  various  partners  of Brookfield
reached agreements  arranging  financing for  the  renovation of  the  Milwaukee
Marriott and restructuring of debt for MHLP.

    Effective December 1, 1992, Aetna agreed to defer for the period December 1,
1992  through November 30, 1993, the  monthly principal and interest payments on
its first mortgage note,  which accrues interest at  11.25% per annum, with  the
deferred  interest added to  principal monthly. Beginning  December 1, 1993, the
loan amortizes in equal monthly  installments over a period  of 17 years at  10%
interest  per annum until January 1, 1996, at which time all unpaid interest and
principal are due,  including appreciation  interest ("Appreciation  Interest").
Appreciation  Interest is defined as 50% of the aggregate principal reduction in

                                      F-60
<PAGE>
            STARWOOD LODGING TRUST AND STARWOOD LODGING CORPORATION
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)

5.  MILWAUKEE MARRIOTT HOTEL. (CONTINUED)
the Aetna  mortgage from  December 1,  1993 until  the loan  is due  in full  as
provided  in the  agreement. The  amount of  the Aetna  Note outstanding totaled
$9,899,000 and $10,017,000 at December 31, 1994 and 1993, respectively.

    Marriott agreed to loan MHLP $750,000 secured  by a second deed of trust  on
the  hotel for the purchase of equipment  from a Marriott subsidiary. The second
mortgage note bore interest at 9%  per annum, payable monthly beginning May  31,
1993  through April 30, 1994, at which  time fixed monthly payments of principal
and interest of  approximately $49,000 became  due until December  31, 1994,  at
which  time all unpaid interest and principal were due. In 1994, Marriott agreed
to extend the note bearing interest at  10% per annum beginning January 1,  1995
at  which time fixed monthly payments of principal and interest of approximately
$31,000 become due until June  30, 1995, at which  time all unpaid interest  and
principal are due.

    The  Trust  agreed  to loan  MHLP  $1,000,000  to be  used  to  complete the
renovation of the Milwaukee  Marriott. The loan  is secured by  a third deed  of
trust on the hotel and bears interest at 10.5% per annum, payable monthly. Under
certain  circumstances as  defined in  the agreement,  interest is  deferred and
added to the principal of the note monthly. The third mortgage note  outstanding
totaled   $1,225,000  and  $1,102,000   as  of  December   31,  1994  and  1993,
respectively. The Trust may  declare due and payable  the principal balance  and
any unpaid accrued interest thereon at any time through the maturity date of the
note of January 1, 1996.

    The second mortgage note held by the Trust of $11,000,000 was modified as of
December  31,  1992  by  adding  deferred  and  previously  unpaid  interest  of
$1,667,000 to principal due under the note  and converting the note to a  fourth
mortgage note. Further, $1,607,000 and $1,417,000 of interest at 10.5% per annum
for  the  years ended  December 31,  1994 and  1993, respectively,  was deferred
monthly and added  to principal  due under the  loan. The  fourth mortgage  note
outstanding  totaled $15,691,000  and $14,084,000  as of  December 31,  1994 and
1993. Interest is payable  monthly unless deferred under  the provisions of  the
loan  agreement  until  January 1,  1996,  at  which time  all  remaining unpaid
interest and principal are due.

    The Corporation agreed  to defer and  convert to  a note up  to $250,000  of
management  fees due under its management agreement with MHLP for a period of up
to twelve months commencing with base management fees due after January 1, 1993.
The deferred  fees bear  interest  at 9%  per annum,  which  were added  to  the
principal  balance of the note through December 1, 1993. Thereafter, the note is
due in twelve equal monthly installments of principal and interest commencing on
January 1, 1994 at 12% interest per annum. All unpaid interest and principal was
due and paid December 1, 1994.

    The $600,000 original loan made by GSI Acquisition Company, L.P., a  limited
partner  of  Brookfield,  ("GSI"), was  modified  as  of December  31,  1992, by
converting deferred and previously unpaid  interest of approximately $86,000  to
principal. For the years ending December 31, 1994 and 1993 interest at 10.5% per
annum  was deferred  monthly and added  to the principal  balance, which balance
totals $849,000  and  $762,000 at  December  31, 1994  and  1993,  respectively.
Thereafter,  interest is payable monthly unless deferred under the provisions of
the agreement until January 1, 1996, at which time all remaining unpaid interest
and principal are due.

    The Trust evaluates the  collectability of the  notes receivable secured  by
the  Milwaukee Marriott Hotel at the end  of each quarter. Factors considered by
the Trust in performing the evaluations included the discounted estimated future
cash flow (at  11.0%) over  a five-year  period. The  Corporation evaluates  the
recoverability of the net book value of the property at the end of each quarter.
Factors  considered by the Corporation in performing the evaluation included the
undiscounted estimated future cash flow of the property over a five-year period.
Based upon the evaluations no provision for losses was required.

                                      F-61
<PAGE>
            STARWOOD LODGING TRUST AND STARWOOD LODGING CORPORATION
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)

6.  REAL ESTATE INVESTMENTS AND INTERCOMPANY TRANSACTIONS.
    At December  31,  1994, the  Trust  owned equity  interests  in  twenty-four
hotels,  including two hotel/ casinos. Of  that number, eighteen properties were
owned in fee,  five were held  pursuant to  long-term leases and  one was  owned
through a 5% general partnership interest in a joint venture that owns the Omaha
Marriott Hotel.

    Twenty-one  of  the Trust's  hotels  (including the  two  hotel/casinos) are
leased to the Corporation or its subsidiaries. Three hotels have been leased  to
and are operated by Imperial Hotel Corporation, formerly Vagabond Inns, Inc. The
Omaha  Marriott Hotel has been leased to an affiliate of the Corporation, and is
managed by Marriott pursuant to a long-term management agreement. As of December
31, 1994, five of the hotels leased by the Corporation from the Trust are  being
managed  by  third-party operators.  The  third-party management  agreements are
generally for three-year terms expiring in 1995, subject to certain cancellation
provisions. Base management fees range from 2% to 2 1/2% of gross revenues  with
incentive management fees based upon hotel profitability.

    The leases are generally long-term and generally provide for annual base, or
minimum  rents, plus contingent, or percentage rents based on the gross revenues
of the properties  and are  accounted for as  operating leases.  The leases  are
"triple-net"  in  that  the  lessee  is  generally  responsible  for  paying all
operating expenses of the properties, including maintenance, insurance and  real
property  taxes.  The  lessee is  also  generally responsible  for  any payments
required  pursuant  to  underlying  ground  leases.  Most  leases  provide   for
cancellation  by the Trust in the event that the Trust does not earn a specified
rent, or by the lessee (including the Corporation) in the event the lessee  does
not earn a specified net operating profit.

    As  of December 31, 1994 and 1993, the Corporation was indebted to the Trust
for an aggregate  of $26,916,000 and  $87,486,000, respectively, (including  the
MHLP  mortgage notes of $16,916,000 and $15,186,000  as of December 31, 1994 and
December 31, 1993, respectively see Note 5). The debt to the Trust bore interest
at various  rates ranging  from 6.5%  to  12% at  December 31,  1992.  Effective
January 1, 1993, the Trust and Corporation modified the leases between the Trust
and  the Corporation  to, among  other things, adjust  the rents  payable by the
Corporation, and  restructured the  Corporation's existing  borrowings from  the
Trust  to include  all outstanding  borrowings plus  accrued but  unpaid rent of
$448,000 and interest as of December 31, 1992. The borrowings, were non-interest
bearing for the years ended December 31, 1994 and 1993.

    In December 1994, the Trust forgave $58,335,000 of notes receivable  payable
to  the Trust by the Corporation and its subsidiaries. Effective January 1, 1995
the remaining notes, which  are due on  demand, bear interest  at prime plus  2%
with interest payable monthly.

    Rents  accrued by the  Trust from leased hotel  properties are summarized as
follows (in thousands):

<TABLE>
<CAPTION>
                                                                            YEARS ENDED DECEMBER 31,
                                                                         -------------------------------
                                                                           1994       1993       1992
                                                                         ---------  ---------  ---------
<S>                                                                      <C>        <C>        <C>
Corporation:
  Minimum..............................................................  $  14,373  $  14,184  $  18,136
  Contingent...........................................................      2,533      2,297      3,041
                                                                         ---------  ---------  ---------
                                                                            16,906     16,481     21,177
                                                                         ---------  ---------  ---------
Other:
  Minimum..............................................................        437        437        437
  Contingent...........................................................        490        402        510
                                                                         ---------  ---------  ---------
                                                                               927        839        947
                                                                         ---------  ---------  ---------
    Total..............................................................  $  17,833  $  17,320  $  22,124
                                                                         ---------  ---------  ---------
                                                                         ---------  ---------  ---------
</TABLE>

                                      F-62
<PAGE>
            STARWOOD LODGING TRUST AND STARWOOD LODGING CORPORATION
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)

6.  REAL ESTATE INVESTMENTS AND INTERCOMPANY TRANSACTIONS. (CONTINUED)
    Minimum future rents at December 31, 1994 due under non-cancelable operating
leases for the years ending December 31 are as follows (in thousands):

<TABLE>
<CAPTION>
                                         1995       1996       1997       1998       1999     THEREAFTER
                                       ---------  ---------  ---------  ---------  ---------  -----------
<S>                                    <C>        <C>        <C>        <C>        <C>        <C>
Corporation..........................  $  12,982  $  10,342     10,342  $  10,342  $  10,342   $  27,385
Other................................        437        437        437        426        178         105
                                       ---------  ---------  ---------  ---------  ---------  -----------
    Total............................  $  13,419  $  10,779  $  10,779  $  10,768  $  10,520   $  27,490
                                       ---------  ---------  ---------  ---------  ---------  -----------
                                       ---------  ---------  ---------  ---------  ---------  -----------
</TABLE>

    The Corporation is  committed under  its leases with  the Trust  to pay  the
rents  payable with respect to seven ground  leases which expire in 1997 through
2029, including renewal options. The leases generally provide for a minimum rent
plus a percentage of gross revenues of  the properties in excess of the  minimum
rent.  Future minimum lease payments under the leases are approximately $319,000
per year  through 1999,  and $6,960,000  thereafter. The  Trust is  the  primary
obligor  under the  leases; however, the  Corporation as  lessee/operator of the
hotels makes payments under these leases  directly to the lessors. Rent  expense
incurred  by  the  Corporation  as  a  lessee/operator  under  these  leases was
$879,000, $854,000 and $787,000, in the years ended December 31, 1994, 1993  and
1992, respectively.

    In  addition, the Trust  is committed under an  office lease. Future minimum
lease payments under the office lease are $85,000 in 1995.

7.  MORTGAGE AND OTHER NOTES PAYABLE.
    At December 31, 1994, the Trust  had outstanding six mortgage notes  payable
which  are secured  by seven  of the Trust's  hotels, with  a net  book value at
December 31, 1994 of $55,027,000. At December  31, 1994 and 1993, the Trust  had
the following outstanding debt obligations:

<TABLE>
<CAPTION>
                                                                        DECEMBER 31,   DECEMBER 31,
                                                                            1994           1993
                                                                        -------------  -------------
<S>                                                                     <C>            <C>
Mortgage Notes:
  11.75% first mortgage note, due in 2015, callable by lender in 1995,
   2000, 2005, or 2010................................................  $   6,349,000  $   6,417,000
  12.875% first mortgage note, due in 1997............................      9,173,000      9,478,000
  12.625% first mortgage note, due in 1995............................      4,075,000      4,195,000
  9.25% first mortgage note, due in 1995..............................      1,854,000      2,010,000
  10.25% first mortgage note, due in 2001.............................      5,148,000      5,447,000
  9.0% first mortgage note, due in 1997...............................        139,000        177,000
                                                                        -------------  -------------
    Total mortgage notes payable......................................     26,738,000     27,724,000
    Advance from Starwood Capital Group, L.P..........................      6,000,000       --
    Other.............................................................        100,000       --
                                                                        -------------  -------------
      Total mortgage and other notes payable..........................  $  32,838,000  $  27,724,000
                                                                        -------------  -------------
                                                                        -------------  -------------
</TABLE>

    As described in Note 3, in August 1994 Starwood Capital Group, L.P. acquired
the  Trust's Albany, Georgia property for $6,000,000. Interest expense ($313,000
in 1994) related  to the  advance is the  greater of  the net cash  flow of  the
property  or  10%  until  such  time  as  the  property  is  contributed  to the
Partnerships (see Note 12).

    Aggregate principal payments,  excluding the advance  from Starwood  Capital
Group,  L.P.  due for  the years  ending  December 31  are $14,499,000  in 1995,
$2,290,000 in 1996, $5,994,000 in 1997, $447,000 in 1998, $493,000 in 1999,  and
$3,115,000 thereafter.

                                      F-63
<PAGE>
            STARWOOD LODGING TRUST AND STARWOOD LODGING CORPORATION
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)

7.  MORTGAGE AND OTHER NOTES PAYABLE. (CONTINUED)
    At December 31, 1994 and 1993, the Corporation had the following outstanding
debt obligations:

<TABLE>
<CAPTION>
                                                                        DECEMBER 31,   DECEMBER 31,
                                                                            1994           1993
                                                                        -------------  -------------
<S>                                                                     <C>            <C>
Secured by Milwaukee Marriott Hotel:
  10.0% first mortgage note, due 1996.................................  $   9,899,000  $  10,017,000
  9.0% second mortgage note, due 1995.................................        358,000        754,000
  10.5% fifth mortgage note, interest only, due 1996..................        849,000        762,000
  12.0% sixth mortgage note, interest only (to the extent of available
   cash flow), due 1996...............................................      2,000,000      2,000,000
  9-10% notes payable, due 1995-1996..................................        164,000        297,000
                                                                        -------------  -------------
                                                                           13,270,000     13,830,000
Other:
  9.75% first mortgage note, due 1997.................................        403,000        438,000
  Obligations under capital leases....................................         75,000         92,000
                                                                        -------------  -------------
    Total mortgage and other notes payable............................  $  13,748,000  $  14,360,000
                                                                        -------------  -------------
                                                                        -------------  -------------
</TABLE>

    At  December 31, 1994, the Milwaukee Marriott  Hotel had a net book value of
$22,951,000.

    Minimum lease and principal payments  on the Corporation's indebtedness  for
the years ending December 31 are due as follows:

<TABLE>
<CAPTION>
                                                                  MINIMUM FUTURE   PRINCIPAL PAYMENTS
YEAR                                                              LEASE PAYMENTS    DUE UNDER NOTES
- ---------------------------------------------------------------  ----------------  ------------------
<S>                                                              <C>               <C>
1995...........................................................     $   47,000       $      792,000
1996...........................................................         21,000           12,557,000
1997...........................................................          6,000              324,000
1998...........................................................          9,000             --
                                                                       -------     ------------------
    Total......................................................         83,000       $   13,673,000
                                                                                   ------------------
                                                                                   ------------------
Amount representing interest...................................          8,000
                                                                       -------
Future minimum lease payments..................................     $   75,000
                                                                       -------
                                                                       -------
</TABLE>

    At  December 31, 1994 and 1993  the Corporation had $175,000 and $1,222,000,
respectively,  in  assets  (less   $117,000,  and  $828,000,  respectively,   in
accumulated  amortization)  recorded  under  capital  leases.  Such  amounts are
included in furniture, fixtures and equipment.

8.  SHAREHOLDERS' EQUITY.

WARRANTS TO PURCHASE PAIRED SHARES

    At December 31, 1994, there were outstanding 1,659,974 warrants to  purchase
Paired  Shares at an exercise price of $16.95 per Paired Share through September
1996. Additional warrants  were issued  to the Institutional  Lenders under  the
terms of the Credit Agreement (See Note 2).

SHARE OPTION PLANS

    The  Trust and the  Corporation each have  Incentive and Non-Qualified Share
Option Plans which provide  for the purchase  of up to  an aggregate of  700,000
Paired  Shares by Trustees, Directors, officers and employees pursuant to option
grants. During the year ended December  31, 1994, the Trust and the  Corporation
granted  options to purchase 99,000 Paired Shares  at an exercise price of $2.75
per Paired Share. During  the year ended  December 31, 1993,  the Trust and  the
Corporation  granted options  to purchase  20,000 Paired  Shares at  an exercise
price  of  $2.625  per  Paired  Share.  During  the  year  ended  December   31,

                                      F-64
<PAGE>
            STARWOOD LODGING TRUST AND STARWOOD LODGING CORPORATION
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)

8.  SHAREHOLDERS' EQUITY. (CONTINUED)
1992,  the  Trust and  Corporation granted  options  to purchase  100,000 Paired
Shares at an exercise price  of $.75 per Paired  Share. Such options, which  are
granted  at fair market  value on the date  of grant, vest  over three years. No
options have been exercised as of December 31, 1994.

    At December 31,  1994, outstanding options  granted under all  plans of  the
Trust  and Corporation (including options granted to officers and directors of a
company previously acquired by the  Trust) aggregated 308,500 Paired Shares.  At
December  31,  1994, options  for 203,667  Paired Shares  are fully  vested with
exercise prices ranging from $.75 to $22.68 per Paired Share.

SHARE PURCHASE PLANS

    Prior to  December 1989,  the Trust  and the  Corporation each  had a  Share
Purchase  Plan, whereby an aggregate of  200,000 Paired Shares were available to
be purchased by Trustees, Directors, officers and employees at their fair market
value on the date of sale with monies borrowed from the Trust or Corporation.

    In December 1989, the Trust's Board of Trustees and the Corporation's  Board
of  Directors  voted  to terminate  the  Share  Purchase Plans  for  purposes of
prospective eligibility, and to irrevocably waive the right of the Trust and the
Corporation to accelerate  the payment  of a  note executed  by a  participating
Trustee or Director upon termination of such participant's relationship with the
Companies.

    In January 1991, the Companies entered into agreements with certain Trustees
and  Directors who  had agreements  outstanding pursuant  to the  Share Purchase
Plans to which  each such  Board member  agreed to  stand for  re-election as  a
Trustee  or Director at the next annual shareholders' meeting if requested to do
so by their respective Boards, or if the Boards did not so request, to act,  for
a  period of up to two years and at mutually agreed upon times and places, as an
advisor to the Trust  or the Corporation on  matters within such Board  member's
experience  and  expertise, and  the Trust  or the  Corporation agreed  that any
outstanding promissory note executed by such Board member in partial payment for
Paired Shares purchased under the Share Purchase Plans would be amended to cause
such promissory note to be without recourse to the maker.

    In March 1992, certain of the aforementioned notes were restructured to bear
an annual interest  rate of 8%  as of February  2, 1992, with  such notes to  be
payable  interest only from February  2, 1992 until February  15, 1995, at which
time the principal and  interest accrued would become  payable in equal  monthly
installments over a ten-year period.

    The  share purchase agreement between a  former officer and director and the
Corporation was terminated in connection with his December 31, 1992  resignation
as an officer of the Corporation, and the 10,000 Paired Shares acquired pursuant
to  that agreement were assigned  by him to the  Corporation. The share purchase
note in the amount of $112,500, was written off at December 31, 1993. The  share
purchase  notes of  other former  officers, directors  and employees aggregating
$63,500 were also written off at December 31, 1993.

    During 1994, the remaining outstanding share purchase notes of $246,000 were
canceled.

PREFERRED SHARES

    The Corporation has 10,000,000 authorized preferred shares, $1.00 par value,
none of which are issued or outstanding.

9.  COMMITMENTS AND CONTINGENCIES.

LITIGATION

    In late 1991 and early 1992,  three complaints were filed against the  Trust
and  the  Corporation  and  certain  other  related  persons  (the  "Shareholder
Actions"). As  amended, two  of the  complaints allege  that the  Trust and  the
Corporation,   a  Director  and   officer  of  the   Corporation  and  a  former
officer/Trustee of the

                                      F-65
<PAGE>
            STARWOOD LODGING TRUST AND STARWOOD LODGING CORPORATION
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)

9.  COMMITMENTS AND CONTINGENCIES. (CONTINUED)
Trust violated the Racketeer Influenced  and Corrupt Organizations Act  ("RICO")
and  Federal and California securities laws and acted fraudulently in connection
with the Trust's and  the Corporation's public disclosures  with respect to  the
Trust's  purchase of its two  hotel/casinos and the Ramada  Inn in Indian Wells,
California. Both  of these  complaints sought  class action  certification.  The
third complaint was filed purportedly on behalf of the Trust and the Corporation
and  alleged that  certain former  and present  Trustees and  Directors breached
their fiduciary duties  in connection  with the purchase  of the  Ramada Inn  in
Indian Wells and the two hotel/casinos.

    On July 20, 1994, the United States District Court for the Southern District
of  California  entered a  Final Judgment  of  Dismissal With  Prejudice ("Final
Judgment") of the two purported class actions filed in that Court.

    Pursuant to  the Final  Judgment, the  District Court,  among other  things,
approved  the settlement set forth in stipulations of settlement ("Stipulation")
entered into among the plaintiffs and defendants in the Shareholder Actions,  as
well  as the insurance company that issued the Companies' directors and officers
policy applicable to the period to which Shareholder Actions relate.

    Under the Final Judgment, all  claims that were or  might have been made  in
the Shareholder Actions are deemed released as of the Effective Date (as defined
in the Stipulation), and a $3,250,000 cash settlement fund was to be established
which,  after the deduction  of fees and  costs to plaintiffs'  counsel, will be
distributed to qualified members of the certified plaintiff classes according to
an allocation formula that includes a  calculation based on certain shares  that
opted  out of the settlement. Of the settlement fund, $2,500,000 will be paid by
the insurance company, $400,000 will be paid by the Companies, and $350,000 will
be paid  by former  officers of  the Companies.  Upon completion  of the  claims
administration process, any funds remaining, up to a limit of $325,000, shall be
returned  to the parties  who contributed to  the settlement fund  on a pro rata
basis.  The  parties  contributing  to  the  settlement  fund  have   previously
established  a separate $45,000  fund to be  used for purposes  of notifying the
classes and otherwise administering the  settlement. Legal fees and other  costs
incurred  by the defendants in the Shareholder Actions prior to October 12, 1993
will be paid  by the Companies;  subsequent defense  costs will be  paid by  the
insurance company. Holders of approximately 1,199,000 Paired Shares opted out of
the settlement.

    The  Stipulation also  requires that the  Trust's Board of  Trustees and the
Corporation's Board  of Directors  establish a  joint transaction  committee  of
independent  Trustees and Directors to make recommendations to those Boards with
respect to any  transaction proposed in  the future by  management and having  a
fair market value of $20 million or more.

    In  connection with the settlement of the Shareholder Actions, Messrs. Young
and Rothman and  certain of  their affiliated partnerships  have terminated  the
management   agreements  that   existed  between  those   partnerships  and  the
Corporation's subsidiary, Western Host,  Inc. (the "Management Contracts"),  and
Western  Host, Inc. ("Western  Host") has agreed to  forbear from disputing such
action and  has withdrawn  as a  general partner  of two  additional  affiliated
partnerships.  In satisfaction of any damages that  the Companies may incur as a
result of the termination of the Management Contracts, Messrs. Rothman and Young
have provided to the Companies an irrevocable letter of credit in the amount  of
$800,000 which has a one-year term.

    Upon  final Court  approval of  the Shareholder  Actions, proceeds  from the
letter of  credit  would be  paid  to the  Companies,  and the  parties  to  the
Management  Contracts, former officers of the  Companies and the Companies, will
release all  of  their respective  claims  related  to the  termination  of  the
Management Contracts.

                                      F-66
<PAGE>
            STARWOOD LODGING TRUST AND STARWOOD LODGING CORPORATION
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)

9.  COMMITMENTS AND CONTINGENCIES. (CONTINUED)
ROSS SETTLEMENT AGREEMENT

    Subsequent  to the  settlement of  the Shareholder  Actions described above,
Leonard M. Ross and  his affiliates ("Ross"), who  hold 1,190,400 Paired  Shares
and had opted out of the settlement, had threatened litigation against the Trust
and the Corporation.

    In  October 1994, Starwood Capital  Group, L.P. ("Starwood Capital") entered
into an  agreement  with Ross  to  settle  the threatened  litigation  in  which
Starwood Capital agreed to purchase Ross' paired shares, at Ross' election, in a
60-day  period beginning on the earlier of  the first anniversary of the closing
of the  Reorganization or  December 15,  1995  at a  price of  $5.625.  Starwood
Capital  also has the right to elect to  purchase such paired shares at the same
time and on  the same terms.  The Trust  and Corporation have  also agreed  that
under  certain  circumstances  they  may  be  obligated  severally  to indemnify
Starwood Capital with respect to Starwood Capital's obligations to Ross, up to a
maximum of $1.8 million, upon receipt of a full release from Starwood Capital of
all of the claims assigned by Ross.

    The estimated fair value of the  put/call provisions of the Ross  settlement
agreement  at the  time of  the agreement  was approximately  $2,648,000 and was
charged against the earnings of the Trust and Corporation in 1994.

ENVIRONMENTAL MATTERS

    In connection with the Debt Restructuring  (see Note 2), the Trust  obtained
in  the  latter  part  of  1991  preliminary  or  "Phase  I"  environmental site
assessments with  respect to  the  Trust's hotel  properties and  the  Milwaukee
Marriott Hotel.

    The  potential for environmental impairment was assessed as moderate to high
only at  the  Embassy  Suites  Hotel  in  Phoenix,  Arizona.  According  to  the
assessment  of that  property, petroleum  hydrocarbons are  present in  the land
beneath this  hotel; however,  the  Trust could  not determine  without  further
investigation  the  extent  of  the  potential  contamination  or  whether  this
contamination resulted from the underground storage tanks placed on the property
by the property's former owner or from similar tanks located on land adjacent to
the property, which tanks are known to have suffered leakage. A magnetic  survey
conducted  on  the  property did  not  detect  the continuing  existence  of the
underground storage  tanks on  the Companies'  property, and  the  environmental
consultant did not recommend that any further action be taken. Phoenix municipal
authorities  have indicated an awareness  of possible ground water contamination
in the area, but to date have taken no action.

    A tank  leak  test conducted  at  the Bourbon  Street  Hotel in  early  1992
revealed  no evidence  of leakage.  A release  of petroleum  from an underground
storage tank at the Bay Valley Hotel and Resort was reported to the  appropriate
state  agency  in  1992. After  the  tank  and surrounding  soils  were removed,
additional  soils  and  groundwater   testing  was  performed,  which   revealed
environmental  contamination in a localized  area. The environmental testing has
been performed to  identify the extent  of the contamination  released from  the
tank.   The  consultant  has  proposed   to  remedy  the  contamination  through
installation of a  groundwater pump and  treatment system to  capture and  treat
impacted groundwater and excavation of impacted soil. Amendments to the relevant
environmental  clean-ups  laws,  which  have  recently  been  introduced  in the
Michigan Legislature, may reduce  the extent or magnitude  of the clean-up  that
may be required at the site. The consultant's recommendations were made upon the
basis  of existing law, and  did not take into  account the proposed legislative
amendments. After  the  Trust and  the  Corporation  assess the  impact  of  any
amendments  that may  be enacted  to the  relevant statutes,  the Trust  and the
Corporation will perform whatever  remediation is required  by law. Any  further
remediation   costs  that  are   incurred  may  be   reimbursed  by  a  Michigan
environmental fund, although there can be  no assurance that the fund will  have
sufficient  resources to pay  all claims made  against it. If  the Trust and the
Corporation do  not  receive reimbursement  for  future remediation  costs,  the
Realty Partnership will bear those costs.

                                      F-67
<PAGE>
            STARWOOD LODGING TRUST AND STARWOOD LODGING CORPORATION
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)

9.  COMMITMENTS AND CONTINGENCIES. (CONTINUED)
    Neither  the  Trust nor  the  Corporation has  been  identified by  the U.S.
Environmental Protection Agency or any similar state agency as a responsible  or
potentially  responsible party for,  nor have the Companies  been the subject of
any governmental proceeding with respect to, any hazardous waste  contamination.
If the Companies were to be identified as a responsible party, the Trust and the
Corporation  in  most  circumstances  would  be  strictly  liable,  jointly  and
severally with other  responsible parties, for  environmental investigation  and
clean-up  costs incurred  by the  government and,  to a  more limited  extent by
private persons. Managements of  the Trust and the  Corporation expect that  the
cost of any required remediation would be the responsibility of the Trust.

    Based  upon  environmental reports,  the Trust  believes that  a substantial
number of  its  hotel  properties  incorporate  potentially  asbestos-containing
materials. Under applicable current Federal, state and local laws, asbestos need
not  be removed from  or encapsulated in a  hotel unless and  until the hotel is
renovated or remodeled. The removal of  asbestos from portions of the  Milwaukee
Marriott  Hotel required in connection with  the renovation of that property has
been completed.

    Based upon  the above-described  environmental testing  and facts  known  to
management  of the Trust and the  Corporation, future remediation costs, if any,
are not  expected to  have a  material adverse  effect on  the Trust's  and  the
Corporation's  results of operations  or financial position  and compliance with
environmental laws has not had and is not expected to have a material effect  on
the  capital expenditures, earnings or competitive position of the Trust and the
Corporation.

PERFORMANCE BONDS AND RESTRICTED CASH

    The Corporation is required to post performance bonds or cash collateral  as
security for certain obligations. At December 31, 1994 and 1993, the Corporation
had  posted  performance  bonds totaling  approximately  $747,000  and $738,000,
respectively, to  cover such  obligations; however,  no amounts  had been  drawn
against such bonds.

    At December 31, 1994, inventories, prepaid expenses and other assets include
$246,000  and $1,606,000 for the Trust  and the Corporation, respectively, which
were restricted as to use. At  December 31, 1993, inventories, prepaid  expenses
and  other  assets  include  $145,000  and  $2,006,000  for  the  Trust  and the
Corporation, respectively,  which were  restricted  as to  use. Other  than  the
performance  bonds, the restricted cash of the Corporation primarily is the cash
of MHLP (see Note 5).

10. RELATED PARTY TRANSACTIONS.
    The Corporation, through its subsidiary Western Host, Inc. ("Western  Host")
managed  seven properties owned by partnerships of which Ronald A. Young, former
President and Chief  Executive Officer  and Director  of the  Corporation, is  a
general  partner  (the  "Western Host  Partnerships").  The  Corporation accrued
management fees and  administrative services  fees pursuant  to such  management
agreements of approximately $863,000 during the year ended December 31, 1992.

    TERMINATION  AGREEMENT AND  MANAGEMENT SUBCONTRACTS--Effective  December 29,
1992, Mr. Young and the Corporation entered into a termination agreement whereby
Mr. Young tendered  his resignation  as President and  Chief Executive  Officer.
Under the terms of the agreement, Mr. Young received payment of accrued vacation
pay  in the amount of  $54,000 and assigned to  the Corporation the ownership of
the 10,000 Paired Shares which secured  the non-recourse promissory note in  the
amount  of $121,000, including interest, which was issued in connection with the
1987 Share  Purchase Plan  (See Note  8). In  addition, Western  Host agreed  to
subcontract  its duties  under the management  contracts for six  of the Western
Host Partnerships  to Westland  Hotel Corporation,  a hotel  management  company
formed  by  Mr. Young.  In  connection with  the  settlement of  the Shareholder
Actions (see Note 9), the management contracts were terminated.

                                      F-68
<PAGE>
            STARWOOD LODGING TRUST AND STARWOOD LODGING CORPORATION
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)

10. RELATED PARTY TRANSACTIONS. (CONTINUED)
    As of December 31, 1993, the Western Host Partnerships and/or Westland  owed
Western  Host and/or the Corporation  $100,000 representing amounts advanced for
the expenses of the managed Western Host hotels which was paid in 1994.

    At December 31, 1994, the Trust holds an $800,000 unsecured note  receivable
from  John  Rothman, the  former President  and Chief  Executive Officer  of the
Trust. The principal  amount of the  note receivable  is due in  1999 and  bears
interest due annually at 10%.

    The  Companies incurred  legal fees  from law firms  in which  a Trustee and
officer of  the Trust  was or  currently is  a partner  during the  years  ended
December  31, 1994,  1993 and  1992 totaling  $940,000, $235,000,  and $955,000,
respectively.

11. INDUSTRY SEGMENT INFORMATION.
    The Corporation operates in two segments of the hospitality industry,  hotel
and  gaming. The  hotel segment  consists of room,  food and  beverage and other
revenues recognized in  connection with  the operation  of hotels  owned by  the
Corporation or under lease from the Trust, and income from management contracts.
The  gaming segment consists of net win from casino operations, as well as room,
food and

                                      F-69
<PAGE>
            STARWOOD LODGING TRUST AND STARWOOD LODGING CORPORATION
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)

11. INDUSTRY SEGMENT INFORMATION. (CONTINUED)
beverage and other revenues recognized in  connection with the operation of  the
two  hotel/casinos  under  lease  from  the  Trust.  The  following  information
summarizes revenue and operating results by industry segment:

<TABLE>
<CAPTION>
                                                                     YEARS ENDED DECEMBER 31,
                                                            -------------------------------------------
                                                                1994           1993           1992
                                                            -------------  -------------  -------------
<S>                                                         <C>            <C>            <C>
HOTEL:
Revenue:
  Room....................................................  $  56,387,000  $  58,917,000  $  60,068,000
  Food and beverage.......................................     21,603,000     23,337,000     23,975,000
  Other...................................................      4,678,000      4,649,000      4,769,000
                                                            -------------  -------------  -------------
  Hotel revenue...........................................     82,668,000     86,903,000     88,812,000
  Management fees.........................................        247,000         90,000        952,000
                                                            -------------  -------------  -------------
  Total revenue...........................................     82,915,000     86,993,000     89,764,000
                                                            -------------  -------------  -------------
Expenses:
  Rooms...................................................     25,177,000     27,633,000     29,094,000
  Food and beverage.......................................     16,364,000     15,116,000     15,256,000
  Other (including undistributed operating expenses and
   fixed charges).........................................     19,288,000     25,383,000     24,270,000
  Rent to Trust...........................................     14,506,000     14,081,000     17,612,000
  Depreciation and amortization...........................      2,072,000      3,060,000      3,086,000
  Allocated Corporate overhead............................      1,001,000        950,000      1,600,000
                                                            -------------  -------------  -------------
  Total expenses..........................................     78,408,000     86,223,000     90,918,000
                                                            -------------  -------------  -------------
Operating income (loss)...................................  $   4,507,000  $     770,000  $  (1,154,000)
                                                            -------------  -------------  -------------
                                                            -------------  -------------  -------------
GAMING:
Revenue:
  Casino..................................................  $  15,137,000  $  14,861,000  $  14,461,000
  Room....................................................      4,516,000      4,305,000      3,709,000
  Food and beverage.......................................      5,166,000      5,226,000      5,396,000
  Other...................................................      5,506,000      5,370,000      4,930,000
  Less promotional allowances.............................     (2,344,000)    (2,257,000)    (2,346,000)
                                                            -------------  -------------  -------------
  Gaming revenues.........................................     27,981,000     27,505,000     26,150,000
                                                            -------------  -------------  -------------
Expenses:
  Casino..................................................      6,308,000      6,019,000      5,852,000
  Rooms...................................................      2,156,000      2,042,000      1,894,000
  Food and beverage.......................................      4,514,000      4,564,000      4,888,000
  Other (including undistributed operating expenses and
   fixed charges).........................................     11,476,000     11,430,000     11,065,000
                                                            -------------  -------------  -------------
  Expenses of gaming operations...........................     24,454,000     24,055,000     23,699,000
  Rent to Trust...........................................      2,400,000      2,400,000      3,565,000
  Depreciation and amortization...........................        382,000        477,000        262,000
                                                            -------------  -------------  -------------
  Total expenses..........................................     27,236,000     26,932,000     27,526,000
                                                            -------------  -------------  -------------
Operating income (loss)...................................  $     745,000  $     573,000  $  (1,376,000)
                                                            -------------  -------------  -------------
                                                            -------------  -------------  -------------
</TABLE>

                                      F-70
<PAGE>
            STARWOOD LODGING TRUST AND STARWOOD LODGING CORPORATION
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)

11. INDUSTRY SEGMENT INFORMATION. (CONTINUED)
    A reconciliation of the combined segment operating income (loss) to the  net
loss of the Corporation is as follows:

<TABLE>
<CAPTION>
                                                                      YEARS ENDED DECEMBER 31,
                                                             -------------------------------------------
                                                                 1994           1993           1992
                                                             -------------  -------------  -------------
<S>                                                          <C>            <C>            <C>
Combined operating income (loss)...........................  $   5,252,000  $   1,343,000  $  (2,530,000)
Interest and other income..................................         66,000        330,000        258,000
Interest expense...........................................     (3,071,000)    (2,701,000)    (5,372,000)
Corporate expenses                                              (3,445,000)    (2,115,000)    (2,281,000)
                                                             -------------  -------------  -------------
  Net income (loss)........................................     (1,198,000)    (3,143,000)    (9,925,000)
                                                             -------------  -------------  -------------
                                                             -------------  -------------  -------------
</TABLE>

    Additional  financial data  by industry  segment for  the Corporation  is as
follows:

<TABLE>
<CAPTION>
                                                                     YEARS ENDED DECEMBER 31,
                                                            -------------------------------------------
                                                                1994           1993           1992
                                                            -------------  -------------  -------------
<S>                                                         <C>            <C>            <C>
IDENTIFIABLE ASSETS:
  Hotel...................................................  $  40,357,000  $  41,712,000  $  43,620,000
  Gaming..................................................      3,710,000      3,743,000      4,059,000
  Corporate and other.....................................      4,559,000      4,538,000      5,932,000
                                                            -------------  -------------  -------------
  Total...................................................  $  48,626,000  $  49,993,000  $  53,611,000
                                                            -------------  -------------  -------------
                                                            -------------  -------------  -------------
CAPITAL EXPENDITURES:
  Hotel...................................................  $     421,000  $   4,859,000  $   1,160,000
  Gaming..................................................        221,000        220,000        123,000
  Corporate and other.....................................         29,000        126,000          7,000
                                                            -------------  -------------  -------------
  Total...................................................  $     671,000  $   5,205,000  $   1,290,000
                                                            -------------  -------------  -------------
                                                            -------------  -------------  -------------
DEPRECIATION AND AMORTIZATION:
  Hotel...................................................  $   2,072,000  $   3,060,000  $   3,086,000
  Gaming..................................................        389,000        477,000        262,000
  Corporate and other.....................................        495,000         65,000         54,000
                                                            -------------  -------------  -------------
  Total...................................................  $   2,956,000  $   3,602,000  $   3,402,000
                                                            -------------  -------------  -------------
                                                            -------------  -------------  -------------
</TABLE>

    The Trust is  an owner/lessor  of real property  and does  not "operate"  in
different  segments, and is therefore not  subject to disclosure by segment. The
Trust's net investment (initial cost less accumulated depreciation and provision
for loss) in the  two Las Vegas hotel/casinos  was $21,306,000, and  $22,798,000
December 31, 1994 and 1993, respectively.

12. REORGANIZATION AND DEBT REFINANCING.

REORGANIZATION

    Effective   January  1,  1995  (the  "Closing  Date"),  the  Trust  and  the
Corporation   consummated   the   previously   announced   reorganization   (the
"Reorganization")  with Starwood  Capital Group,  L.P. ("Starwood  Capital") and
certain affiliates of Starwood Capital (the "Starwood Partners").

    The Reorganization involved a number  of related transactions that  occurred
simultaneously   on  the  Closing  Date.  Such  transactions  included  (i)  the
contribution by  the  Trust  to  SLT Realty  Limited  Partnership  (the  "Realty
Partnership")  of  all  of the  properties  and  assets of  the  Trust including
substantially all of the liabilities of the Trust (including the Senior Debt  of
the  Trust ), in exchange for an approximate 28.3% interest as a general partner
in the Realty Partnership, (ii) the contribution by the Starwood Partners to the

                                      F-71
<PAGE>
            STARWOOD LODGING TRUST AND STARWOOD LODGING CORPORATION
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)

12. REORGANIZATION AND DEBT REFINANCING. (CONTINUED)
Realty Partnership  of  approximately  $12,600,000 in  cash  and  certain  hotel
properties  and first mortgage notes, in  exchange for limited partnership units
representing the remaining approximate 71.7% interest in the Realty Partnership,
(iii) the contribution by the Corporation and its subsidiaries to SLC  Operating
Limited Partnership (the "Operating Partnership") of all of their properties and
operating  assets (except for  their gaming assets, which  are to be contributed
upon approval by  Nevada gaming  authorities), subject to  substantially all  of
their  liabilities, in exchange  for an approximate 28.3%  interest as a general
partner in the Operating Partnership, and (iv) the contribution by the  Starwood
Partners  to the Operating  Partnership of approximately  $1,400,000 in cash and
furnishings and  equipment of  the  hotel properties,  in exchange  for  limited
partnership  units representing the remaining  approximate 71.7% interest in the
Operating Partnership.

    Each partner in the Partnerships  (including the Trust and the  Corporation)
will  account for  its respective investment  in the Realty  Partnership and the
Operating Partnership under the equity method of accounting, in accordance  with
generally  accepted accounting principles. For  accounting purposes, neither the
Trust nor  Starwood  Capital unilaterally  control  the Realty  Partnership  and
neither  the Corporation nor Starwood Capital unilaterally control the Operating
Partnership.

    The following unaudited pro forma separate and combined condensed  financial
information  is  presented  as if  the  Reorganization  in which  the  Trust and
Corporation  contributed  substantially   all  of  their   assets  (subject   to
substantially   all  of  their  liabilities)   in  exchange  for  28.3%  general
partnership interests in  the Realty Partnership  and the Operating  Partnership
(the  "Partnerships")  and  the  Starwood Partners  contributed  cash  and other
assets,  subject  to  certain  liabilities,   in  exchange  for  71.7%   limited
partnership  interests in the Partnerships had occurred on December 31, 1994 for
balance  sheet  information  and  on  January  1,  1994  for  income   statement
information.
<TABLE>
<CAPTION>
                                                                             DECEMBER 31, 1994
                                                                              (IN THOUSANDS)
                                                                    -----------------------------------
                                                                      TRUST     CORPORATION   COMBINED
                                                                    ----------  -----------  ----------
<S>                                                                 <C>         <C>          <C>
STARWOOD LODGING
Investment in Partnership.........................................  $   10,450   $  (1,742)  $    8,708
Income from investment in Partnership.............................         824        (742)          82
Net income per share..............................................  $     0.07   $   (0.06)  $     0.01

<CAPTION>

                                                                      REALTY     OPERATING    COMBINED
                                                                    ----------  -----------  ----------
<S>                                                                 <C>         <C>          <C>
SLT REALTY AND SLC OPERATING PARTNERSHIPS
Hotel assets, net.................................................  $  147,080   $  38,177   $  185,258
Total real estate investments.....................................     210,229      38,199      248,428
Total assets......................................................     254,044      55,502      282,630
Total debt........................................................     200,298      40,664      214,046
Partners' capital.................................................      49,166       4,206       53,372

Revenues..........................................................  $   33,189   $ 127,421   $  138,708
Expenses..........................................................      30,273     130,044      138,415
Net income (loss).................................................       2,916      (2,623)         293
</TABLE>

    In  addition, on March 24, 1995, a Starwood Partner exchanged $12 million of
Senior Debt for additional limited  partnership units of the Realty  Partnership
and the Operating Partnership.

    After  giving effect to  the Reorganization and  such subsequent exchange of
Senior Debt,  the  Trust  has  an  approximate  25.4%  interest  in  the  Realty
Partnership and the Corporation has an approximate 25.4%

                                      F-72
<PAGE>
            STARWOOD LODGING TRUST AND STARWOOD LODGING CORPORATION
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)

12. REORGANIZATION AND DEBT REFINANCING. (CONTINUED)
interest  in the Operating  Partnership, and the  Starwood Partners hold limited
partnership interests representing the  remaining approximate 74.6% interest  in
each of the Realty Partnership and the Operating Partnership.

DEBT REFINANCING

    On  March 24,  1995, the  Realty Partnership and  the Trust  entered into an
Amended and Restated Credit Agreement  (the "New Credit Agreement") pursuant  to
which  the Realty Partnership  borrowed approximately $132  million (the "Loan")
which was used  primarily to refinance  all outstanding Senior  Debt (after  the
exchange  by a Starwood Partner  of $12 million of Senior  Debt for units of the
Realty  Partnership  and   the  Operating  Partnership   described  above)   and
approximately  $27 million of first mortgage debt.  The Loan matures on April 1,
1997 (subject to the Realty Partnership's option to extend such maturity for  12
months  subject  to a  principal payment  of  $10 million  and on  certain other
conditions) and bears interest at a rate  based on LIBOR plus 3%. In  connection
with  the New Credit Agreement, the Warrants issued in connection with the prior
Credit Agreement may be  canceled upon the  payment to a  Starwood Partner of  a
$786,000 cancellation fee.

    Prior  to maturity  there are no  mandatory principal payments  on the loan,
except that (i) if the Realty  Partnership sells or refinances a hotel  property
or  mortgage note (other than certain notes contributed by the Starwood Partners
aggregating approximately $53 million (the "Harvey Notes")), it must reduce  the
principal  of the Loan by at least 125%  of the portion of the Loan allocated to
such property or  note and  (ii) the  net proceeds  of any  public offering  (or
private  offerings to the extent the net proceeds thereof exceed $60 million) of
equity interests in the  Trust, the Corporation, the  Realty Partnership or  the
Operating  Partnership must be  used to reduce  the principal of  the Loan until
such principal is  equal to or  less than 50%  of the fair  market value of  the
assets which secure the Loan.

    The  Loan is  secured by  first priority liens  on substantially  all of the
assets of the Realty Partnership, other than the Harvey Notes. Up to $58 million
of the obligations under  the Loan is guaranteed  by the Operating  Partnership,
which  guaranty is secured by  first priority liens on  substantially all of the
assets of the Operating Partnership. Each  of the Trust and the Corporation,  as
general partner, is secondarily liable for the obligations under the Loan of the
Realty Partnership and the Operating Partnership, respectively.

    The  New Credit  Agreement contains  covenants that  are similar  to, but in
general less restrictive than,  those contained in  the prior Credit  Agreement,
including  (i)  a  requirement that  the  Realty Partnership  and  the Operating
Partnership maintain a  minimum combined net  worth as defined  ($40 million  at
March  24, 1995)  The New  Credit Agreement  also restricts  the ability  of the
Realty Partnership to incur other indebtedness.

    The Realty  Partnership may,  prior to  January  1, 1996,  borrow up  to  an
additional  $75 million  to finance the  acquisition of hotel  properties and to
refinance debt that is senior to the Loan. Each such acquisition loan will be in
an amount equal to the lesser of (i)  60% of the purchase price (in the case  of
an  acquisition) and  (ii) 70%  of the  property's value  (as determined  by the
lender), will be made  on the same terms  as the Loan and  will be secured by  a
first priority lien on the related hotel property.

                                      F-73
<PAGE>
            STARWOOD LODGING TRUST AND STARWOOD LODGING CORPORATION
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)

13. SELECTED QUARTERLY FINANCIAL INFORMATION (UNAUDITED)

<TABLE>
<CAPTION>
                                      COMBINED                      TRUST                  CORPORATION
                             ---------------------------  --------------------------  ----------------------
                                  1994           1993          1994          1993        1994        1993
                             ---------------  ----------  --------------  ----------  ----------  ----------
<S>                          <C>              <C>         <C>             <C>         <C>         <C>
FIRST QUARTER
  Revenue..................  $28,338,000      $27,831,000 $5,243,000      $5,082,000  $27,823,000 $27,253,000
  Net income (loss)........     (335,000)     (1,366,000)   (154,000)       (208,000)   (181,000) (1,158,000)
  Net income (loss) per
   share...................        (0.03)          (0.11)      (0.01)          (0.02)      (0.01)      (0.10)

SECOND QUARTER
  Revenue..................  $29,994,000      $30,310,000 $5,953,000      $5,477,000  $28,610,000 $29,421,000
  Net income (loss)........      933,000        (204,000)    288,000          41,000     645,000    (245,000)
  Net income (loss) per
   share...................         0.08           (0.02)       0.02            0.00        0.05       (0.02)

THIRD QUARTER
  Revenue..................  $29,666,000      $30,530,000 $5,737,000      $5,198,000  $28,809,000 $29,998,000
  Net income (loss)........   (2,715,000)(1)  (1,268,000) (2,313,000)(1)  (1,412,000)   (402,000)    144,000
  Net income (loss) per
   share...................        (0.22)          (0.10)      (0.19)          (0.12)      (0.03)       0.01

FOURTH QUARTER
  Revenue..................  $25,999,000      $28,484,000 $4,738,000      $4,585,000  $25,720,000 $28,156,000
  Net loss.................   (2,546,000)     (4,194,000) (1,286,000)     (2,310,000) (1,260,000) (1,884,000)
  Net loss per share.......        (0.21)          (0.35)      (0.11)          (0.19)      (0.10)      (0.16)
</TABLE>

- ---------------
(1)  During the quarter ended September 30, 1994, the Trust recorded a provision
     for  investment losses of  $759,000 and the Trust  and the Corporation each
     recorded a provision of $1,324,000  for expenses related to the  settlement
     of shareholder litigation (see Note 9).

(2)  During the quarter ended September 30, 1993, the Trust recorded a provision
     for  investment losses of $1,167,000. During the quarter ended December 31,
     1993, the Trust recorded  a provision for  investment losses of  $1,202,000
     and the Trust and the Corporation each recorded a provision of $219,000 for
     expenses expected to be incurred upon settlement of shareholder litigation.
     (See Note 9.)

                                      F-74
<PAGE>
                                  SCHEDULE III
                    REAL ESTATE AND ACCUMULATED DEPRECIATION
                               DECEMBER 31, 1994
<TABLE>
<CAPTION>
                                                                                           COSTS
                                                                                         SUBSEQUENT
                                                                                             TO
                                                               INITIAL COST TO COMPANY  ACQUISITION
STARWOOD LODGING TRUST                                         ------------------------ ------------
                                                                           BUILDING AND BUILDING AND
DESCRIPTION                                    ENCUMBRANCES       LAND     IMPROVEMENTS IMPROVEMENTS
- -------------------------------------------- ----------------  ----------- ------------ ------------
<S>                                          <C>               <C>         <C>          <C>
HOTEL ASSETS:
Embassy Suites--Phoenix, AZ................. $   9,173,000     $ 2,889,000 $11,658,000  $   564,000
Plaza Hotel--Tucson, AZ.....................            --(2)      898,000   3,809,000       66,000
Vagabond Inn--Rosemead, CA..................      --               700,000   2,100,000      --
Vagabond Inn--Sacramento, CA................      --               700,000   3,200,000      --
Vagabond Inn--Woodland Hills, CA............      --             1,200,000   3,200,000      --
Hilton Inn--Gainesville, FL.................      --             1,002,000   3,759,000    1,582,000
Holiday Inn--Albany, GA.....................     6,000,000         796,000   4,980,000      123,000
Best Western Riverfront Inn--Savannah, GA...      --               431,000   3,745,000      200,000
Bay Valley Hotel--Bay City, MI..............     4,075,000       2,501,000   5,472,000    1,193,000
Bourbon Street Hotel and Casino--Las Vegas,
 NV.........................................      --             8,435,000   8,668,000    5,446,000
King 8 Hotel and Casino--Las Vegas, NV......       139,000       5,396,000  13,579,000    1,938,000
Best Western Airport Inn--Albuquerque, NM...            --(3)      285,000   4,880,000       12,000
Best Western Mesilla Valley Inn--Las Cruces,
 NM.........................................      --             1,150,000   3,295,000       28,000
Columbus Best Western--Columbus, OH.........      --               854,000   2,300,000       27,000
Portland Inn--Portland, OR..................     1,854,000       1,900,000   3,768,000      239,000
Riverside Inn--Portland, OR.................      --             1,300,000   3,375,000      235,000
Marriott Park Central--Dallas, TX...........     5,148,000(3)    3,814,000   8,018,000      591,000
Best Western Airport Inn--El Paso, TX.......      --             1,400,000   3,409,000       85,000
Residence Inn--Tysons Corner, VA............     6,349,000       1,418,000   4,119,000      455,000
Days Inn Town Center--Seattle, WA...........      --               250,000   1,483,000       18,000
Meany Tower Hotel--Seattle, WA..............            --(3)    1,700,000   6,270,000      207,000
Sixth Avenue Inn--Seattle, WA...............      --             1,150,000   1,570,000       31,000
Tyee Motor Inn--Tumwater, WA................            --(3)    1,008,000   1,562,000      969,000
                                             ----------------  ----------- ------------ ------------
                                             $  32,738,000     $41,177,000 $108,219,000 $14,009,000
                                             ----------------  ----------- ------------ ------------
                                             ----------------  ----------- ------------ ------------
- -----------------

<CAPTION>
                                                   GROSS AMOUNT
                                                 AT WHICH CARRIED
                                                AT CLOSE OF PERIOD
                                             ------------------------         (4)
STARWOOD LODGING TRUST                           (1)         (1)          ACCUMULATED
                                                         BUILDING AND    DEPRECIATION &    YEAR OF         DATE
DESCRIPTION                                     LAND     IMPROVEMENTS     AMORTIZATION   CONSTRUCTION    ACQUIRED    LIFE
- -------------------------------------------- ----------- ------------    --------------  ------------  ------------  ----
<S>                                          <C>         <C>             <C>             <C>           <C>           <C>
HOTEL ASSETS:
Embassy Suites--Phoenix, AZ................. $ 2,889,000 $12,223,000     $   3,690,000       1981         12/13/83    35
Plaza Hotel--Tucson, AZ.....................     898,000   3,875,000         1,147,000       1971          9/16/86    35
Vagabond Inn--Rosemead, CA..................     700,000   2,100,000           524,000       1974          9/16/86    35
Vagabond Inn--Sacramento, CA................     700,000   3,200,000           754,000       1975          9/16/86    35
Vagabond Inn--Woodland Hills, CA............   1,200,000   3,200,000           754,000       1973          9/16/86    35
Hilton Inn--Gainesville, FL.................   1,002,000   5,341,000         1,157,000       1974         11/24/86    35
Holiday Inn--Albany, GA.....................     796,000   5,103,000           848,000       1989           6/9/89    35
Best Western Riverfront Inn--Savannah, GA...     431,000   3,946,000         1,815,000       1971         12/11/86    35
Bay Valley Hotel--Bay City, MI..............   2,501,000   6,666,000         2,001,000       1973          5/10/84    35
Bourbon Street Hotel and Casino--Las Vegas,
 NV.........................................   8,435,000  14,172,000        13,918,000    1964/1975        2/01/88    35
King 8 Hotel and Casino--Las Vegas, NV......   5,396,000  15,532,000         8,225,000    1974/1979         2/1/88    35
Best Western Airport Inn--Albuquerque, NM...     285,000   4,892,000         1,212,000       1980          9/16/86    35
Best Western Mesilla Valley Inn--Las Cruces,
 NM.........................................     860,000   3,320,000           827,000       1974          9/16/86    35
Columbus Best Western--Columbus, OH.........     854,000   2,327,000           197,000       1971          1/24/92    35
Portland Inn--Portland, OR..................   2,020,000   4,008,000           898,000       1962          9/16/86    35
Riverside Inn--Portland, OR.................   1,420,000   3,610,000           807,000       1964          9/16/86    35
Marriott Park Central--Dallas, TX...........   3,815,000   8,608,000         4,435,000       1972          9/09/88    35
Best Western Airport Inn--El Paso, TX.......   1,400,000   3,494,000           815,000       1974          9/16/86    35
Residence Inn--Tysons Corner, VA............   1,418,000   4,574,000         1,326,000       1984          7/01/84    35
Days Inn Town Center--Seattle, WA...........     250,000   1,500,000         1,305,000       1957          9/16/86    13
Meany Tower Hotel--Seattle, WA..............   1,820,000   6,477,000         1,489,000       1932          9/16/86    35
Sixth Avenue Inn--Seattle, WA...............   1,150,000   1,601,000         1,797,000       1959          9/16/86    13
Tyee Motor Inn--Tumwater, WA................     944,000   2,531,000           528,000       1961          2/17/87    35
                                             ----------- ------------    --------------
                                             $41,184,000 $122,300,000    $  50,469,000
                                             ----------- ------------    --------------
                                             ----------- ------------    --------------
- -----------------
</TABLE>

<TABLE>
<S>                              <C>          <C> <C>          <C>          <C>          <C>            <C>
(1)  As of December 31, 1994, real estate and
     furniture  and equipment have  a cost of
     $189,367,000  for  federal  tax   income
     purposes.                                     Land....................  41,184,000       --
(2)   Land  Cost includes  costs allocated to
 leasehold  interest  in  land  of   $548,000      Furniture and
    at the Tucson property.                         Equipment..............  25,124,000     21,429,000
(3)  Land costs represents costs allocated to                               ------------ --------------
     leasehold interest in land.                   Total hotels and land
(4)  Includes reserve for losses discussed in       under lease............ $188,608,000(5) $  71,899,000
 Notes    1   and   3   of   Notes   to   the
    Financial Statements.                                                   ------------ --------------
                                                                            ------------ --------------
(5)     Substantially  all   properties   are
     encumbered  by the Secured Notes Payable
     and Revolving Line of Credit.
</TABLE>

                                  (Continued)

                                      F-75
<PAGE>
                            SCHEDULE III (CONTINUED)
                    REAL ESTATE AND ACCUMULATED DEPRECIATION

    A reconciliation of  the Trust's  investment in real  estate, furniture  and
fixtures and related accumulated depreciation is as follows:

<TABLE>
<CAPTION>
                                                                            YEAR ENDED DECEMBER 31,
                                               ---------------------------------------------------------------------------------
                                                        1994                       1993                         1992
                                               -----------------------  ---------------------------  ---------------------------
<S>                                            <C>                      <C>                          <C>
REAL ESTATE AND FURNITURE AND FIXTURES
Balance at beginning of period...............  $      224,170,000       $     246,356,000            $     258,902,000
Additions during period:
  Acquisitions...............................
  Improvements...............................           2,270,000               1,372,000                    9,384,000
U.S. Equity Step-up in Basis.................            --                       899,000                        --
Reclass of construction in progress..........            --                         --                        (113,000)
Deductions during period:
  Sales of properties........................         (37,832,000)            (24,457,000)                 (21,817,000)
                                               -----------------------      -------------                -------------
Balance at end of Period.....................         188,608,000             224,170,000                  246,356,000
                                               -----------------------      -------------                -------------
                                               -----------------------      -------------                -------------
ACCUMULATED DEPRECIATION:
Balance at beginning of period...............  $       94,252,000       $     105,338,000            $     108,134,000
Additions--depreciation expense..............           5,205,000               5,630,000                    6,753,000
Deductions--sales of properties..............         (27,997,000)            (19,085,000)                 (12,746,000)
Provision for investment losses:
  St. Louis, MO..............................                                     858,000 (1)(3                  --
  Dallas, TX.................................                                     459,000(3)                     --
  Jacksonville, FL...........................             389,000(3)              272,000(3)                 1,050,000(2)(3)
  Savannah, GA...............................                                     300,000(3)                   760,000(2)(3)
  New Port Richey, FL........................                                     200,000 (1)(3
  Brunswick, GA..............................                                     150,000 (1)(3                440,000(2)(3)
  Fayetteville, NC...........................              50,000(3)              100,000 (1)(3
  Cumberland, GA.............................                                                                  697,000(2)(3)
  Northlake, GA..............................                                                                  250,000(2)(3)
  Rosemead, CA...............................                                      30,000(3)                     --
                                               -----------------------      -------------                -------------
                                                          439,000               2,369,000                    3,197,000
                                               -----------------------      -------------                -------------
Balance at end of period.....................  $       71,899,000       $      94,252,000            $     105,338,000
                                               -----------------------      -------------                -------------
                                               -----------------------      -------------                -------------
</TABLE>

- ------------
(1) Provision  for loss was recorded primarily as a result of all cash offers to
    sell hotels, previously  identified for  sale, at amounts  lower than  their
    current net book values.

(2) Provision  for loss was recorded as a  result of the deterioration of hotels
    in the Southeast  and the acceptance  of offers  for the sale  of hotels  at
    amounts less than net book value.

(3) Provision  for loss was recorded  as a result of  the difference between the
    net book value of  properties which had been  identified for sale and  their
    estimated fair values.

                                  (Continued)

                                      F-76
<PAGE>
                            SCHEDULE III (CONTINUED)
                    REAL ESTATE AND ACCUMULATED DEPRECIATION
                               DECEMBER 31, 1994
<TABLE>
<CAPTION>
                                                                                            COSTS
                                                                                          SUBSEQUENT
                                                                                              TO
                                                                INITIAL COST TO COMPANY  ACQUISITION
HOTEL INVESTORS CORPORATION                                    ------------------------- ------------
                                                                            BUILDING AND BUILDING AND
DESCRIPTION                                    ENCUMBRANCES        LAND     IMPROVEMENTS IMPROVEMENTS
- -------------------------------------------- ----------------  ------------ ------------ ------------
<S>                                          <C>               <C>          <C>          <C>
HOTEL ASSETS:
Embassy Suites--Phoenix, AZ................. $          --     $         -- $        --  $    45,000
Plaza Hotel--Tucson, AZ.....................      --                595,000     --           --
Hilton Inn--Gainesville, FL.................      --                --          --            39,000
Holiday Inn--Albany, GA.....................      --                --          --            64,000
Bay Valley Hotel--Bay City, MI..............      --                --          --           179,000
Best Western North--Columbus, OH............      --                --          --            61,000
Best Western Airport Inn--Albuquerque, NM...      --                325,000     --           --
Best Western Mesilla Valley Inn--Las Cruces,
 NM.........................................      --                --          --           --
Portland Inn--Portland, OR..................      --              2,185,000     --            78,000
Riverside Inn--Portland, OR.................      --              2,123,000      87,000       26,000
Best Western Airport Inn--El Paso, TX.......      --                --          --            18,000
Residence Inn--Tysons Corner, VA............      --                --          --            33,000
Days Inn Town Center--Seattle, WA...........      --                429,000       4,000      204,000
Meany Tower Hotel--Seattle, WA..............      --              3,437,000     302,000       66,000
Sixth Avenue Inn--Seattle, WA...............      --              1,515,000      24,000      118,000
Best Western Inn--Savannah, GA..............      --                --          --            47,000
Marriott Hotel--Milwaukee, WI............... $  13,106,000        2,500,000  17,422,000    3,499,000
                                             ----------------  ------------ ------------ ------------
                                             $  13,106,000     $ 13,109,000 $17,839,000  $ 4,477,000
                                             ----------------  ------------ ------------ ------------
                                             ----------------  ------------ ------------ ------------
- -----------------

<CAPTION>
                                                   GROSS AMOUNT
                                                 AT WHICH CARRIED
                                                AT CLOSE OF PERIOD
                                             ------------------------      (2)
HOTEL INVESTORS CORPORATION                      (1)         (1)       ACCUMULATED
                                                         BUILDING AND DEPRECIATION &   YEAR OF         DATE
DESCRIPTION                                     LAND     IMPROVEMENTS  AMORTIZATION  CONSTRUCTION    ACQUIRED    LIFE
- -------------------------------------------- ----------- ------------ -------------- ------------  ------------  ----
<S>                                          <C>         <C>          <C>            <C>           <C>           <C>
HOTEL ASSETS:
Embassy Suites--Phoenix, AZ................. $        -- $    45,000  $       7,000      1981         12/13/83    35
Plaza Hotel--Tucson, AZ.....................     978,000                    182,000      1971          9/16/86    35
Hilton Inn--Gainesville, FL.................     --           39,000         11,000      1974         11/24/86    35
Holiday Inn--Albany, GA.....................     --           64,000          6,000      1989           6/9/89    35
Bay Valley Hotel--Bay City, MI..............     --          179,000         25,000      1973          5/10/84    35
Best Western North--Columbus, OH............       4,000      62,000          3,000       --           --        --
Best Western Airport Inn--Albuquerque, NM...     372,000     --              80,000      1980          9/16/86    35
Best Western Mesilla Valley Inn--Las Cruces,
 NM.........................................     252,000     --              25,000      1974          9/16/86    35
Portland Inn--Portland, OR..................   2,185,000      78,000        480,000      1962          9/16/86    35
Riverside Inn--Portland, OR.................   2,124,000     113,000        507,000      1964          9/16/86    35
Best Western Airport Inn--El Paso, TX.......     --           18,000          3,000      1974          9/16/86    35
Residence Inn--Tysons Corner, VA............     --           33,000          7,000      1984          7/01/84    35
Days Inn Town Center--Seattle, WA...........     429,000     208,000        257,000      1957          9/16/86    13
Meany Tower Hotel--Seattle, WA..............   3,437,000     368,000        869,000      1932          9/16/86    35
Sixth Avenue Inn--Seattle, WA...............   1,515,000     142,000        779,000      1959          9/16/86    13
Best Western Inn--Savannah, GA..............     --           47,000          2,000      1961          2/17/87    35
Marriott Hotel--Milwaukee, WI...............   2,500,000  20,920,000      1,964,000
                                             ----------- ------------ --------------
                                             $13,796,000 $22,316,000  $   5,207,000
                                             ----------- ------------ --------------
                                             ----------- ------------ --------------
- -----------------
</TABLE>

<TABLE>
<S>                              <C>          <C> <C>          <C>          <C>          <C>            <C>
(1)  As of December 31, 1994, real estate and
     furniture  and equipment have  a cost of
     $51,339,000  for   federal  tax   income
     purposes.                                     Land....................  13,796,000       --
(2)  Includes reserve for losses discussed in
     Notes  1 and 3 of Notes to the Financial      Furniture and
     Statements.                                    Equipment..............  15,630,000     12,058,000
                                                                            ------------ --------------
(3)  Amount  excludes $1,225,000 third  trust      Total hotels and land
     deed  note  payable  to  the  Trust  and       under lease............
     $15,691,000  fourth   trust  deed   note
     payable.   See  Note   5  to   Notes  to
     Financial Statements.                                                  $51,742,000  $  17,265,000
                                                                            ------------ --------------
                                                                            ------------ --------------
</TABLE>

                                  (Continued)

                                      F-77
<PAGE>
                            SCHEDULE III (CONTINUED)
                    REAL ESTATE AND ACCUMULATED DEPRECIATION

    A reconciliation of  the Trust's  investment in real  estate, furniture  and
fixtures and related accumulated depreciation is as follows:

<TABLE>
<CAPTION>
                                                                                 YEAR ENDED DECEMBER 31,
                                                                    -------------------------------------------------
                                                                         1994             1993             1992
                                                                    ---------------  ---------------  ---------------
<S>                                                                 <C>              <C>              <C>
REAL ESTATE AND FURNITURE AND FIXTURES
Balance at beginning of year......................................  $    54,790,000  $    51,972,000  $    51,199,000
Additions during period:
  Improvements....................................................          671,000        5,205,000        1,290,000
  Acquisitions....................................................
Deductions:
  Reclass.........................................................        --                 388,000        --
  Sales of properties.............................................       (3,720,000)      (2,775,000)        (517,000)
                                                                    ---------------  ---------------  ---------------
Balance at end of year............................................  $    51,741,000  $    54,790,000  $    51,972,000
                                                                    ---------------  ---------------  ---------------
                                                                    ---------------  ---------------  ---------------
ACCUMULATED DEPRECIATION:
Balance at beginning of year......................................  $    17,459,000  $    15,413,000  $    12,377,000
Additions--Depreciation expense...................................        2,956,000        3,602,000        3,373,000
Deductions--Sales of properties...................................       (3,149,000)      (1,842,000)        (337,000)
Reclass...........................................................        --                 286,000        --
                                                                    ---------------  ---------------  ---------------
Balance at end of year............................................  $    17,266,000  $    17,459,000  $    15,413,000
                                                                    ---------------  ---------------  ---------------
                                                                    ---------------  ---------------  ---------------
</TABLE>

                                  (Concluded)

                                      F-78
<PAGE>
                                  SCHEDULE IV
                         MORTGAGE LOANS ON REAL ESTATE
                               DECEMBER 31, 1994
<TABLE>
<CAPTION>
                                                                                        INTEREST       FINAL      PERIODIC
DESCRIPTION                                                                               RATE       MATURITY      PAYMENT
- ------------------------------------------------------------------------------------  ------------  -----------  -----------
<S>                                                                                   <C>           <C>          <C>
STARWOOD LODGING TRUST
First Mortgages:
Vagabond Inns--Stockton and Modesto, CA.............................................       10.00%         1996    $      --(2)
Ramada Inn--Jefferson City, MO......................................................       11.00%         1997           --(3)
Days Inn--Albany, GA................................................................       10.00%         1996       12,554(5)
Days Inn--Irving, TX................................................................        9.00%         1997       13,276(8)
Vantage Hotel--Tucker, GA...........................................................        9.00%         1998        9,000(9)
Sheraton--New Port Richey, FL and Holiday Inn--Brunswick, GA........................           8%         2001           --(6)
Holiday Inn--Jacksonville, FL.......................................................           9%         2001           --(7)
Ramada Inn--Fayetteville, NC........................................................           9%         2006           --(10)

Second Mortgages:
Viscount Hotel--Dallas, TX..........................................................        8.75%         2017        1,982(4)
Allowance for loan losses...........................................................

<CAPTION>

                                                                                                   FACE AMOUNT     CARRYING
                                                                                                       OF         AMOUNT OF
DESCRIPTION                                                                           PRIOR LIENS   MORTGAGES   MORTGAGES (1)
- ------------------------------------------------------------------------------------  -----------  -----------  --------------
<S>                                                                                   <C>
STARWOOD LODGING TRUST
First Mortgages:
Vagabond Inns--Stockton and Modesto, CA.............................................      no       $ 1,995,000   $  1,780,000
Ramada Inn--Jefferson City, MO......................................................      no         4,500,000      1,774,000
Days Inn--Albany, GA................................................................      no         1,050,000        745,000
Days Inn--Irving, TX................................................................      no         1,650,000      1,509,000
Vantage Hotel--Tucker, GA...........................................................      no         1,985,000      1,952,000
Sheraton--New Port Richey, FL and Holiday Inn--Brunswick, GA........................      no         3,070,000      3,060,000
Holiday Inn--Jacksonville, FL.......................................................      no         2,300,000      2,299,000
Ramada Inn--Fayetteville, NC........................................................      no           800,000        796,000
Second Mortgages:
Viscount Hotel--Dallas, TX..........................................................      yes          264,000        234,000
Allowance for loan losses...........................................................                   --            (100,000)
                                                                                                   -----------  --------------
                                                                                                   $17,614,000   $ 14,049,000
                                                                                                   -----------  --------------
                                                                                                   -----------  --------------

<CAPTION>
                                                                                      PRINCIPAL AMOUNT
                                                                                      OF LOANS SUBJECT
                                                                                        TO DELINQUENT
                                                                                        PRINCIPAL OR
DESCRIPTION                                                                               INTEREST
- ------------------------------------------------------------------------------------  -----------------
STARWOOD LODGING TRUST
First Mortgages:
Vagabond Inns--Stockton and Modesto, CA.............................................         --
Ramada Inn--Jefferson City, MO......................................................         --
Days Inn--Albany, GA................................................................         --
Days Inn--Irving, TX................................................................         --
Vantage Hotel--Tucker, GA...........................................................         --
Sheraton--New Port Richey, FL and Holiday Inn--Brunswick, GA........................         --
Holiday Inn--Jacksonville, FL.......................................................         --
Ramada Inn--Fayetteville, NC........................................................         --
Second Mortgages:
Viscount Hotel--Dallas, TX..........................................................         --
Allowance for loan losses...........................................................         --
                                                                                      -----------------
                                                                                             --
                                                                                      -----------------
                                                                                      -----------------
</TABLE>

- -----------------
 (1)  As  of December  31, 1994, the  aggregate cost (before  allowance for loan
      losses) for federal  income tax  purposes is  not significantly  different
      from that used for book purposes.

 (2)  The  notes provide for monthly payments of interest plus additional annual
      payments based on a percentage of the hotels' sales, a portion of which is
      applied to principal.

 (3)  Principal and  interest  due  monthly  based  on  a  30-year  amortization
      schedule with unpaid principal of $1,750,000 due in January 1997.

 (4)  Plus contingent interest of 4% of room sales of the hotel.

 (5)  Principal  and  interest  due  monthly  based  on  a  10-year amortization
      schedule with unpaid principal of $591,000 due in November 1996.

 (6)  Principal and  interest  due  monthly  based  on  a  25-year  amortization
      schedule with unpaid principal of $2,490,000 due in August 2001.

 (7)  Principal  and  interest  due  monthly  based  on  a  30-year amortization
      schedule with unpaid principal of $2,156,000 due in December 2001.

 (8)  Principal and  interest  due  monthly  based  on  a  30-year  amortization
      schedule with unpaid principal of $1,450,000 due in March 1997.

 (9)  Principal  and  interest  due  monthly  based  on  a  25-year amortization
      schedule with unpaid principal of $1,857,000 due in June 1998.

(10)  Principal and  interest  due  monthly  based  on  a  12-year  amortization
      schedule with unpaid principal of $9,000 due in December 2006.

                                  (Continued)

                                      F-79
<PAGE>
                            SCHEDULE IV (CONTINUED)
                        RECONCILIATION OF MORTGAGE LOANS

<TABLE>
<CAPTION>
                                                                              YEARS ENDED DECEMBER 31,
                                                                  -------------------------------------------------
                                                                       1994             1993             1992
                                                                  ---------------  ---------------  ---------------
<S>                                                               <C>              <C>              <C>
Balance at beginning of year....................................  $    11,642,000  $    10,010,000  $    10,669,000
Additions--
New Mortgage Loans..............................................        6,270,000        1,985,000        3,865,000
Deductions--
Principal Payments..............................................       (2,382,000)        (353,000)        (957,000)
Amortization of discount........................................        --               --               --
Allowance for loan loss.........................................         (320,000)       --                (223,000)
Discount for prepayment(2)......................................          (55,000 (3)       --              (90,000)(2)
Cancellation of Note(1).........................................        --               --              (3,254,000)
Proceeds from foreclosure sale(4)...............................       (1,106,000)       --               --
                                                                  ---------------  ---------------  ---------------
Balance at end of year..........................................  $    14,049,000  $    11,642,000  $    10,010,000
                                                                  ---------------  ---------------  ---------------
                                                                  ---------------  ---------------  ---------------
</TABLE>

- ------------
(1) In  January 1992, in  lieu of foreclosure,  the Trust canceled  its note and
    released its mortgage on the Columbus Best Western North.

(2) In 1992, the Trust discounted the Note on the Brunswick, Georgia property as
    consideration for the early pay-off of the note.

(3) In 1994, the Trust  discounted the note on  the Spartanburg, South  Carolina
    property as consideration for the early payoff of the note.

(4) In 1994, the Trust foreclosed on the Merrimack, New Hampshire property.

                                  (Concluded)

                                      F-80
<PAGE>
               MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                      CONDITION AND RESULTS OF OPERATIONS.

THE REORGANIZATION

    On  January 31,  1995 (the  "Closing Date"),  the Trust  and the Corporation
consummated a previously  announced reorganization  (the "Reorganization")  with
Starwood  Capital  Group, L.P.  ("Starwood Capital")  and certain  affiliates of
Starwood Capital (the "Starwood Partners") effective January 1, 1995.

    The Reorganization involved a number  of related transactions that  occurred
simultaneously   on  the  Closing  Date.  Such  transactions  included  (i)  the
contribution by  the  Trust  to  SLT Realty  Limited  Partnership  (the  "Realty
Partnership")  of all  of the  properties and  assets of  the Trust,  subject to
substantially all of  the liabilities of  the Trust (including  the senior  debt
(the "Senior Debt") of the Trust), in exchange for an approximate 28.3% interest
as  a general partner  in the Realty  Partnership, (ii) the  contribution by the
Starwood Partners to the Realty Partnership of approximately $12,600,000 in cash
and certain hotel properties and first  mortgage notes, in exchange for  limited
partnership  units representing the remaining  approximate 71.7% interest in the
Realty  Partnership,  (iii)  the  contribution   by  the  Corporation  and   its
subsidiaries  to SLC Operating Limited Partnership (the "Operating Partnership")
of all of their properties and operating assets (except for their gaming assets,
which are to be contributed upon approval by Nevada gaming authorities), subject
to substantially all of their liabilities, in exchange for an approximate  28.3%
interest  as  a  general partner  in  the  Operating Partnership,  and  (iv) the
contribution  by  the  Starwood  Partners   to  the  Operating  Partnership   of
approximately  $1,400,000 in  cash and  furnishings and  equipment of  the hotel
properties, in exchange for limited partnership units representing the remaining
approximate 71.7% interest in the  Operating Partnership. In addition, on  March
24,  1995 a Starwood Partner exchanged $12,000,000 of Senior Debt for additional
limited  partnership  units  of  the   Realty  Partnership  and  the   Operating
Partnership.

    After  giving effect  to the Reorganization  and the  subsequent exchange of
Senior Debt,  the  Trust  has  an  approximate  25.4%  interest  in  the  Realty
Partnership  and  the  Corporation  has an  approximate  25.4%  interest  in the
Operating Partnership,  and  the  Starwood  Partners  hold  limited  partnership
interests  representing the remaining approximate 74.6%  interest in each of the
Realty Partnership and the Operating Partnership.

    The limited partnership units  of the Realty  Partnership and the  Operating
Partnership  held by the  Starwood Partners are (subject  to the ownership limit
provisions of  the  Trust and  the  Corporation) exchangeable  by  the  Starwood
Partners,  for, at  the option  of the Trust  and the  Corporation, either cash,
Paired Shares of the Trust and the Corporation representing up to  approximately
74.6%  of the Paired  Shares after such  exchange, or a  combination of cash and
such Paired  Shares.  The  ownership  limit provisions  of  the  Trust  and  the
Corporation  are designed to preserve the status of  the Trust as a REIT for tax
purposes by  providing that  in  general no  shareholder  may own,  directly  or
indirectly, more than 8.0% of the outstanding Paired Shares.

    Since  the Reorganization, the  Trust has conducted all  of its business and
operations  through  the  Realty   Partnership.  As  of   the  closing  of   the
Reorganization, the Realty Partnership held fee interests, ground leaseholds and
mortgage  loan  interests in  43 hotel  properties  containing over  8,500 rooms
located in 19 states throughout the United States. The Trust controls the Realty
Partnership as the sole general partner of the Realty Partnership.

    After the Reorganization,  the Corporation (together  with its  wholly-owned
subsidiaries)  has conducted all of its  business and operations (other than its
gaming operations) through the Operating Partnership.  As of the closing of  the
Reorganization, the Operating Partnership leased from the Realty Partnership all
but  three of the  hotel properties owned  in fee or  held pursuant to long-term
leases by  the Realty  Partnership.  Upon receipt  of Nevada  gaming  regulatory
approvals,  the  Corporation  will  control  the  Operating  Partnership  as its
managing general partner. Prior to the receipt of such approvals, the  Operating
Partnership is

                                      F-81
<PAGE>
being  managed by a management committee, the  members of which are identical to
the members of the Board of Directors  of the Corporation that will hold  office
upon receipt of Nevada gaming regulatory approvals.

    Prior  to  the receipt  of Nevada  gaming  regulatory approvals,  the gaming
operations (which consist of two hotel/casinos located in Las Vegas, Nevada) are
being operated  through  a wholly  owned  subsidiary of  the  Corporation.  Upon
receipt  of  such  approvals (or  such  time  as such  approvals  are  no longer
required), all of the  assets and liabilities of  such subsidiary (or, if  those
assets  have been  disposed of,  the net proceeds  of such  disposition) will be
transferred to a limited partnership owned 99% by the Operating Partnership,  as
limited partner, and 1% by such subsidiary, as general partner.

1995 DEBT REFINANCING

    On  March 24,  1995, the  Realty Partnership and  the Trust  entered into an
Amended and Restated Credit Agreement  (the "New Credit Agreement") pursuant  to
which  the Realty Partnership  borrowed approximately $132  million (the "Loan")
which was used primarily to refinance all outstanding Senior Debt (after  taking
into  account the exchange by  a Starwood Partner of  $12 million of Senior Debt
for units  of the  Realty Partnership  and the  Operating Partnership  described
above) and approximately $27 million of first mortgage debt. The Loan matures on
April  1,  1997  (subject to  the  Realty  Partnership's option  to  extend such
maturity for 12  months subject to  a principal  payment of $10  million and  on
certain other conditions) and bears interest at a rate based on LIBOR plus 3%.

    Prior  to maturity  there are no  mandatory principal payments  on the Loan,
except that (i) if the Realty  Partnership sells or refinances a hotel  property
or  mortgage note (other than certain notes contributed by the Starwood Partners
aggregating $53 million ("the Harvey notes")),  it must reduce the principal  of
the  Loan by at least 125% of the portion of the Loan allocated to such property
or note and (ii) the net proceeds  of any public offering (or private  offerings
to  the extent the net proceeds thereof  exceed $60 million) of equity interests
in  the  Trust,  the  Corporation,  the  Realty  Partnership  or  the  Operating
Partnership  must  be  used to  reduce  the  principal of  the  Loan  until such
principal is equal to or  less than 50% of the  fair market value of the  assets
which secure the Loan.

    The  Loan is  secured by  liens on  substantially all  of the  assets of the
Realty Partnership,  other than  the Harvey  notes.  Up to  $58 million  of  the
obligations  under the  Loan is  guaranteed by  the Operating  Partnership. Such
guaranty is secured by first priority  liens on substantially all of the  assets
of  the Operating Partnership. Each of the Trust and the Corporation, as general
partner, is secondarily liable for the obligations under the Loan of the  Realty
Partnership and the Operating Partnership, respectively.

    The  New Credit  Agreement contains  covenants that  are similar  to, but in
general less restrictive  than, those  contained in the  Prior Credit  Agreement
described below, including (i) a requirement that the Realty Partnership and the
Operating  Partnership maintain a combined  net worth at least  equal to (a) $40
million, plus (b) 75% of  the net proceeds of  equity contributed to the  Realty
Partnership  (unless  used within  six months  to acquire  hotel assets  or that
constitute equity in hotel assets, each of which will be governed by clause  (c)
below), plus (c) 50% of the net equity book value of hotel assets contributed to
or  acquired  by  the Realty  Partnership  during  the term  of  the  Loan; (ii)
restrictions  on  the  ability  of   the  Realty  Partnership  to  incur   other
indebtedness;  and (iii)  a right  of the  Realty Partnership  and the Operating
Partnership to pay distributions to its partners up to certain specific  amounts
and  a right  of the  Trust and  the Corporation  to pay  distributions to their
shareholders. The  Realty Partnership  also  has the  right to  acquire  certain
additional hotels that meet certain cash flow tests.

    The  Realty  Partnership may,  prior to  January  1, 1996,  borrow up  to an
additional $75 million  to finance the  acquisition of hotel  properties and  to
refinance debt that is senior to the Loan. Each such acquisition loan will be in
an  amount equal to the lesser of (i) 60%  of the purchase price (in the case of
an acquisition)  or (ii)  70% of  the  property's value  (as determined  by  the
lender),  will be made on  the same terms as  the Loan and will  be secured by a
lien on the related hotel property.

                                      F-82
<PAGE>
PRIOR DEBT RESTRUCTURING

    Pursuant to a  Credit Agreement  dated as of  January 28,  1993 (the  "Prior
Credit  Agreement"), the Trust restructured approximately $128 million of Senior
Debt as a term loan and revolving  credit facility. The Senior Debt was  assumed
by  the Realty Partnership  as of the  Closing Date. The  Prior Credit Agreement
required that the debt restructuring take place in three closings, the first two
of which were completed in 1993. At the first two closings, among other  things,
the   Trust  and  the  Corporation  granted  liens  and  security  interests  on
substantially all of the assets of the  Trust and the Corporation and the  Trust
and  the Corporation entered into a  warrant agreement (the "Warrant Agreement")
pursuant to which  the Trust and  the Corporation were  to have issued  ten-year
warrants  (the "Lender Warrants") to purchase a number of Paired Shares equal to
9.9% of the then outstanding  Paired Shares, at an  exercise price of $.625  per
Paired Share.

    On February 28, 1994, the Prior Credit Agreement was amended to, among other
things,  collaterally assign  to the  lenders under  the Prior  Credit Agreement
liens and security  interests on  substantially all of  the intercompany  leases
between  the Trust and the Corporation, and the Warrant Agreement was amended to
provide for the issuance at  such time of Lender  Warrants for the aggregate  of
1,333,143 Paired Shares at an exercise price of $.625 per Paired Share.

    On  August 31,  1994, one-third  of the Lender  Warrants were  canceled as a
result of the Trust's  cumulative principal payments  in excess of  $13,000,000.
The  Trust and the holders of the Senior Debt agreed to successive extensions of
the maturity of the Senior Debt and of the date for the third closing under  the
Prior  Credit  Agreement to  May 31,  1995.  At the  third closing,  among other
things, the Trust and the Corporation were to have merged.

    In connection with the refinancing, the Realty Partnership paid $514,000  to
one of the Senior Lenders and a portion of the Lender Warrants were canceled. In
connection with the New Credit Agreement, the remaining Lender Warrants could be
canceled  upon the payment to a Starwood Partner of a $786,000 cancellation fee.
Effective March 31, 1995 the Realty Partnership issued an unsecured note payable
to the Starwood Partner  and the remaining warrants  were canceled. The note  is
due and payable in August 1995.

RESULTS OF OPERATIONS FOR THE THREE MONTHS ENDED MARCH 31, 1995 AND 1994

    THE  TRUST.  Since  the Reorganization, the  Trust has conducted  all of its
business and  operations  through the  Realty  Partnership. The  Trust's  equity
interest  in  income before  extraordinary  items, extraordinary  items  and net
income for the three months ended March 31, 1995 of the Realty Partnership  were
$289,000  or $0.02 per share, $363,000 or $0.03 per share, and $652,000 or $0.05
per share, respectively. See  the Trust and the  Realty Partnership below for  a
comparison  of the  operating results  of the  Realty Partnership  for the three
months ended March 31, 1995 to the  operating results of the Trust for the  same
period in 1994.

    THE  TRUST AND THE REALTY PARTNERSHIP.  Rents from the Operating Partnership
and from the Corporation  to the Realty Partnership  totaled $5,163,000 for  the
three  months ended  March 31,  1995. Rents  from the  Corporation to  the Trust
totaled $4,313,000  for the  same period  in 1994.  Rental income  increased  by
$238,000 as a result of increased hotel revenues and therefore higher percentage
rents  from the hotels  leased by the Operating  Partnership and the Corporation
from the Realty  Partnership during 1995  which were leased  by the  Corporation
from  the  Trust  during  1994.  An increase  of  $1,042,000  resulted  from the
Lexington, Kentucky; Rancho Bernardo, California; Washington, D.C.; and Wichita,
Kansas  hotels  which  were  contributed  by  Starwood  Capital  to  the  Realty
Partnership  and are being  leased by the Operating  Partnership from the Realty
Partnership effective January 1, 1995. The  increases were offset by a  decrease
in  rents of $430,000 resulting from the sale of hotels in Austin, Texas (April,
1994); New Port Richey, Florida (August 1994); Brunswick, Georgia (August 1994);
Fayetteville,  North  Carolina  (November   1994);  and  Jacksonville,   Florida
(November 1994).

    Interest  income from the  Operating Partnership and  the Corporation to the
Realty Partnership totaled $767,000 for the  three months ended March 31,  1995.
Interest  from the Corporation to the Trust totaled $415,000 for the same period
in 1994. As a result of the Trust's moratorium on interest payable to the  Trust
on  the Corporation's  debt to the  Trust during  1994, no interest  was paid or
accrued during the three months ended March 31, 1994 other than on the  mortgage
notes held by the Trust which are secured by the

                                      F-83
<PAGE>
Milwaukee  Marriott Hotel.  Following the  cancellation of  debt payable  by the
Corporation to  the Trust,  the  remaining debt  in  the amount  of  $10,000,000
(excluding the Milwaukee notes) was contributed to the Realty Partnership by the
Trust  and was  assumed from the  Corporation by the  Operating Partnership. The
debt payable by  the Operating  Partnership and  the Corporation  to the  Realty
Partnership  is payable on demand and bears interest at a rate of prime plus 2%.
As a result, interest income from the Operating Partnership and the  Corporation
to the Realty Partnership increased by $304,000 for the three months ended March
31, 1995.

    Interest  from mortgage notes and other notes amounted to $2,566,000 for the
Realty Partnership and $339,000 for the  Trust for the three months ended  March
31,  1995 and  1994, respectively. An  increase of $2,177,000  resulted from the
notes receivable  which  were contributed  by  Starwood Capital  to  the  Realty
Partnership effective January 1, 1995.

    Interest  expense for the Realty Partnership  amounted to $5,509,000 and for
the Trust amounted to $3,779,000 for the  three months ended March 31, 1995  and
1994,  respectively. An increase of $1,242,000 was a result of the assumption of
the notes payable which were secured  by the assets contributed by the  Starwood
Partners effective January 1, 1995 and $508,000 resulted from an increase in the
interest rate payable on the Senior Debt. The increases were partially offset by
a  reduction in interest payable as a result of the January 31, 1995 payoff of a
mortgage note having  a principal amount  of $4,075,000 which  was secured by  a
hotel located in Bay Valley, Michigan.

    Depreciation  and amortization expense amounted to $1,691,000 for the Realty
Partnership and $1,252,000 for  the Trust for the  three months ended March  31,
1995  and  1994, respectively.  The  increase is  a  result of  the  addition of
Starwood Capital  contributed  properties  ($316,000) and  the  amortization  of
reorganization costs ($152,000) which are being amortized over five years.

    Loss  on sale for  the quarter ended  March 31, 1995  reflects a discount of
$113,000 resulting  from  the  early  payoff of  the  mortgage  note  receivable
relating to the Irving, Texas property which was sold in 1992.

    As  described above, effective January 28,  1993, the Trust restructured its
debt under the terms  of the Prior Credit  Agreement. Management concluded  that
this  debt restructuring represented a  "troubled debt restructuring" as defined
under generally accepted accounting principals, and accordingly, upon  execution
of  the Prior Credit Agreement accrued  all known current or future identifiable
debt restructuring costs as of December 31, 1992. In the first quarter of  1995,
the Realty Partnership recognized extraordinary income of $1,284,000 relating to
the  extinguishment of the debt  under the terms of  the Prior Credit Agreement,
representing the remaining amount of the accrual recorded at March 24, 1995.

    THE CORPORATION.   Since the Reorganization,  the Corporation has  conducted
all of its business and operations through the Operating Partnership, except for
the gaming business and operations. The Corporation's equity interest in the net
loss was $(252,000) and its net loss was $(304,000) or $(.03) per share. See the
Corporation  and  the  Operating  Partnership  below  for  a  comparison  of the
operating results of the Operating Partnership for the three months ended  March
31,  1995 to  the operating results  of the  Corporation for the  same period of
1994.

   
    THE CORPORATION  AND THE  OPERATING  PARTNERSHIP.   Hotel revenues  for  the
Operating  Partnership were $22,781,000 and for the Corporation were $20,586,000
for the three months ended March  31, 1995 and 1994, respectively,  representing
an increase of $2,195,000. The hotel sales discussed above resulted in decreased
revenue  of $2,521,000.  In March 1994,  the franchise  agreement and management
agreement with Marriott Corporation for the Dallas property were terminated. The
property is now being  managed for the Corporation  by Sage Hospitality, and  is
being  operated as the Dallas Park Central Hotel. The property is in the process
of being renovated  at an estimated  cost of  $3.8 million and  an agreement  to
operate  the property as a Radisson Hotel has been entered into. Revenues at the
Dallas property decreased by $1,290,000 from the first quarter of 1994. Revenues
at the properties which continued to be leased by the Operating Partnership from
the Realty Partnership,  excluding Dallas, increased  by $1,611,000;  additional
revenues totaling $4,395,000 were generated by the properties contributed to the
Realty Partnership by Starwood Capital
    

                                      F-84
<PAGE>
which  are leased by  the Operating Partnership.  The following table summarizes
average occupancy,  average  room  rates  and revenue  per  available  room  for
properties  which  were  leased by  the  Operating Partnership  from  the Realty
Partnership at March 31, 1995:

<TABLE>
<CAPTION>
                                                                          FOR THE THREE MONTHS
                                                                            ENDED MARCH 31,
                                                                          --------------------
                                                                            1995       1994
                                                                          ---------  ---------
<S>                                                                       <C>        <C>
Continuously owned including Dallas Park Central
- ------------------------------------------------------------------------
Occupancy Rate..........................................................      65.10%     64.20%
Average Room Rate.......................................................  $   61.69  $   56.45
Revenue per Available Room..............................................  $   40.16  $   36.24

Continuously owned excluding Dallas Park Central
- ------------------------------------------------------------------------
Occupancy Rate..........................................................      70.58%     64.17%
Average Room Rate.......................................................  $   61.89  $   55.89
Revenue per Available Room..............................................  $   43.68  $   35.86

All hotels including hotels contributed by Starwood Capital
- ------------------------------------------------------------------------
Occupancy Rate..........................................................      65.05%     64.20%
Average Room Rate.......................................................  $   64.00  $   56.45
Revenue per Available Room..............................................  $   41.63  $   36.24
</TABLE>

    Management believes  the increasing  revenues are  a result  of the  general
trend  in the  lodging industry  resulting from  increased leisure  and business
travel and the low level of new hotel construction.

    Gaming revenues  for the  first  three months  of  1995 were  $6,669,000  as
compared  to $7,188,000  for the  first three  months of  1994. The  decrease in
gaming revenues at the two hotel/casinos is consistent with the trend in  gaming
revenues for similar types of hotel/casinos located in Las Vegas, Nevada. During
late  1993, three large new hotel/casinos were  opened in Las Vegas resulting in
substantially increased travel to the Las Vegas area during the first quarter of
1994. During 1995, travel to  the Las Vegas area  has decreased compared to  the
same  period in 1994.  The decreased travel  and customer traffic  resulted in a
lower level of gaming revenues.  In addition, the two hotel/casinos  experienced
lower win percentages than during the same period of the prior year.

    Hotel  expenses for the first quarter of  1995 were $16,280,000, or 71.5% of
hotel revenues as compared to $15,568,000,  or 75.6% of hotel revenues, for  the
first  quarter of 1994. The decrease in  hotel expenses as a percentage of hotel
revenues is a  result of the  sale of  the hotels discussed  above, such  hotels
having lower operating margins than other hotels being operated by the Operating
Partnership.

    Gaming expenses were $6,021,000, or 90.3% of gaming revenues, as compared to
$5,993,000,  or 83.4% of gaming  revenues, for the three  months ended March 31,
1995 and 1994, respectively.  The increase in gaming  expenses is primarily  the
result  of higher labor costs.  The higher gaming expenses  and the lower gaming
revenues discussed  above resulted  in  the increase  in  gaming expenses  as  a
percentage of gaming revenues.

    Depreciation  expense amounted  to $1,172,000 for  the Operating Partnership
and the Corporation and $814,000 for the Corporation for the three months  ended
March  31, 1995 and 1994, respectively. The increase is a result of the addition
of furniture  and  equipment  at  the properties  contributed  by  the  Starwood
Partners  ($306,000)  and the  amortization  of reorganization  costs ($152,000)
which are being amortized over five years.

    Administrative and operating expenses amounted to $713,000 for the Operating
Partnership and $555,000 for  the Corporation for the  three months ended  March
31,  1995 and 1994, respectively.  The increase is primarily  a result of salary
increases for corporate  staff, a larger  number of corporate  employees, and  a
higher allocation of the Operating Partnership's share of the combined insurance
expense of the Partnerships.

    For  information with respect to rent and interest to the Realty Partnership
and to the  Trust during the  three months ended  March 31, 1995  and 1994,  see
"Realty Partnership and Trust" above.

                                      F-85
<PAGE>
RESULTS OF OPERATIONS FOR THE YEARS ENDED DECEMBER 31, 1994 AND 1993

    THE  TRUST.  Rents from the  Corporation totaled $16,906,000 and $16,481,000
for the years ended December 31,  1994 and 1993, respectively. The increase  was
due  to higher hotel revenues for the  hotels leased by the Corporation from the
Trust (which resulted in higher percentage rents) offset by a decrease in rental
income of $802,000 resulting  from the sale of  hotels in Tucker, Georgia  (June
1993), St. Louis, Missouri (December 1993), Austin, Texas (April 1994), New Port
Richey,  Florida (August 1994), Brunswick,  Georgia (August 1994), Fayetteville,
North Carolina (November 1994) and Jacksonville, Florida (November 1994).

    Interest from the  Corporation increased to  $1,730,000 from $1,534,000  for
the  years  ended December  31,  1994 and  1993,  respectively. The  increase in
interest income  was  a result  of  the  higher amounts  outstanding  under  the
Milwaukee  notes,  which  increased from  $15,186,000  at December  31,  1993 to
$16,916,000 at December  31, 1994.  For additional information  with respect  to
Rents  and Interest from  the Corporation in future  periods, see "Liquidity and
Capital Resources" below.

    Interest from mortgage and other notes receivable increased by $224,000  for
the year ended December 31, 1994 as compared to 1993. The increase resulted from
the higher balances outstanding from the additional notes received upon sales of
the  hotel properties discussed above and the receipt of the final payment which
was due  from Northview  Corporation,  the interest  on  such note  having  been
previously deferred.

    The Trust and the Corporation periodically estimate the value of their hotel
assets  and compare these values to the net book values of the hotel assets. For
hotel assets not held for sale, the undiscounted future cash flows of the assets
(generally over a five-year period) on  a hotel-by-hotel basis, are compared  to
the  net book value of the assets; and if the undiscounted future cash flows are
less than the net book  value of the assets, the  excess of the net book  values
over  the estimated fair values  is charged to current  earnings. When it is the
opinion of management that the  fair value of a  hotel that has been  identified
for  sale is less than the net book value  of the hotel, a reserve for losses is
established. Fair value is determined based upon the discounted cash flow of the
properties at rates (generally  ranging from 11.0%  to 14.5%) deemed  reasonable
for  the type of property and prevailing market conditions, and, if appropriate,
then current net proceeds of sale from pending offers. In determining whether to
accept an offer for the sale of a property, management considers the fairness of
the offer in comparison to  the value of the property,  the terms of the  offer,
and  whether the offer is all cash  or includes seller financing. Gains on sales
of hotel assets for the year ended December 31, 1994 totaling $432,000 reflected
the sales of  hotels discussed above  and $208,000 related  to the in  substance
foreclosure   and  subsequent   all  cash   sale  of   the  underlying  property
collateralizing the  Trust's  mortgage note  receivable  on the  Ramada  Inn  in
Merrimack, New Hampshire.

    Interest  expense totaled  $16,265,000 and  $14,020,000 for  the years ended
December 31,  1994  and  1993,  respectively, an  increase  of  $2,245,000.  The
increase was primarily due to an increase in the average interest rate under the
Prior  Credit Agreement, such rate varying with the prime rate charged by one of
the Senior Lenders.

    The sales of the properties discussed above and an increase in the provision
for investment losses are  the primary reasons for  the decline in  depreciation
and amortization expense of $425,000 between 1994 and 1993.

    Administrative  and operating expenses totaled $1,583,000 and $1,948,000 for
the years  ended  December  31,  1994 and  1993,  respectively,  a  decrease  of
$365,000.  The decrease was primarily the  result of lower insurance expense and
professional fees unrelated to the debt restructuring.

    During 1994  a  provision  for  investment  losses  (a  non-cash  charge  to
operations)  totaling  $759,000 was  recorded.  The provision  included $439,000
which was  recorded  as  a result  of  the  acceptance of  offers  to  sell  the
Jacksonville  and Fayetteville properties, which  had previously been identified
for sale at amounts lower than the  then current net book values. The  provision
also  included $320,000 which was established based  upon an analysis of the net
realizable value of the underlying property collateralizing the Trust's mortgage
note receivable on the Ramada Inn in Merrimack, New Hampshire.

                                      F-86
<PAGE>
    See Note  9  of  Notes to  Financial  Statements  for a  description  of  an
agreement  between  Leonard M.  Ross and  his  affiliates ("Ross")  and Starwood
Capital with respect to certain claims of Ross purchased by Starwood Capital and
an agreement by Starwood Capital in the future to purchase the Paired Shares  of
the  Trust and Corporation owned by Ross at  a price of $5.625 per Paired Share.
Starwood Capital may also elect to purchase such Paired Shares at the same  time
and  on the same  terms. During 1994,  the Trust and  the Corporation recorded a
charge  to  shareholder  litigation   expense  of  $1,324,000  and   $1,324,000,
respectively, the estimated fair market value of the agreement, as determined by
an investment banker using an option pricing model.

    No  distributions were made  by the Trust  for the years  ended December 31,
1994 or 1993.

    The Trust's  net  loss  totaled  $(3,465,000), or  $(0.28)  per  share,  and
$(3,889,000),  or $(0.32) per share,  for the years ended  December 31, 1994 and
1993, respectively.

    THE CORPORATION.  Hotel revenues totaled $82,669,000 and $86,903,000 for the
years ended December 31, 1994 and 1993, respectively, representing a decrease of
$4,234,000. The  hotel  sales described  under  the caption  "The  Trust"  above
resulted  in  decreased  revenue of  $5,342,000.  In March  1994,  the franchise
agreement and  management agreement  with Marriott  Corporation for  the  Dallas
property  were terminated. The property is now being managed for the Corporation
by Sage Hospitality,  and is being  operated as the  Dallas Park Central  Hotel.
Revenues  at  the Dallas  property decreased  by  $3,776,000. The  decrease from
property sales and  the Dallas  property were  offset by  increased revenues  of
$4,884,000  at the properties which continued to be leased from the Trust by the
Corporation, including  an increase  of $1,516,000  at the  Milwaukee  Marriott,
which  was  renovated  during  1993.  The  following  table  summarizes  average
occupancy and  average room  rates for  properties which  were operated  by  the
Corporation under lease from the Trust at December 31, 1994:

<TABLE>
<CAPTION>
                                                                          YEARS ENDED
                                                                          DECEMBER 31,
                                                                     ----------------------
                                                                        1994        1993
                                                                     ----------  ----------
<S>                                                                  <C>         <C>
Including Dallas Park Central:
- -------------------------------------------------------------------
Occupancy Rate.....................................................      68.03%      65.32%
Average Room Rate..................................................  $    59.85  $    60.30

Excluding Dallas Park Central:
- -------------------------------------------------------------------
Occupancy Rate.....................................................      71.76%      65.75%
Average Room Rate..................................................  $    59.84  $    59.88
</TABLE>

    Management  of the  Corporation believes that  the increases  in the average
occupancy rate resulted primarily from more favorable economic conditions  which
have created increased business and pleasure travel throughout the United States
and improved operational systems.

    Gaming  revenues  totaled $27,981,000  and $27,505,000  for the  years ended
December 31, 1994 and 1993, respectively.

    For information regarding the  carrying value of  properties held for  sale,
see  the Trust above. Gain on sales  of hotel assets totaled $24,000 and $74,000
for the years  ended December 31,  1994 and 1993,  respectively, reflecting  the
property sales described above.

    Hotel  expenses totaled $60,829,000  and $68,132,000, or  73.6% and 78.4% of
hotel revenues, for the  years ended December 31,  1994 and 1993,  respectively.
The  decreases in hotel expenses as a  percentage of hotel revenue are primarily
due to the lower cost of operating the Dallas property (see discussion of  hotel
revenues  above) where operating expenses have  historically been higher than at
other hotel  properties,  the  improved  operating  margin  resulting  from  the
renovation  of the Milwaukee Marriott discussed above and the effect of the sale
of the properties having higher operating costs as a percentage of revenues than
properties that continue to be operated by the Corporation.

    Gaming expenses totaled $24,454,000 and  $24,055,000, or 87.4% and 87.5%  of
gaming revenues, for the years ended December 31, 1994 and 1993, respectively.

                                      F-87
<PAGE>
    For  information with respect to  rent and interest to  the Trust during the
years ended December 31,  1994 and 1993, see  "The Trust--Results of  Operations
for the Years Ended December 31, 1994 and 1993" above.

    Administrative  and operating expenses decreased by $161,000, or 6%, for the
year ended December 31, 1994 as compared to 1993. The decrease was primarily the
result of a reduction in the level of corporate staff.

    The Corporation's net loss  totaled $(1,198,000), or  $(0.10) per share,  in
1994, as compared to $(3,143,000), or $(0.26) per share, for 1993.

RESULTS OF OPERATIONS FOR THE YEARS ENDED DECEMBER 31, 1993 AND 1992

    THE  TRUST.  Rents from Corporation  totaled $16,481,000 and $21,177,000 for
the  years  ended  December  31,  1993  and  1992,  respectively.  Approximately
$1,106,000  of the decrease in rents resulted from the sale of hotels in Irving,
Texas (March 1992),  Merrimack, New  Hampshire (July  1992), Spartanburg,  South
Carolina (September 1992), Smyrna, Georgia (January 1993), Tucker, Georgia (June
1993),  and  St. Louis,  Missouri (December  1993).  The remaining  decrease was
primarily due to the  amendment of eighteen of  the leases with the  Corporation
effective  January 1, 1993, which reduced the fixed and percentage rents payable
by the Corporation.

    Interest from the  Corporation decreased to  $1,534,000 from $4,123,000  for
the  years  ended December  31,  1993 and  1992,  respectively. The  decrease in
interest  income  was  a  result  of  the  January  1,  1993  restructuring   of
intercompany borrowings and advances made to the Corporation, with the exception
of  the Milwaukee  notes, into  non-interest bearing  demand notes  for calendar
years 1993 and 1994, with interest at prime plus 2% payable monthly thereafter.

    Interest from mortgage and other notes receivable increased by $187,000  for
the year ended December 31, 1993 as compared to 1992. The increase resulted from
the  additional interest income  related to the mortgage  notes delivered to the
Trust in connection with  the sales of the  hotel properties located in  Irving,
Texas,  Merrimack,  New  Hampshire,  Spartanburg,  South  Carolina,  and Tucker,
Georgia, having original principal balances of $1,650,000, $1,440,000, $775,000,
and $1,985,000, respectively.

    As described above, effective January  28, 1993, the Trust restructured  its
debt.  Management concluded that this debt restructuring represented a "troubled
debt restructuring" as defined  under generally accepted accounting  principles,
and  accordingly, upon execution of the  definitive agreement, accrued all known
current or future identifiable debt restructuring costs as of December 31, 1992.
No additional  loan restructuring  costs  were incurred  during the  year  ended
December 31, 1993.

    Interest  expense totaled  $14,020,000 and  $12,959,000 for  the years ended
December 31,  1993  and  1992,  respectively, an  increase  of  $1,061,000.  The
increase  was primarily due to  an increase in the  average interest rate and an
increase in the borrowings outstanding under the Term Loan and Revolving Line of
Credit.

    The sales of the properties discussed above and an increase in the provision
for investment losses are  the primary reasons for  the decline in  depreciation
and amortization expense of $1,164,000 between 1993 and 1992.

    Administrative  and operating expenses totaled $1,948,000 and $2,350,000 for
the years  ended  December  31,  1993 and  1992,  respectively,  a  decrease  of
$402,000.  The decrease was primarily the result of lower legal and professional
fees unrelated to the debt restructuring.

    During 1993,  a  provision  for  investment losses  (a  non-cash  charge  to
operations)  totaling  $2,369,000  was recorded  primarily  as a  result  of the
acceptance of all cash offers to  sell hotels previously identified for sale  at
amounts  lower than the  then current net  book values, (which  cash was used to
meet the next principal payment due under the terms of the Credit Agreement) and
the continuing deterioration of hotel values in the Southeast.

    No distributions were  made by the  Trust for the  years ended December  31,
1993 or 1992.

    The  Trust's  net  loss  totaled $(3,889,000),  or  $(0.32)  per  share, and
$(9,818,000), or $(.08)  per share, for  the years ended  December 31, 1993  and
1992, respectively.

                                      F-88
<PAGE>
    THE CORPORATION.  Hotel revenues totaled $86,903,000 and $88,812,000 for the
years ended December 31, 1993 and 1992, respectively, representing a decrease of
$1,909,000.  The  hotel  sales described  under  the caption  "The  Trust" above
resulted in  decreased revenue  of  $2,373,000, which  was partially  offset  by
increased  revenues of $835,000  resulting from increased  average occupancy and
average room  rates  for  properties  which  continue  to  be  operated  by  the
Corporation and leased from the Trust.

    The  following table summarizes average occupancy and average room rates for
properties which were operated by the Corporation under lease from the Trust  at
December 31, 1993 and 1992:

<TABLE>
<CAPTION>
                                                                          YEARS ENDED DECEMBER
                                                                                  31,
                                                                          --------------------
                                                                            1993       1992
                                                                          ---------  ---------
<S>                                                                       <C>        <C>
Occupancy Rate..........................................................     63%        59%
Average Room Rate.......................................................  $   56.59  $   53.18
</TABLE>

    Management  of the Corporation believes  that the improved national economic
trends experienced  during  1993 resulted  in  increased business  and  pleasure
travel and related increases in average occupancy rates and average room rates.

    Gaming  revenues  totaled $27,505,000  and $26,150,000  for the  years ended
December 31,  1993 and  1992, respectively.  Management believes  the  increased
revenue  of $1,355,000  at the  two gaming facilities  is a  result of increased
customer travel to  the Las Vegas  area, and in  particular, increased  customer
traffic  due to the  close proximity of the  King 8 Hotel  and Casino to several
large hotel/casinos completed during 1993.

    Management fees and other income decreased  by $737,000 to $222,000 for  the
year ended December 31, 1993 as compared to 1992. The decreases were primarily a
result  of the subcontracting of the management obligations of Western Host with
respect to seven hotels not owned  by the Trust, to Westland Hotel  Corporation.
For  additional information pertaining  to the subcontracts, see  Note 10 of the
Notes to Financial Statements.

    For information regarding the  carrying value of  properties held for  sale,
see  the Trust above. Gain  on sales of hotel  assets totaled $74,000 and $4,000
for the years  ended December 31,  1993 and 1992,  respectively, reflecting  the
property sales described above.

    Hotel  expenses totaled $68,132,000 and $68,620,000, or 78% and 77% of hotel
revenues, for the  years ended  December 31,  1993 and  1992, respectively.  The
increase  in hotel  expenses as  a percentage  of hotel  revenues is principally
attributable to the payment  of management fees to  third party operators  under
the 11 management contracts entered into in December 1992 and increased revenues
and  expenses at the  Dallas Marriott Park Central  where operating expenses are
typically higher as  a percentage  of revenues  than at  other hotel  properties
operated by or for the Corporation.

    Gaming  expenses  totaled $24,055,000  and $23,699,000,  or  87% and  91% of
gaming revenues, for the years ended  December 31, 1993 and 1992,  respectively.
Increased  gaming  revenues,  coupled  with  improved  casino  win  percentages,
resulted in the decreases in gaming expenses as a percentage of gaming revenues.

    For information with respect  to rent and interest  to the Trust during  the
years  ended December 31,  1993 and 1992, see  "The Trust--Results of Operations
for the Years Ended December 31, 1993 and 1992" above.

    Administrative and operating expenses decreased  by $1,046,000, or 27%,  for
the  year ended December 31, 1993 as compared to 1992. The decrease is primarily
the result of a reduction in the level of corporate staff.

    Shareholder litigation expenses include an  accrual of $219,000 at  December
31, 1993 in connection with the settlement of the Shareholder Actions.

    The  Corporation's net loss  totaled $(3,143,000), or  $(0.26) per share, in
1993, as compared to $(9,925,000), or $(0.82) per share, for 1992.

                                      F-89
<PAGE>
                       REPORT OF INDEPENDENT ACCOUNTANTS

To the Partners of Starwood Wichita Investors, L.P.:

    In our opinion, the accompanying balance sheet and the related statements of
operations, of changes in partners' capital and of cash flows present fairly, in
all material respects,  the financial  position of  Starwood Wichita  Investors,
L.P.  at December 31,  1994 and 1993 and  the results of  its operations and its
cash flows for the year ended December 31, 1994 and the period December 17, 1993
(inception)  to  December  31,  1993,  in  conformity  with  generally  accepted
accounting  principles.  These financial  statements  are the  responsibility of
Starwood Wichita Investors, L.P.'s management; our responsibility is to  express
an  opinion on these financial statements based  on our audits. We conducted our
audits of  these  statements  in accordance  with  generally  accepted  auditing
standards  which require that we plan and perform the audit to obtain reasonable
assurance  about  whether  the  financial   statements  are  free  of   material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the  amounts  and  disclosures  in  the  financial  statements,  assessing   the
accounting  principles used  and significant  estimates made  by management, and
evaluating the overall  financial statement  presentation. We  believe that  our
audits provide a reasonable basis for the opinion expressed above.

                                          PRICE WATERHOUSE LLP

January 27, 1995
Dallas, Texas

                                      F-90
<PAGE>
                       REPORT OF INDEPENDENT ACCOUNTANTS

To the Partners of Starwood Wichita Investors, L.P.:

    In  our opinion,  the accompanying statements  of operations,  of changes in
division equity/(deficit)  and of  cash flows  present fairly,  in all  material
respects,  the results of operations  and cash flows for  the Wichita East Hotel
for the  period  January  1, 1993  to  December  19, 1993,  in  conformity  with
generally  accepted accounting  principles. These  financial statements  are the
responsibility of  Wichita  East  Hotel management;  our  responsibility  is  to
express  an  opinion  on  these  financial statements  based  on  our  audit. We
conducted our audit of  these statements in  accordance with generally  accepted
auditing  standards which require that  we plan and perform  the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence  supporting
the   amounts  and  disclosures  in  the  financial  statements,  assessing  the
accounting principles used  and significant  estimates made  by management,  and
evaluating  the overall  financial statement  presentation. We  believe that our
audit provides a reasonable basis for the opinion expressed above.

                                          PRICE WATERHOUSE LLP

October 28, 1994
Dallas, Texas

                                      F-91
<PAGE>
                        STARWOOD WICHITA INVESTORS, L.P.

                                 BALANCE SHEET

                                     ASSETS

<TABLE>
<CAPTION>
                                                                                            DECEMBER 31,
                                                                                     --------------------------
                                                                                         1994          1993
                                                                                     ------------  ------------
<S>                                                                                  <C>           <C>
Cash and cash equivalents..........................................................  $     96,648  $     28,542
Accounts receivable, net of allowance for doubtful accounts ($3,149 at December 31,
 1994 and $812 at December 31, 1993, respectively).................................       201,636        38,838
Inventories........................................................................       106,132       125,419
Fixed assets, net of accumulated depreciation (Note 4).............................     5,129,816     3,538,202
Other..............................................................................       130,016        71,677
                                                                                     ------------  ------------
    Total assets...................................................................  $  5,664,248  $  3,802,678
                                                                                     ------------  ------------
                                                                                     ------------  ------------

                                       LIABILITIES AND PARTNERS' CAPITAL
Accounts payable--trade............................................................  $     59,941  $     73,999
Accounts payable--related parties..................................................        57,671         1,306
Accrued compensations..............................................................        41,224        52,046
Accrued taxes other than income....................................................       104,072        68,915
Other accrued liabilities..........................................................        70,485        29,246
Capital lease obligations (Note 5).................................................       126,968       145,136
Long-term debt (Note 6)............................................................     2,121,535       --
                                                                                     ------------  ------------
    Total liabilities..............................................................     2,581,896       370,648
                                                                                     ------------  ------------
Partners' capital (Note 7).........................................................     3,082,352     3,432,030
                                                                                     ------------  ------------
    Total liabilities and partners' capital........................................  $  5,664,248  $  3,802,678
                                                                                     ------------  ------------
                                                                                     ------------  ------------
</TABLE>

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

                                      F-92
<PAGE>
                        STARWOOD WICHITA INVESTORS, L.P.
                            STATEMENT OF OPERATIONS

<TABLE>
<CAPTION>
                                                                       PREDECESSOR      FOR THE
                                                                         FOR THE        PERIOD         FOR THE
                                                                         PERIOD      DECEMBER 17,      PERIOD
                                                                       JANUARY 1,        1993        JANUARY 1,
                                                                         1993 TO      (INCEPTION)      1994 TO
                                                                      DECEMBER 19,    TO DECEMBER   DECEMBER 31,
                                                                          1993         31, 1993         1994
                                                                      -------------  -------------  -------------
<S>                                                                   <C>            <C>            <C>
Revenues:
  Rooms.............................................................   $ 2,409,409    $    23,944    $ 2,763,850
  Food and beverage.................................................       791,811          9,002      1,017,421
  Telephone.........................................................       107,832            868        148,404
  Other.............................................................        78,569          2,185         52,694
                                                                      -------------  -------------  -------------
                                                                         3,387,621         35,999      3,982,369
Cost of sales--distributed operating expenses:
  Rooms.............................................................       868,308         19,938      1,006,473
  Food and beverage.................................................       859,543         18,779      1,052,438
  Telephone.........................................................        66,571          1,242         78,832
  Other.............................................................        30,720            276        --
                                                                      -------------  -------------  -------------
                                                                         1,562,479         (4,236)     1,844,626
                                                                      -------------  -------------  -------------
Operating department income:
Undistributed operating expenses:
  Administrative and general........................................       594,711         10,616        510,017
  Advertising and promotion.........................................       352,041          9,221        504,959
  Property operation and maintenance................................       693,351         22,056        629,468
                                                                      -------------  -------------  -------------
                                                                         1,640,103         41,893      1,644,444
                                                                      -------------  -------------  -------------
Fixed charges:
  Depreciation......................................................       422,555         18,236        501,095
  Real estate taxes and insurance...................................       135,607          2,327        138,515
  Interest..........................................................       --             --              67,080
  Other charges.....................................................       157,876          1,278         18,170
                                                                      -------------  -------------  -------------

Operating loss for the period.......................................      (793,662)       (67,970)      (524,678)
Other income........................................................       118,430        --             --
Loss on sale........................................................       (21,756)       --             --
                                                                      -------------  -------------  -------------
Net loss for the period.............................................   $  (696,988)   $   (67,970)   $  (524,678)
                                                                      -------------  -------------  -------------
                                                                      -------------  -------------  -------------
</TABLE>

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

                                      F-93
<PAGE>
                        STARWOOD WICHITA INVESTORS, L.P.
                   STATEMENT OF CHANGES IN PARTNERS' CAPITAL
<TABLE>
<CAPTION>
                                                                                                        FOR THE
                                                                                                        PERIOD
                                                                                                     DECEMBER 17,
                                                                                                         1993
                                                                                                      (INCEPTION)
                                                                                                      TO DECEMBER
                                                                                                       31, 1993
                                                                                                     -------------
<S>                                                                                                  <C>
Partners' capital, beginning of period.............................................................   $   --
Partners' contributed capital......................................................................     3,500,000
Net loss for period................................................................................       (67,970)
                                                                                                     -------------
Partners' capital, end of period...................................................................   $ 3,432,030
                                                                                                     -------------
                                                                                                     -------------

<CAPTION>

                                                                                                        FOR THE
                                                                                                        PERIOD
                                                                                                      JANUARY 1,
                                                                                                        1994 TO
                                                                                                     DECEMBER 31,
                                                                                                         1994
                                                                                                     -------------
<S>                                                                                                  <C>
Partners' capital, beginning of period.............................................................   $ 3,432,030
Partners' contributed capital......................................................................       175,000
Net loss for period................................................................................      (524,678)
                                                                                                     -------------
Partners' capital, end of period...................................................................   $ 3,082,352
                                                                                                     -------------
                                                                                                     -------------

                         STATEMENT OF CHANGES IN DIVISION EQUITY (DEFICIT) (PREDECESSOR)
<CAPTION>

                                                                                                        FOR THE
                                                                                                        PERIOD
                                                                                                      JANUARY 1,
                                                                                                        1993 TO
                                                                                                     DECEMBER 19,
                                                                                                         1993
                                                                                                     -------------
<S>                                                                                                  <C>
Division equity, beginning of period...............................................................   $ 3,884,613
Capital withdrawal.................................................................................    (3,287,797)
Net loss for period................................................................................      (696,988)
                                                                                                     -------------
Division deficit, end of period....................................................................   $  (100,172)
                                                                                                     -------------
                                                                                                     -------------
</TABLE>

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

                                      F-94
<PAGE>
                        STARWOOD WICHITA INVESTORS, L.P.
                            STATEMENT OF CASH FLOWS

<TABLE>
<CAPTION>
                                                                       PREDECESSOR      FOR THE
                                                                         FOR THE        PERIOD         FOR THE
                                                                         PERIOD      DECEMBER 17,      PERIOD
                                                                       JANUARY 1,        1993        JANUARY 1,
                                                                         1993 TO      (INCEPTION)      1994 TO
                                                                      DECEMBER 19,    TO DECEMBER   DECEMBER 31,
                                                                          1993         31, 1993         1994
                                                                      -------------  -------------  -------------
<S>                                                                   <C>            <C>            <C>
Cash flows from operating activities:
  Net loss..........................................................   $  (696,988)   $   (67,970)   $  (524,678)
  Adjustments to reconcile net loss from operations to net cash used
   in operating activities:
    Depreciation....................................................       422,555         18,236        501,095
    Loss on sale of property........................................        21,756        --             --
    Change in operating assets......................................
    Accounts receivable.............................................       (83,753)       (38,838)      (167,796)
    Inventory.......................................................       101,636       (125,419)        19,287
    Other assets....................................................       215,103        (71,677)      (104,711)
    Accounts payable................................................       175,035         75,305        138,121
    Accrued liabilities.............................................      (313,508)       150,207         21,133
                                                                      -------------  -------------  -------------
      Net cash used in operating activities.........................      (158,164)       (60,156)      (117,549)
Cash flows from investing activities:
  Capital expenditures..............................................      (152,240)    (3,411,302)    (2,237,848)
  Proceeds from sale of property....................................     3,287,797        --             --
                                                                      -------------  -------------  -------------
      Net cash provided by/(used in) investing activities...........     3,135,557     (3,411,302)    (2,237,848)
Cash flows from financing activities:
  Division equity withdrawal........................................    (3,287,797)     3,500,000        --
  Partners' capital contribution....................................       --             --             175,000
  Capital lease payments............................................       (11,302)       --             126,968
  Proceeds from long-term debt......................................       --             --           2,121,535
                                                                      -------------  -------------  -------------
      Net cash provided by/(used in) financing activities...........    (3,299,099)     3,500,000      2,423,503
Net increase (decrease) in cash.....................................   $  (321,706)   $    28,542    $    68,106
Cash at beginning of period.........................................       379,864        --              28,542
                                                                      -------------  -------------  -------------
Cash at end of period...............................................   $    58,158    $    28,542    $    96,648
                                                                      -------------  -------------  -------------
                                                                      -------------  -------------  -------------
SUPPLEMENTAL DISCLOSURES OF CASH
Cash paid during the period for:
Interest............................................................   $     8,269    $   --         $    67,080
Income taxes........................................................       --             --             --
</TABLE>

SUPPLEMENTARY SCHEDULES OF NON-CASH ACTIVITIES

    In addition to the capital assets purchased, the Partnership assumed certain
capital obligations entered  into by  the Predecessor.  See Note  5 for  further
discussion of the assumed capital leases.

*Cash balances include cash held in escrow related to the long-term debt.

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

                                      F-95
<PAGE>
                        STARWOOD WICHITA INVESTORS, L.P.
                         NOTES TO FINANCIAL STATEMENTS

1.  ORGANIZATION
    Starwood  Wichita Investors,  L.P. (the  "Partnership"), a  Delaware limited
partnership, was  formed on  December  17, 1993  for  the purpose  of  acquiring
interests  in  real  estate  investments.  Starwood  Opportunity  Fund  II, L.P.
("SOF-II") is the  general partner with  1% interest. SOF-II  is also a  limited
partner  owning  89% with  the remaining  10% interest  owned by  Wichita Harvey
Partners, Ltd. ("Harvey"). The Partnership acquired the Wichita East Hotel  from
The  Travelers Insurance Company  on December 20,  1993. The Travelers Insurance
Company (the "Predecessor"), a Connecticut corporation, acquired the real estate
property through bankruptcy proceedings and held the hotel until they sold it to
the Partnership on December  20, 1993. Although the  Partnership was formed  and
had  activity on December 17, 1993, the operations of the hotel are not included
in the Partnership's accounts until the hotel changed ownership on December  20,
1993.  The operations  of the  hotel are  included in  the Predecessor financial
records through December  19, 1993.  The hotel  is operated  under a  management
agreement with Harvey Hotel Management Corporation and has 259 rooms.

2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

    CASH AND CASH EQUIVALENTS

    For  purpose of reporting cash flows, cash and cash equivalents include cash
in banks and cash on hand.

    FIXED ASSETS

    Fixed assets are stated at cost. Depreciation is provided using  accelerated
methods over the estimated useful lives of the related assets, generally five to
39  years. The  costs of  repairs and minor  renewals that  do not significantly
extend the life of the property and equipment are normally expensed as incurred.
The costs of major renovation projects are capitalized and depreciated over  the
related period of benefit.

    INVENTORIES

    Food,  linen, china, liquor and other inventories are valued at the lower of
cost or market on a first-in, first-out basis.

    INCOME TAXES

    No provision for income  taxes is necessary in  the financial statements  of
the  Partnership  because, as  a  partnership, it  is  generally not  subject to
federal or state income taxes and the tax effects of its activities flow through
to the partners.

    No provision  for  income  tax  is provided  in  the  Predecessor  financial
statements  as the hotel  is represented as  a stand-alone entity  with no prior
history. Therefore, the loss incurred for the period January 1, 1993 to December
19, 1993 is assumed to have no carryback period or benefit.

3.  RELATED PARTY TRANSACTIONS
    The  Partnership  has  signed  a  management  agreement  with  Harvey  Hotel
Management  Corporation, a  related party  to Harvey.  The Partnership  will pay
Harvey Hotel Management Corporation  a management fee  for operating the  hotel.
For  the  period from  December 20,  1993  to December  31, 1994,  the agreement
provides an incentive  fee which shall  be equal  to 20% of  the "net  operating
income"  (as  defined in  the agreement  to exclude  depreciation, amortization,
interest, capital  expenditures,  and management  fees).  The incentive  fee  is
subordinate  to distributions  to owners.  For years  ending after  December 31,
1994, the management fee  will be the  lesser of $100,000  or total excess  cash
flows,  as defined in the management agreement, plus 25% of the excess cash flow
after deducting the  amount specified  above for  incentive fees.  For the  year
ended December 31, 1994 and during the period December 20, 1993 through December
31,  1993,  no management  fee was  incurred. The  Predecessor had  Harvey Hotel
Management Corporation manage the operations of the real estate property  during
the  period  January 1,  1993  to December  19,  1993. Management  and marketing
expenses  paid  to  Harvey  Hotel   Management  Company  for  the  period   were
approximately $160,000.

                                      F-96
<PAGE>
                        STARWOOD WICHITA INVESTORS, L.P.
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)

3.  RELATED PARTY TRANSACTIONS (CONTINUED)
    The  management agreement also details a preference fee to be paid to Harvey
Hotel Management Corporation  upon the  sale or  refinancing of  the hotel.  The
agreement  states that net sale (or refinancing) proceeds will be distributed to
the owners until  they have received  a return of  their capital  contributions,
plus  an internal  rate of  return of 15%  (as defined)  on those contributions.
After the return of capital, Harvey Hotel Management Corporation will receive  a
preference fee equal to 20% of the remaining proceeds.

4.  FIXED ASSETS
    Fixed assets consist of the following:

<TABLE>
<CAPTION>
                                                                        DECEMBER 31,
                                                                 --------------------------
                                                                     1994          1993
                                                                 ------------  ------------
<S>                                                              <C>           <C>
Land...........................................................  $    341,130  $    341,130
Building and improvements......................................     3,536,875     1,934,512
Furniture and equipment........................................     1,627,006     1,135,660
Equipment under capital leases.................................       144,136       145,136
                                                                 ------------  ------------
                                                                    5,649,147     3,556,438
Less: accumulated depreciation.................................      (519,331)      (18,236)
                                                                 ------------  ------------
                                                                 $  5,129,816  $  3,538,202
                                                                 ------------  ------------
                                                                 ------------  ------------
</TABLE>

    Depreciation  expense for the year ended  December 31, 1994 was $501,095 and
includes depreciation on assets recorded under capital leases.

    Depreciation expense for the period December  20, 1993 to December 31,  1993
was $18,236.

    The  land, building and furniture was purchased for approximately $3,500,000
on December 20, 1993.

5.  LEASES
    The Partnership assumed certain capital equipment leases in the operation of
the real estate property which extend through 2000. At the end of the lease term
the Partnership has  the option  to purchase the  equipment at  the fair  market
value of the equipment.

    Capital lease obligations are summarized below for the years ending December
31:

<TABLE>
<S>                                                                 <C>
1995..............................................................  $  29,357
1996..............................................................     29,357
1997..............................................................     29,357
1998..............................................................     29,357
1999..............................................................     29,357
Thereafter........................................................      9,786
                                                                    ---------
Net minimum lease payments under capital leases...................    156,571
Less amount representing interest payments under capital leases...    (29,603)
                                                                    ---------
Present value of net minimum lease payments under capital
 leases...........................................................  $ 126,968
                                                                    ---------
                                                                    ---------
</TABLE>

                                      F-97
<PAGE>
                        STARWOOD WICHITA INVESTORS, L.P.
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)

5.  LEASES (CONTINUED)
    The  Partnership leases various equipment under  operating leases for use in
the operation of the property.  Minimum rental commitments under  non-cancelable
leases are as follows at December 31:

<TABLE>
<S>                                                                  <C>
1995...............................................................  $   7,688
1996...............................................................      4,752
1997...............................................................      1,386
                                                                     ---------
Total minimum lease payments.......................................  $  13,826
                                                                     ---------
                                                                     ---------
</TABLE>

    Rent expense for the year ended December 31, 1994 was $3,915.

    Rent expense for the period January 1, 1993 to December 19, 1993 was $6,253,
and totaled $280 for the remainder of the year.

    The  Partnership leases space to various tenants for a hotel gift shop, hair
salon,  and  a  rooftop   antenna.  The  minimum   lease  rental  income   under
non-cancelable  leases for 1994  was approximately $8,666.  The leases expire on
various dates from 1995 to 1999.

6.  LONG-TERM DEBT
    On April 15,  1994, the Partnership  entered into a  construction loan  with
Bank IV Kansas for the purpose of renovating the property. The construction loan
is  for $2,250,000 and carries an interest rate of 7.75% during the construction
period. The Partnership paid a commitment fee in the amount of $15,000 to secure
this financing.  The  loan,  totaling $2,121,535,  was  converted  to  permanent
financing  with an annual interest  rate of 7.75% fixed  for a five-year term. A
balloon payment in the amount of $1,466,490 is due January 1, 2000.

    Payments of  principal  and interest  are  due monthly  and  total  $22,675.
Principal repayments during each of the next five years are as follows:

<TABLE>
<S>                                                               <C>
1995............................................................  $ 111,587
1996............................................................    120,549
1997............................................................    130,230
1998............................................................    140,690
1999............................................................    151,989
2000............................................................  1,466,490
                                                                  ---------
Total...........................................................  $2,121,535
                                                                  ---------
                                                                  ---------
</TABLE>

7.  PARTNERS' CAPITAL
    At  December  31,  1994,  total  partners'  capital  was  comprised  of  the
following:

<TABLE>
<CAPTION>
                                                   PARTNERS'       CAPITAL                   PARTNERS'
                                                    CAPITAL     CONTRIBUTIONS   NET LOSS      CAPITAL
                                                  ------------  -------------  -----------  ------------
<S>                                               <C>           <C>            <C>          <C>
SOF-II (90%)....................................  $  3,088,827   $   157,500   $  (472,210) $  2,774,117
Harvey (10%)....................................       343,203        17,500       (52,468)      308,235
                                                  ------------  -------------  -----------  ------------
                                                  $  3,432,030   $   175,000   $  (524,678) $  3,082,352
                                                  ------------  -------------  -----------  ------------
                                                  ------------  -------------  -----------  ------------
</TABLE>

    Net loss of  the Partnership is  allocated to  the partners, on  a pro  rata
basis, in accordance with the Partnership Agreement.

    The  Partnership Agreement states that partner contributions will be limited
to $5,340,000 for SOF-II  and $600,000 for Harvey.  The Agreement requires  that
contributions  be made on a  pro rata basis, as  needed for hotel renovations or
operations.

                                      F-98
<PAGE>
                        STARWOOD WICHITA INVESTORS, L.P.
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)

8.  SUBSEQUENT EVENT
    Effective January 1, 1995 pursuant to  a Plan of Reorganization executed  on
February  1, 1995, the Property and related hotel operations, subject to related
secured mortgage  obligations, along  with other  real estate  assets,  mortgage
receivables   and  cash  were  transferred   into  two  newly  formed  Operating
Partnerships between Hotel Investors  Trust/Hotel Investors Corporation (a  real
estate  investment trust and  a corporation trading publicly  on a paired basis)
and certain  entities  controlled  by  the Starwood  Capital  Group  and/or  its
affiliates (including Starwood Wichita Investors, L.P.) in exchange for majority
interest  of  the  Operating  Partnership  interests.  Concurrently  with  these
transactions, Hotel  Investors  Trust/Hotel  Investors  Corporation  contributed
substantially  all  of  their  net  assets  and  operations  into  the Operating
Partnerships and  changed their  names to  Starwood Lodging  Trust and  Starwood
Lodging  Corporation,  respectively. Pursuant  to the  terms of  this Agreement,
Starwood  Capital  Group  has  guaranteed  the  Operating  Partnerships  certain
aggregate  minimum cash flows from operations  after capital expenditures of the
property it contributed for a three year period expiring December 31, 1997.

                                      F-99
<PAGE>
                       REPORT OF INDEPENDENT ACCOUNTANTS

To the Partners of Starwood Capital Group:

    In our opinion, the accompanying balance sheet and the related statement  of
operations, of changes in partners' capital and of cash flows present fairly, in
all  material respects, the  financial position of The  French Quarter Square at
December 31, 1994 and the results of  its operations and its cash flows for  the
period  August  1,  1994 to  December  31,  1994, in  conformity  with generally
accepted   accounting   principles.   These   financial   statements   are   the
responsibility  of The French Quarter Square's management; our responsibility is
to express  an opinion  on these  financial statements  based on  our audit.  We
conducted  our audit of  these statements in  accordance with generally accepted
auditing standards which require  that we plan and  perform the audit to  obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the  amounts  and  disclosures  in  the  financial  statements,  assessing   the
accounting  principles used  and significant  estimates made  by management, and
evaluating the overall  financial statement  presentation. We  believe that  our
audit provides a reasonable basis for the opinion expressed above.

    The accompanying financial statements of the French Quarter Square have been
prepared assuming that the Partnership owns its properties. As discussed in Note
7,  a lawsuit had  been filed which  disputes this ownership.  In May, 1995, the
Kentucky Supreme Court upheld a lower court approval of the transaction in which
the properties were acquired.  The ultimate outcome of  any potential appeal  to
this ruling cannot be determined at present. No provision for any liability that
may  result  upon  adjudication  has been  made  in  the  accompanying financial
statements.

                                          PRICE WATERHOUSE LLP

March 3, 1995
Except Note 7, which is as of May 11, 1995
Dallas, Texas

                                     F-100
<PAGE>
                           THE FRENCH QUARTER SQUARE
                                 BALANCE SHEET
                               DECEMBER 31, 1994
                                     ASSETS

<TABLE>
<S>                                                                              <C>
Cash and cash equivalents......................................................  $   214,517
Accounts receivable............................................................      104,820
Inventories....................................................................       25,868
Prepaid expenses...............................................................      117,398
Fixed assets, net of accumulated depreciation (Note 3).........................   12,053,911
Other..........................................................................       50,561
                                                                                 -----------
    Total assets...............................................................  $12,567,075
                                                                                 -----------
                                                                                 -----------

                             LIABILITIES AND PARTNERS' CAPITAL
Accounts payable--trade........................................................  $   105,162
Accrued sales and use taxes....................................................       55,826
Accrued payroll................................................................       26,948
Other accrued liabilities......................................................       19,327
Deferred revenue...............................................................       70,023
Notes payable..................................................................       47,369
Debt allocation (Note 5).......................................................      898,000
                                                                                 -----------
    Total liabilities..........................................................    1,222,655
                                                                                 -----------
Contingencies and uncertainties (Note 7).......................................      --
Partners' capital..............................................................   11,344,420
                                                                                 -----------
    Total liabilities and partners' capital....................................  $12,567,075
                                                                                 -----------
                                                                                 -----------
</TABLE>

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

                                     F-101
<PAGE>
                           THE FRENCH QUARTER SQUARE
                            STATEMENT OF OPERATIONS
               FOR THE PERIOD AUGUST 1, 1994 TO DECEMBER 31, 1994

<TABLE>
<S>                                                                               <C>
Revenues:
  Rooms.........................................................................  $1,415,866
  Food and beverage.............................................................     422,650
  Telephone and other...........................................................     124,381
  Rental........................................................................     290,010
  Expense reimbursements........................................................      49,939
                                                                                  ----------
                                                                                   2,302,846
                                                                                  ----------
Cost of sales--distributed operating expenses:
  Rooms.........................................................................     340,427
  Food and beverage.............................................................     429,269
  Telephone.....................................................................      31,191
  Other.........................................................................      19,798
                                                                                  ----------
                                                                                     820,685
                                                                                  ----------
                                                                                   1,482,161
                                                                                  ----------
Operating department income:
  Undistributed operating expenses:
    Administrative and general..................................................     284,568
    Advertising and promotion...................................................     162,019
    Property operation and maintenance..........................................     245,622
                                                                                  ----------
                                                                                     692,209
                                                                                  ----------
Fixed charges:
  Depreciation..................................................................     311,856
  Real estate taxes and insurance...............................................      75,615
  Interest......................................................................      24,000
                                                                                  ----------
                                                                                     411,471
                                                                                  ----------
Net income for the period.......................................................  $  378,481
                                                                                  ----------
                                                                                  ----------
</TABLE>

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

                                     F-102
<PAGE>
                           THE FRENCH QUARTER SQUARE
                   STATEMENT OF CHANGES IN PARTNERS' CAPITAL
               FOR THE PERIOD AUGUST 1, 1994 TO DECEMBER 31, 1994

<TABLE>
<S>                                                                              <C>
Partners' capital, beginning of period.........................................  $13,454,003
Distributions to partners......................................................   (2,915,035)
Contributions from partners....................................................      426,971
Net income for period..........................................................      378,481
                                                                                 -----------
Partners' capital, end of period...............................................  $11,344,420
                                                                                 -----------
                                                                                 -----------
</TABLE>

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

                                     F-103
<PAGE>
                           THE FRENCH QUARTER SQUARE
                            STATEMENT OF CASH FLOWS
               FOR THE PERIOD AUGUST 1, 1994 TO DECEMBER 31, 1994

<TABLE>
<S>                                                                               <C>
Cash flows from operating activities:
  Net income....................................................................  $  378,481
  Adjustments to reconcile net income to net cash provided by operating
   activities:
    Depreciation................................................................     311,856
    Change in operating assets and liabilities
      Accounts receivable.......................................................    (104,820)
      Inventory.................................................................     (25,868)
      Other assets..............................................................    (167,959)
      Accounts payable..........................................................     105,162
      Accrued liabilities.......................................................     102,101
      Deferred revenue..........................................................      70,023
                                                                                  ----------
        Net cash provided by operating activities...............................     668,976
                                                                                  ----------
Cash flows from financing activities:
  Distributions to partners.....................................................  (2,915,035)
  Contributions from partners...................................................     426,971
  Note payable..................................................................      47,369
  Debt allocation...............................................................     898,000
                                                                                  ----------
        Net cash used in financing activities...................................  (1,542,695)
Net decrease in cash............................................................    (873,719)
                                                                                  ----------
Cash at beginning of period.....................................................   1,088,236
                                                                                  ----------
Cash at end of period...........................................................  $  214,517
                                                                                  ----------
                                                                                  ----------
</TABLE>

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

                                     F-104
<PAGE>
                           THE FRENCH QUARTER SQUARE

                         NOTES TO FINANCIAL STATEMENTS

1.  ORGANIZATION
    The  French Quarter Square (the "Partnership")  owns and operates a 155 room
hotel, a 37,500  square foot  shopping center and  a 12,000  square foot  office
building  (the "Properties") located in Lexington, Kentucky. The shopping center
and office space were completed in 1988 and the hotel was completed in 1989.

    On August 4, 1994,  for an aggregate purchase  price of approximately  $14.8
million,  Berl Holdings,  L.P. ("Berl") in  combination with one  of its limited
partners,  Starwood  Opportunity  Fund  II,   L.P.  ("SOF  II"),  acquired   the
Properties,  a  nearby  warehouse, 7.4  acres  of undeveloped  land  and certain
monetary interests of Kentucky Central  Life Insurance Company in the  operating
accounts  of  the real  estate and  other  amounts due  them under  a settlement
agreement with the previous owners with respect to the mortgage.

    The purchase  price, less  the  estimated value  of the  monetary  interests
acquired,  was allocated by management between  the real assets acquired by Berl
and those  acquired by  SOF II  (the warehouse  and the  undeveloped land)  and,
thereafter,  between  the land,  building and  improvements, and  furniture, and
equipment based on the relative estimated fair value of the individual  property
components.

2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

    BASIS OF PRESENTATION

    The   accompanying  financial   statements  include  the   accounts  of  the
Properties, as  included in  the financial  records of  Berl, as  if it  were  a
separate  legal  entity and  these records  have  been prepared  using generally
accepted accounting principles.

    CASH AND CASH EQUIVALENTS

    For purpose of reporting cash flows, cash and cash equivalents include  cash
in banks and cash on hand.

    FIXED ASSETS

    Fixed  assets are stated at cost. Depreciation is provided using accelerated
methods over the estimated useful lives of the related assets, generally five to
39 years. The  costs of  repairs and minor  renewals that  do not  significantly
extend  the  life of  the  building and  improvements  are normally  expensed as
incurred. The costs of major renovation projects are capitalized and depreciated
over the related period of benefit.

    INVENTORIES

    Food, linen, china, liquor and other inventories are valued at the lower  of
cost or market on a first-in, first-out basis.

    REVENUE RECOGNITION

    Hotel  revenues are recognized  when earned. Office  and retail revenues are
recognized on a straight-line basis over the life of the respective leases.

    INCOME TAXES

    No provision for income  taxes is necessary in  the financial statements  of
the  Partnership  because, as  a  partnership, it  is  generally not  subject to
federal or state income taxes and the tax effects of its activities flow through
to the partners.

                                     F-105
<PAGE>
                           THE FRENCH QUARTER SQUARE

                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)

3.  FIXED ASSETS
    Fixed assets consist of the following at December 31, 1994:

<TABLE>
<S>                                                              <C>
Land...........................................................  $ 1,236,576
Building and improvements......................................   10,060,739
Furniture and equipment........................................    1,068,452
                                                                 -----------
                                                                  12,365,767
Less: accumulated depreciation.................................     (311,856)
                                                                 -----------
                                                                 $12,053,911
                                                                 -----------
                                                                 -----------
</TABLE>

    Depreciation expense for the period August 1, 1994 to December 31, 1994  was
$311,856.

4.  LEASES
    The  office and  retail properties  are leased  under operating  leases with
initial non-cancellable  contracts starting  at thirty-six  months. Some  leases
provide  for tenant reimbursement  of certain common  area maintenance expenses,
insurance and real estate taxes on a monthly basis.

    A summary of the future minimum rentals to be received under non-cancellable
operating leases is as follows:

    Year ending December 31:

<TABLE>
<S>                                                               <C>
1995............................................................  $  503,443
1996............................................................     378,871
1997............................................................     305,724
1998............................................................     292,641
1999............................................................     252,370
Thereafter......................................................   1,266,913
                                                                  ----------
                                                                  $2,999,962
                                                                  ----------
                                                                  ----------
</TABLE>

    Certain retail leases require  percentage rents to be  paid after sales  for
individual retailers have reached a specified level.

5.  JOINT BORROWING DEBT ALLOCATION
    Berl,   through   its   interest  in   Starwood-Huntington   Partners,  L.P.
("Starwood-Huntington"), a majority owned  affiliated partnership, acquired  the
fee  title to the Doubletree Club Hotel of Rancho Bernardo, California which was
financed in part through a $6.8  million mortgage on the acquired property.  The
remaining  purchase price was financed through a $1.95 million borrowing by Berl
secured by the  French Quarter  hotel property  and two  other hotel  properties
owned  by Berl.  The proceeds  of this borrowing  were contributed  by Berl into
Starwood-Huntington. The two  mortgages contain  cross-default provisions  which
effectively  cross-collateralize all  four hotel properties.  The mortgage loans
accrue interest  at LIBOR  plus 2.5%,  payable monthly.  Principal is  due  upon
maturity in September, 1995. It is contemplated that the mortgage will be repaid
with proceeds from a public offering made by Hotel Investors Trust.

    A  pro rata portion of  the Berl loan and  the related interest expense have
been reflected  in  these  financial  statements  based  on  the  relative  1994
acquisition prices of the Properties.

6.  SUBSEQUENT EVENT
    Effective  January 1, 1995, pursuant to a Plan of Reorganization executed on
February  1,  1995,  the  Properties,   subject  to  related  secured   mortgage
obligations,  along with other real estate assets, mortgage receivables and cash
were transferred  into two  newly formed  Operating Partnerships  between  Hotel
Investors  Trust/Hotel Investors Corporation (a real estate investment trust and
a corporation trading publicly on a

                                     F-106
<PAGE>
                           THE FRENCH QUARTER SQUARE

                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)

6.  SUBSEQUENT EVENT (CONTINUED)
paired basis)  and certain  entities controlled  by Starwood  Capital Group,  LP
(including  Berl  and Starwood-Huntington)  in exchange  for  a majority  of the
Operating Partnership's interests. Concurrently  with these transactions,  Hotel
Investors  Trust/Hotel  Investors Corporation  contributed substantially  all of
their net  assets and  operations into  the Operating  Partnerships and  changed
their   name  to  Starwood  Lodging  Trust  and  Starwood  Lodging  Corporation,
respectively.

7.  CONTINGENCIES AND UNCERTAINTIES
    Kentucky Central Life Insurance Company  ("KCL") sold the hotel, office  and
retail  property to Berl. This sale was part of a pooled asset sale conducted by
the Kentucky Insurance Commissioner as rehabilitator of KCL. At the time of  the
sale,  the Kentucky Circuit  Court had approved  the sale, and  KCL had appealed
such approval. These appeals were transferred to the Kentucky Supreme Court.  On
May  11, 1994, the Kentucky Supreme Court unanimously upheld the circuit court's
approval. KCL has the  right to file  for reconsideration of  the case with  the
Kentucky  Supreme Court or it may file a petition for certiorari with the United
States Supreme Court within  ninety days. Neither  Berl or SOF  II are party  to
this  litigation. In the event  that the Commissioner loses  this appeal and the
sales are voided, Berl and SOF II have secured return of their purchase price by
escrowing the proceeds at closing and by obtaining title insurance affirmatively
covering this risk.

                                     F-107
<PAGE>
                       REPORT OF INDEPENDENT ACCOUNTANTS

To the Partners of the Starwood Capital Group:

    We have audited the accompanying schedules of operating revenue and  certain
expenses  of the French Quarter Square (the "Properties") for the period January
1 to July 31, 1994 and the year ended December 31, 1993. These schedules are the
responsibility of the Properties' management.  Our responsibility is to  express
an opinion on these schedules based on our audits.

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

    The accompanying schedules  of operating revenue  and certain expenses  were
prepared  on the basis described in Note 1  and is not intended to be a complete
presentation of the Properties' revenues and expenses.

    In our  opinion, the  schedules of  operating revenue  and certain  expenses
audited  by us present  fairly, in all material  respects, the operating revenue
and certain expenses  of the French  Quarter Square, on  the basis described  in
Note  1, for the period January  1 to July 31, 1994  and the year ended December
31, 1993, in conformity with generally accepted accounting principles.

                                          PRICE WATERHOUSE LLP

Dallas, Texas
March 3, 1995

                                     F-108
<PAGE>
                           THE FRENCH QUARTER SQUARE

              SCHEDULES OF OPERATING REVENUE AND CERTAIN EXPENSES

                   FOR THE PERIOD JANUARY 1 TO JULY 31, 1994
                      AND THE YEAR ENDED DECEMBER 31, 1993

<TABLE>
<CAPTION>
                                                                                                   FOR THE
                                                                                 FOR THE           PERIOD
                                                                               YEAR ENDED       JANUARY 1 TO
                                                                            DECEMBER 31, 1993   JULY 31, 1994
                                                                            -----------------  ---------------
<S>                                                                         <C>                <C>
Operating revenue:
  Rooms...................................................................    $   3,280,411     $   1,898,664
  Food and beverage.......................................................        1,165,305           654,654
  Telephone and other.....................................................          167,231            76,034
  Rental..................................................................          721,356           278,223
  Expense reimbursements..................................................            6,266            36,819
                                                                            -----------------  ---------------
                                                                                  5,340,569         2,944,394
                                                                            -----------------  ---------------

Certain expenses (Note 1):
  Cost of sales...........................................................        1,827,710         1,125,362
  General and administrative..............................................          500,146           316,673
  Marketing...............................................................          399,519           240,699
  Energy costs............................................................          260,755           149,274
  Management fees.........................................................          271,313           147,685
  Real estate taxes.......................................................          186,509          --
  Insurance and property operations.......................................          297,398           169,444
  Common area maintenance.................................................           36,318            18,912
  Other expenses..........................................................           46,130            32,658
                                                                            -----------------  ---------------
                                                                                  3,825,798         2,200,707
                                                                            -----------------  ---------------
Operating revenue in excess of certain expenses...........................    $   1,514,771     $     743,687
                                                                            -----------------  ---------------
                                                                            -----------------  ---------------
</TABLE>

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

                                     F-109
<PAGE>
                           THE FRENCH QUARTER SQUARE

                       NOTES TO THE FINANCIAL STATEMENTS

1.  BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
    The  accompanying schedule of operating revenue and certain expenses relates
to the  operations of  the French  Quarter Square  (the Properties)  located  in
Lexington, Kentucky. The Properties consist of a 155 room hotel, a 37,500 square
foot  shopping center  and a  12,000 square  foot office  building. The shopping
center and office space were  completed in 1988 and  the hotel was completed  in
1989.

BASIS OF PRESENTATION

    This  schedule was prepared for the  partners of Starwood Capital Group (the
Partners), who acquired the Properties  in an acquisition from Kentucky  Central
Life  Insurance  Company  on August  1,  1994. Kentucky  Central  Life Insurance
received the properties through a deed in lieu of foreclosure on June 15,  1994.
Prior  to ownership by  Kentucky Central Life  Insurance Company, the Properties
were owned by French  Quarter Square Limited  (Predecessor), a Kentucky  limited
partnership,  who  had  filed  for protection  under  Chapter  11  Bankruptcy on
September 21, 1993. The Partners  are contemplating selling these properties  to
Hotel  Investors Inc. for inclusion in a real estate investment trust portfolio.
Accordingly, certain  expenses  which may  not  be comparable  to  the  expenses
expected  to be  incurred in the  proposed future operations  of the Properties,
have been excluded under the assumption that the potential transaction described
above will  be  consummated.  Expenses  excluded  consist  of  depreciation  and
valuation  adjustments  to the  building and  improvements, interest  expense on
certain debt incurred by the Properties to acquire and develop the property, and
amortization of expenses not directly related to the proposed future  operations
of the Hotel.

REVENUE AND EXPENSE RECOGNITION

    The accompanying schedule of operating revenue and certain expenses has been
prepared on the accrual basis of accounting.

    Rooms  revenue for the hotel is recognized daily on a check-in basis. Rental
revenue for the office and shopping center is recognized on a monthly basis. All
other revenue is recognized when earned.

2.  RELATED PARTY TRANSACTIONS
    During the  seven-month  period ended  July  31,  1994 and  the  year  ended
December  31,  1993, the  hotel  incurred approximately  $400,000  and $240,000,
respectively, in charges from French  Quarter Properties Inc. (a related  party)
for marketing and management services.

    Payments  totaling approximately  $150,000, for management  fees and leasing
commissions incurred  prior  to January  1,  1993, were  paid  to  Graves/Turner
Developments  on various dates between September 2, 1993 and September 21, 1993.
In addition,  approximately $16,000  and $271,000,  respectively, in  management
fees were incurred and paid to Graves/Turner Development for management services
rendered  during the seven-month period  ended July 31, 1994  and the year ended
December 31, 1993, respectively.

3.  FUTURE MINIMUM RENTALS UNDER OPERATING LEASES
    The Property is leased under  operating leases with initial  non-cancellable
contracts  starting  at  thirty-  six months.  Some  leases  provide  for tenant
reimbursement of certain  common area maintenance  expenses, insurance and  real
estate taxes on a monthly basis.

                                     F-110
<PAGE>
                           THE FRENCH QUARTER SQUARE

                 NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)

3.  FUTURE MINIMUM RENTALS UNDER OPERATING LEASES (CONTINUED)
    A summary of the future minimum rentals to be received under non-cancellable
operating leases is as follows:

<TABLE>
<CAPTION>
YEAR ENDING DECEMBER 31,
- --------------------------------------------------------------------------------
<S>                                                                               <C>
1995............................................................................  $    503,443
1996............................................................................       378,871
1997............................................................................       305,724
1998............................................................................       292,641
1999............................................................................       252,370
Thereafter......................................................................     1,266,913
                                                                                  ------------
                                                                                  $  2,999,962
                                                                                  ------------
                                                                                  ------------
</TABLE>

Several of the retail leases require percentage rents to be paid after sales for
individual retailers have reached a specified level.

                                     F-111
<PAGE>
                       REPORT OF INDEPENDENT ACCOUNTANTS

To the Partners of Berl Holdings, L.P.:

    In  our opinion, the accompanying balance sheet and the related statement of
operations and  retained earnings  and  of cash  flows  present fairly,  in  all
material respects, the financial position of Capitol Hill Suites at December 31,
1994,  and the results of its operations and  its cash flows for the period July
14, 1994  (acquisition)  to  December  31, 1994  in  conformity  with  generally
accepted   accounting   principles.   These   financial   statements   are   the
responsibility of  Capitol Hill  Suites' management;  our responsibility  is  to
express  an  opinion  on  these  financial statements  based  on  our  audit. We
conducted our audit of these  financial statements in accordance with  generally
accepted auditing standards which requires that we plan and perform the audit to
obtain  reasonable assurance about whether the  financial statements are free of
material misstatements. An audit includes  examining, on a test basis,  evidence
supporting  the amounts and  disclosures in the  financial statements, assessing
the accounting principles used and significant estimates made by management, and
evaluating the overall  financial statement  presentation. We  believe that  our
audit provides a reasonable basis for the opinion expressed above.

                                             PRICE WATERHOUSE LLP

Washington, DC
March 2, 1995

                                     F-112
<PAGE>
                       REPORT OF INDEPENDENT ACCOUNTANTS

To the Partners of Berl Holdings, L.P.

    In  our opinion, the accompanying balance sheet at December 31, 1993 and the
related statement of  operations, changes  in stockholder's equity  and of  cash
flows  present  fairly, in  all material  respects,  the financial  position and
results of operations  and cash  flows for Capitol  Hill Suites  for the  period
January  1, 1994  to July  13, 1994, and  the year  ended December  31, 1993, in
conformity  with  generally  accepted  accounting  principles.  These  financial
statements  are  the  responsibility  of Capitol  Hill  Suites'  management; our
responsibility is to express an opinion  on these financial statements based  on
our  audit. We conducted  our audit of these  financial statements in accordance
with generally  accepted auditing  standards  which requires  that we  plan  and
perform  the audit  to obtain reasonable  assurance about  whether the financial
statements are free of material misstatements. An audit includes examining, on a
test basis, evidence  supporting the  amounts and disclosures  in the  financial
statements,  assessing the accounting principles  used and significant estimates
made by management, and evaluating the overall financial statement presentation.
We believe that our audit provides a reasonable basis for the opinion  expressed
above.

                                             PRICE WATERHOUSE LLP

Washington, DC
March 2, 1995

                                     F-113
<PAGE>
                              CAPITOL HILL SUITES

                                 BALANCE SHEET

                                     ASSETS

<TABLE>
<CAPTION>
                                                                                           DECEMBER 31,
                                                                                    --------------------------
<S>                                                                                 <C>           <C>
                                                                                                  (PREDECESSOR)
                                                                                        1994          1993
                                                                                    ------------  ------------
Cash..............................................................................  $    192,335   $   91,175
Accounts receivable...............................................................        64,142      130,711
Inventory, at cost................................................................        57,206       51,097
Other.............................................................................        29,736       20,543

Fixed assets:
  Land............................................................................     1,275,528    2,258,000
  Building and building improvements..............................................     6,713,347    5,640,117
  Furniture, fixtures and equipment...............................................       719,724      419,093
                                                                                    ------------  ------------
                                                                                       8,708,599    8,317,210
Less: Accumulated depreciation....................................................       204,124      523,591
                                                                                    ------------  ------------
                                                                                       8,504,475    7,793,619
                                                                                    ------------  ------------
    Total assets..................................................................  $  8,847,894   $8,087,145
                                                                                    ------------  ------------
                                                                                    ------------  ------------

                                       LIABILITIES AND DIVISION EQUITY

Accounts payable..................................................................  $    139,422   $  141,597
Accounts payroll..................................................................        40,596       20,243
Other accrued expenses............................................................        54,238       20,244
Mortgage payable (Note 3).........................................................       617,000       --
                                                                                    ------------  ------------
    Total liabilities.............................................................       851,256      182,084
                                                                                    ------------  ------------
Division equity...................................................................     7,996,638    7,905,061
                                                                                    ------------  ------------
    Total liabilities and division equity.........................................  $  8,847,894  $ 8,087,145
                                                                                    ------------  ------------
                                                                                    ------------  ------------
</TABLE>

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

                                     F-114
<PAGE>
                              CAPITOL HILL SUITES
                            STATEMENT OF OPERATIONS

<TABLE>
<CAPTION>
                                                        FOR THE PERIOD    PREDECESSOR FOR
                                                        JULY 14, 1994       THE PERIOD      PREDECESSOR
                                                       (ACQUISITION) TO   JANUARY 1, 1994    YEAR ENDED
                                                         DECEMBER 31,       TO JULY 13,     DECEMBER 31,
                                                             1994              1994             1993
                                                       ----------------   ---------------   ------------
Revenues:
<S>                                                    <C>                <C>               <C>
  Suites.............................................     $1,412,222        $1,856,654       $3,146,322
  Telephone..........................................         50,196            58,061          101,665
  Other..............................................         50,618            56,455          147,330
                                                       ----------------   ---------------   ------------
                                                           1,513,036         1,971,170        3,395,317
                                                       ----------------   ---------------   ------------
Departmental expenses:
  Suites.............................................        416,777           519,190          875,318
  Telephone..........................................         18,340            22,642           47,705
  Other..............................................         16,796            20,368           48,232
                                                       ----------------   ---------------   ------------
                                                             451,913           562,200          971,255
                                                       ----------------   ---------------   ------------
Gross profit.........................................      1,061,123         1,408,970        2,424,062
                                                       ----------------   ---------------   ------------
Other expenses:
  General and administrative.........................        166,206           222,244          418,513
  Advertising and promotion..........................         81,992           110,942          210,317
  Utilities..........................................         57,921            66,962          133,693
  Maintenance and repairs............................         93,454           124,995          185,766
  Insurance and taxes................................         74,234            60,518          152,834
  Depreciation and amortization......................        204,124           154,575          253,600
  Management fees....................................         40,888           102,562          156,874
  Other..............................................          6,696             3,865
                                                       ----------------   ---------------   ------------
                                                             725,515           846,663        1,511,597
                                                       ----------------   ---------------   ------------
Income from hotel operations.........................        335,608           562,307          912,465
Interest expense.....................................         16,000           --               --
Other................................................       --                  95,238          --
                                                       ----------------   ---------------   ------------
Net income...........................................     $  319,608        $  467,069       $  912,465
                                                       ----------------   ---------------   ------------
                                                       ----------------   ---------------   ------------
</TABLE>

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

                                     F-115
<PAGE>
                              CAPITOL HILL SUITES
                    STATEMENT OF CHANGES IN DIVISION EQUITY

<TABLE>
<CAPTION>
                                                                                                  FOR THE PERIOD
                                                                                                   JULY 14, 1994
                                                                                                 (ACQUISITION) TO
                                                                                                 DECEMBER 31, 1994
                                                                                                 -----------------
<S>                                                                                              <C>
Contributed capital............................................................................    $   8,515,307
Capital withdrawal.............................................................................         (838,277)
Net income for period..........................................................................          319,608
                                                                                                 -----------------
Division equity, ending........................................................................    $   7,996,638
                                                                                                 -----------------
                                                                                                 -----------------
</TABLE>

- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY (PREDECESSOR)

                                                                              FOR THE PERIOD
                                                                                JANUARY 1,
                                                                               1994 TO JULY
                                                                                 13, 1994
                                                                              --------------
Stockholders' equity, beginning.............................................    $7,905,061
<S>                                                                           <C>
Capital withdrawal..........................................................    (8,315,397)
Distributions to stockholder, net...........................................      (194,268)
Net income for period.......................................................       467,069
                                                                              --------------
Stockholders' equity, ending................................................    $ (137,535)
                                                                              --------------
                                                                              --------------

<CAPTION>

                                                                              FOR THE PERIOD
                                                                                JANUARY 1,
                                                                                 1993 TO
                                                                               DECEMBER 31,
                                                                                   1993
                                                                              --------------
<S>                                                                           <C>
Stockholders' equity, beginning.............................................    $7,697,976
Distributions to stockholder, net...........................................      (705,380)
Net income for period.......................................................       912,465
                                                                              --------------
Stockholders' equity, ending................................................    $7,905,061
                                                                              --------------
                                                                              --------------
</TABLE>

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

                                     F-116
<PAGE>
                              CAPITOL HILL SUITES
                            STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>
                                                         FOR THE    PREDECESSOR
                                                       PERIOD JULY    FOR THE
                                                        14, 1994       PERIOD     PREDECESSOR
                                                       (ACQUISITION)  JANUARY 1,  YEAR ENDED
                                                       TO DECEMBER  1994 TO JULY   DECEMBER
                                                        31, 1994      13, 1994     31, 1993
                                                       -----------  ------------  -----------
Cash flows from operating activities:
<S>                                                    <C>          <C>           <C>
Net income...........................................   $ 319,608    $  467,069    $ 912,465
Adjustments to reconcile net income to net cash
 provided by (used in) operating activities:
  Depreciation and amortization......................     204,124       154,575      253,600
  Gain on sale of fixed assets.......................      --            --           (3,821)
Changes in assets and liabilities:
  (Increase) decrease in accounts receivable.........     (14,104)      130,711       16,238
  (Increase) decrease in inventory...................      (5,745)       51,097        7,727
  (Increase) decrease in other.......................      (7,183)       20,543       (3,249)
  Increase (decrease) in accounts payable............     139,422      (141,597)      41,351
  Decrease in accrued payroll........................      (7,131)      (20,243)     (27,116)
  Decrease in other accrued expenses.................     (10,279)      (20,244)     (63,389)
                                                       -----------  ------------  -----------
    Net cash provided by operating activities........     618,712       641,911    1,133,806
                                                       -----------  ------------  -----------
Cash flows from investing activities:
  Capital expenditures...............................  (8,720,407)     (264,557)    (527,883)
  Proceeds from sale of fixed assets.................      --         8,315,397        3,821
                                                       -----------  ------------  -----------
    Net cash (used in) provided by investing
     activities......................................  (8,720,407)    8,050,840     (524,062)
                                                       -----------  ------------  -----------
Cash flows from financing activities:
  Partners' capital contribution.....................   8,515,307        --           --
  Proceeds from mortgage borrowings..................     617,000        --           --
  Capital withdrawal.................................    (838,277)   (8,315,397)      --
  Distributions to stockholder, net..................      --          (194,268)    (705,380)
                                                       -----------  ------------  -----------
    Net cash provided by (used in) financing
     activities......................................   8,294,030    (8,509,665)    (705,380)
Net increase (decrease) in cash......................     192,335       183,086      (95,636)
Cash, beginning......................................      --            91,175      186,811
                                                       -----------  ------------  -----------
Cash, ending.........................................   $ 192,335    $  274,261    $  91,175
                                                       -----------  ------------  -----------
                                                       -----------  ------------  -----------
</TABLE>

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

                                     F-117
<PAGE>
                              CAPITOL HILL SUITES

                         NOTES TO FINANCIAL STATEMENTS

                               DECEMBER 31, 1994

1.  ORGANIZATION.
    Capitol  Hill  Suites (the  Property), a  152 room  suites hotel  located in
Washington D.C., was  acquired by Berl  Holdings, L.P. (Berl)  on July 14,  1994
from  Capitol  Hill  Holdings, Inc.  (the  Predecessor) which  had  acquired the
Property from a subsidiary of Marine Midland Realty Credit Corporation, in 1991.

2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES.

BASIS OF PRESENTATION

    The accompanying financial statements include the accounts of the  Property,
as  included in the financial records of Berl and the Predecessor, as if it were
a separate  legal entity  and have  been  prepared using  the accrual  basis  of
accounting.

CASH AND CASH EQUIVALENTS

    The  Property considers highly liquid investments purchased with an original
maturity of three months or less to be cash equivalents.

INVENTORY

    Inventory is stated at the lower of cost or market. Cost is determined using
the first-in, first-out method.

FIXED ASSETS

    Fixed assets are recorded at the lower of cost or net realizable value based
on fair value allocations as determined  by management at the acquisition  date.
Building  and building  improvements, furniture  and fixtures  and equipment are
depreciated using the straight-line method  over estimated lives ranging from  5
to  30 years. The costs of repairs  and minor renewals that do not significantly
extend the life of the property and equipment are normally expensed as incurred.
The costs of major renovation projects are capitalized and depreciated over  the
related period of benefit.

INCOME TAXES

    At  December 31, 1994, the Property is  owned by a partnership, as such, the
Property is not subject to federal or state income taxes; the tax effect of  the
property's  activities  accrues to  its partners.  Accordingly, no  provision or
benefit for income taxes is necessary in the financial statements for the period
from July 14, 1994 to December 31, 1994.

    The Predecessor corporation is a participant in a joint venture under  which
the  venture partner is allocated substantially all of the results of operations
for tax purposes.  The venture partnership  is a foreign  corporation which  has
substantial   losses  for  which  no   benefit  had  previously  been  realized.
Accordingly, no  provision or  benefit  for federal  or  state income  taxes  is
provided for in the financial statements for the periods ended December 31, 1993
and July 13, 1994.

3.  MORTGAGE PAYABLE.
    Berl   through   its   interest   in   Starwood-Huntington   Partners,  L.P.
("Starwood-Huntington"), a majority owned  affiliated partnership, acquired  the
fee  title to the Doubletree Club Hotel of Rancho Bernardo, California for $8.25
million which  was financed  in part  through  a $6.8  million mortgage  on  the
acquired  property. The  remaining purchase price  was financed  through a $1.95
million borrowing by Berl secured by the Property and two other hotel properties
owned by Berl.  The proceeds  of this borrowing  were contributed  by Berl  into
Starwood-Huntington.  The two mortgages  contain cross-default provisions, which
effectively cross-collateralize all  four hotel properties.  The mortgage  loans
accrue  interest  at LIBOR  plus 2.5%,  payable monthly.  Principal is  due upon
maturity in September, 1995.

    A pro rata portion of  the Berl loan and  the related interest expense  have
been  reflected  in  these  financial  statements  based  on  the  relative 1994
acquisition prices of the three properties securing the loan.

                                     F-118
<PAGE>
                              CAPITOL HILL SUITES

                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)

                               DECEMBER 31, 1994

4.  MANAGEMENT AGREEMENT.
    The  property  has   a  management  agreement   with  Hospitality   Partners
(Hospitality),  a minority limited partner in Berl. The agreement provides for a
monthly management fee of 8.5% (10% under predecessor) of adjusted net operating
income, as  defined  in  the  agreement. The  agreement  also  provides  for  an
incentive  fee equal to 20% of adjusted  net operating income, as defined by the
agreement, in excess of certain thresholds, which were increased concurrent with
the acquisition described in Note 1.  The management and incentive fees for  the
period July 14, 1994 to December 31, 1994 the period January 1, 1994 to July 13,
1994  and the year  ended December 31, 1993,  approximated $41,000, $103,000 and
$157,000, respectively.

    During the  period July  14,  1994 through  December  31, 1994,  the  period
January  1, 1994 through  July 13, 1994,  and the year  ended December 31, 1993,
$20,000, $25,000 and $45,600, respectively  was paid to Hospitality for  certain
accounting services provided to the Suites.

5.  SUBSEQUENT EVENT.
    Effective  January 1, 1995 pursuant to  a Plan of Reorganization executed on
February 1, 1995, the Property and related hotel operations, subject to  related
secured  mortgage  obligations, along  with other  real estate  assets, mortgage
receivables  and  cash  were  transferred   into  two  newly  formed   Operating
Partnerships  between Hotel Investors Trust/Hotel  Investors Corporation (a real
estate investment trust and  a corporation trading publicly  on a paired  basis)
and  certain  entities  controlled  by the  Starwood  Capital  Group  and/or its
affiliates (including  Berl and  Starwood-Huntington) in  exchange for  majority
interest  of  the  Operating  Partnerships  interests.  Concurrently  with these
transactions, Hotel  Investors  Trust/Hotel  Investors  Corporation  contributed
substantially  all  of  their  net  assets  and  operations  into  the Operating
Partnerships and  changed their  names to  Starwood Lodging  Trust and  Starwood
Lodging Corporation, respectively.

                                     F-119
<PAGE>
                          INDEPENDENT AUDITORS' REPORT

To Starwood Lodging Trust and Starwood Lodging Corporation:

    We have audited the accompanying balance sheets of the Doubletree Club Hotel
of  Rancho Bernardo  (the "Hotel")  as of  December 31,  1994 and  1993, and the
related statements of operations  and owners' equity and  of cash flows for  the
periods September 16, 1994 to December 31, 1994 and January 1, 1994 to September
15,  1994 and for the  year ended December 31,  1993. These financial statements
are the  responsibility of  the  Hotel's management.  Our responsibility  is  to
express an opinion on these financial statements based on our audits.

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

    In our opinion, such  financial statements present  fairly, in all  material
respects, the financial position of the Doubletree Club Hotel of Rancho Bernardo
at  December 31, 1994 and  1993, and the results of  its operations and its cash
flows for the periods  September 16, 1994  to December 31,  1994 and January  1,
1994  to  September  15,  1994 and  for  the  year ended  December  31,  1993 in
conformity with generally accepted accounting principles.

    As discussed in Note 1 to  the financial statements, the Hotel was  acquired
by  Starwood-Huntington Partners,  L.P. on September  16, 1994  in a transaction
accounted for  as a  purchase. As  a result  of the  acquisition, the  financial
statements  for  the period  subsequent to  the acquisition  are presented  on a
different basis  of  accounting than  that  in  the preceding  periods  and  are
therefore not directly comparable.

                                          DELOITTE & TOUCHE LLP

Los Angeles, California
March 24, 1995

                                     F-120
<PAGE>
                    DOUBLETREE CLUB HOTEL OF RANCHO BERNARDO

                                 BALANCE SHEETS

                           DECEMBER 31, 1994 AND 1993

                                     ASSETS

<TABLE>
<CAPTION>
                                                                                     SUCCESSOR     PREDECESSOR
                                                                                    ------------  -------------
                                                                                           DECEMBER 31,
                                                                                    ---------------------------
                                                                                        1994          1993
                                                                                    ------------  -------------
<S>                                                                                 <C>           <C>
CURRENT ASSETS:
Cash and cash equivalents (Note 1)................................................  $    190,217  $     283,062
Accounts receivable, less allowance for doubtful accounts of $12,240 in 1994 and
 $5,772 in 1993...................................................................        91,913         65,999
Due from Operator (Note 2)........................................................       --             126,000
Deferred financing costs, net of accumulated amortization of $22,750..............        54,964       --
Inventories (Note 1)..............................................................        11,227         10,124
Prepaid expenses..................................................................        29,311          2,499
                                                                                    ------------  -------------
    Total current assets..........................................................       377,632        487,684
Restricted cash (Note 2)..........................................................       --             328,394
Property and equipment, Net (Notes 1 and 4).......................................     8,180,392      8,091,886
Other assets......................................................................       --                 529
                                                                                    ------------  -------------
    TOTAL.........................................................................  $  8,558,024  $   8,908,493
                                                                                    ------------  -------------
                                                                                    ------------  -------------

                                        LIABILITIES AND OWNERS' EQUITY
CURRENT LIABILITIES:
Accounts payable..................................................................  $    104,955  $      21,445
Due to Operator (Note 2)..........................................................                       17,206
Accrued expenses, including pre-petition liabilities of $59,618 in 1993...........       166,785        221,780
Notes payable (Note 5)............................................................     6,800,000       --
                                                                                    ------------  -------------
    Total current liabilities.....................................................     7,071,740        260,431
OWNERS' EQUITY....................................................................     1,486,284      8,648,062
                                                                                    ------------  -------------
    TOTAL.........................................................................  $  8,558,024  $   8,908,493
                                                                                    ------------  -------------
                                                                                    ------------  -------------
</TABLE>

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

                                     F-121
<PAGE>
                    DOUBLETREE CLUB HOTEL OF RANCHO BERNARDO
                  STATEMENTS OF OPERATIONS AND OWNERS' EQUITY
              PERIODS SEPTEMBER 16, 1994 TO DECEMBER 31, 1994 AND
                   JANUARY 1, 1994 TO SEPTEMBER 15, 1994 AND
                          YEAR ENDED DECEMBER 31, 1993

<TABLE>
<CAPTION>
                                                                     SUCCESSOR              PREDECESSOR
                                                                  ---------------  -----------------------------
                                                                  SEPTEMBER 16 TO   JANUARY 1 TO
                                                                   DECEMBER 31,     SEPTEMBER 15,   DECEMBER 31,
                                                                       1994             1994            1993
                                                                  ---------------  ---------------  ------------
<S>                                                               <C>              <C>              <C>
REVENUES:
  Rooms.........................................................   $     868,926    $   2,392,008    $2,914,592
  Food and beverage.............................................          46,354          134,854       197,863
  Telephone.....................................................          50,525          146,027       173,716
  Other.........................................................          31,647           82,917        49,251
                                                                  ---------------  ---------------  ------------
    Total revenues..............................................         997,452        2,755,806     3,335,422
                                                                  ---------------  ---------------  ------------
COST OF SALES:
  Rooms.........................................................         174,129          512,552       647,623
  Food and beverage.............................................          53,379          129,125       143,377
  Telephone.....................................................          14,402           37,228        48,957
  Other.........................................................           3,585           12,693        15,249
                                                                  ---------------  ---------------  ------------
    Total cost of sales.........................................         245,495          691,598       855,206
                                                                  ---------------  ---------------  ------------
                                                                         751,957        2,064,208     2,480,216
                                                                  ---------------  ---------------  ------------
EXPENSES:
  Operating (Note 2)............................................         327,135          874,208     1,118,253
  General and administrative....................................         127,293          341,633       437,602
  Management and royalty fees (Note 2)..........................          49,937          138,008       166,211
  Depreciation and amortization.................................         219,302          329,037       462,348
  Interest......................................................         156,378         --              --
                                                                  ---------------  ---------------  ------------
    Total expenses..............................................         880,045        1,682,886     2,184,414
                                                                  ---------------  ---------------  ------------
NET (LOSS) INCOME...............................................        (128,088)         381,322       295,802
OWNERS' EQUITY..................................................        --               --              --
  Beginning of period...........................................       1,688,780        8,648,062     9,007,939
  Contributions.................................................         246,290         --              --
  Distributions, net (Note 6)...................................        (320,698)        (107,966)     (655,679)
                                                                  ---------------  ---------------  ------------
  End of period.................................................   $   1,486,284    $   8,921,418    $8,648,062
                                                                  ---------------  ---------------  ------------
                                                                  ---------------  ---------------  ------------
</TABLE>

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

                                     F-122
<PAGE>
                    DOUBLETREE CLUB HOTEL OF RANCHO BERNARDO
                            STATEMENTS OF CASH FLOWS
              PERIODS SEPTEMBER 16, 1994 TO DECEMBER 31, 1994 AND
                   JANUARY 1, 1994 TO SEPTEMBER 15, 1994 AND
                          YEAR ENDED DECEMBER 31, 1993

<TABLE>
<CAPTION>
                                                                   SUCCESSOR                  PREDECESSOR
                                                               ------------------  ----------------------------------
                                                                 FOR THE PERIOD    FOR THE PERIOD
                                                               SEPTEMBER 16, 1994  JANUARY 1, 1994    FOR THE YEAR
                                                                (ACQUISITION TO     TO SEPTEMBER          ENDED
                                                                  DECEMBER 31,           15,          DECEMBER 31,
                                                                      1994              1994              1993
                                                               ------------------  ---------------  -----------------
<S>                                                            <C>                 <C>              <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net (loss) income..........................................     $   (128,088)     $     381,322      $   295,802
Adjustments to reconcile net (loss) income to net cash
 provided by operating activities:
  Depreciation and amortization..............................          219,302            329,037          462,348
  Provision for doubtful accounts............................           12,240             12,334            1,098
Changes in operating assets and liabilities:
  Accounts receivable........................................           29,204            (90,683)          (6,548)
  Due from Operator..........................................          --                 126,000          --
  Inventories................................................            1,377             (2,481)            (246)
  Prepaid expenses and other assets..........................          (29,311)             2,502            1,296
  Deferred financing costs...................................          (77,714)          --                --
  Accounts payable...........................................          104,955            124,867            1,109
  Due to Maruko, Inc.........................................          --                  32,136           44,321
  Due to Operator............................................          --                   2,896              585
  Accrued expenses...........................................          135,500             51,781           (1,384)
                                                               ------------------  ---------------  -----------------
    Net cash provided by operating activities................          267,465            969,711          798,381
                                                               ------------------  ---------------  -----------------
CASH FLOWS FROM INVESTING ACTIVITIES:
  Acquisition of Hotel.......................................       (8,488,779)          --                --
  Purchase of property and equipment.........................           (2,841)            (1,900)         (36,576)
  Increase in restricted cash................................          --                 (78,365)        (106,699)
                                                               ------------------  ---------------  -----------------
    Net cash used in investing activities....................       (8,491,620)           (80,265)        (143,275)
                                                               ------------------  ---------------  -----------------
CASH FLOWS FROM FINANCING ACTIVITIES:
  Owner's capital contribution...............................        1,935,070           --                --
  Distributions..............................................         (320,698)          (275,000)        (700,000)
  Increase in notes payable..................................        6,800,000           --                --
                                                               ------------------  ---------------  -----------------
    Net cash provided by (used in) financing activities......        8,414,372           (275,000)        (700,000)
                                                               ------------------  ---------------  -----------------
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS.........          190,217            614,446          (44,894)
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD...............          --                 283,062          327,956
                                                               ------------------  ---------------  -----------------
CASH AND CASH EQUIVALENTS, END OF PERIOD.....................     $    190,217      $     897,508      $   283,062
                                                               ------------------  ---------------  -----------------
                                                               ------------------  ---------------  -----------------
</TABLE>

See notes to financial statements.                                   (Continued)

SUPPLEMENTAL DISCLOSURE OF NONCASH AND FINANCING ACTIVITIES:

    Amounts due to Maruko, Inc. of $167,034 and $44,321 were credited to owners'
equity  in the period ended  September 15, 1994 and  the year ended December 31,
1993, respectively.

    On September  16, 1994,  Starwood-Huntington  Partners, L.P.  purchased  the
Hotel  for $8,488,779. In conjunction with  the acquisition, assets acquired and
liabilities assumed were as follows:

<TABLE>
<S>                                                               <C>
Fair value of assets acquired...................................  $8,520,184
Cash paid.......................................................  $8,488,779
Liabilities assumed.............................................  $  31,405
</TABLE>

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

                                     F-123
<PAGE>
                    DOUBLETREE CLUB HOTEL OF RANCHO BERNARDO
                         NOTES TO FINANCIAL STATEMENTS

1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES.

GENERAL INFORMATION

    The Doubletree Club Hotel of Rancho Bernardo (the "Hotel") was owned jointly
by  Maruko,  Inc. ("Maruko"),  a Japanese  corporation, and  individual Japanese
investors. Compri Management  Corporation No.  8 (the  "Operator") operated  the
Hotel under management and franchise agreements with Maruko (see Note 2).

    Maruko  applied to  the Tokyo District  Court for  protection from creditors
under the Corporation Reorganization Law on August 29, 1991 and under Chapter 11
with the United States Bankruptcy  Court on October 30,  1991. On July 1,  1994,
the  Tokyo District  Court approved Maruko's  plan for  reorganization under the
Corporation Reorganization Law  in Japan, and  on February 3,  1994, the  United
States  Bankruptcy Court approved Maruko's  application for reorganization under
Chapter 11. As  part of  the bankruptcy proceedings,  Maruko sold  the Hotel  to
Starwood--Huntington Partners, L.P. on September 16, 1994.

    Effective  January  1, 1995  the assets  and liabilities  of the  Hotel were
contributed by Starwood-- Huntington Partners, L.P.  to SLT Realty L.P. and  SLC
Operating L.P., in exchange for partnership interests.

CASH AND CASH EQUIVALENTS

    The  Hotel considers  all highly  liquid debt  instruments purchased  with a
maturity of three months or less to be cash equivalents.

INVENTORIES

    Inventories, consisting primarily of  food and beverage,  are stated at  the
lower of cost or market. Cost is determined on the first-in, first-out method.

PROPERTY AND EQUIPMENT

    Property  and equipment are  stated at the  lower of cost  or net realizable
value. Depreciation is  computed on  the straight-line  and accelerated  methods
over the estimated useful lives of the respective assets.

INCOME TAXES

    No  provision has been made for income taxes in the financial statements, as
any taxable income or loss of the Hotel is included in the income tax returns of
Maruko and the individual Japanese investors for the periods ending on or before
September 15, 1994, and  of Starwood--Huntington Partners,  L.P. for the  period
September 16, 1994 through December 31, 1994.

2.  MANAGEMENT AND FRANCHISE AGREEMENTS.
    The  management  fee consists  of  a base  fee of  5%  of gross  revenue, as
defined, and a 10% incentive fee on the amount by which net operating income, as
defined, exceeds $1,500,000. The franchise  agreement requires a royalty fee  of
3%   of  gross  room  revenues.  However,   this  fee  is  deductible  from  the
aforementioned 5% base management fee. The management and royalty fees  amounted
to  $49,937 and $138,008 for the periods September 16, 1994 to December 31, 1994
and January 1, 1994  to September 15, 1994,  respectively, and $166,211 for  the
year ended December 31, 1993. No incentive fee was earned.

    The  franchise agreement requires  the Hotel to contribute  3% of gross room
revenues to the Operator for marketing services. This fee, which is included  in
operating  expenses,  amounted  to  approximately $26,000  and  $72,000  for the
periods September 16, 1994 to December 31, 1994 and January 1, 1994 to September
15, 1994, respectively, and $88,000 for the year ended December 31, 1993.

    The Operator provides centralized accounting and data processing services to
the Hotel  in  accordance with  the  management  agreement. The  cost  of  these
services  amounted to $12,000 and $36,000 for  the periods September 16, 1994 to
December 31, 1994 and January 1, 1994 to September 15, 1994 and $48,000 for  the
year ended December 31, 1993.

                                     F-124
<PAGE>
                    DOUBLETREE CLUB HOTEL OF RANCHO BERNARDO
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)

2.  MANAGEMENT AND FRANCHISE AGREEMENTS. (CONTINUED)
    The   management  agreement  with  Maruko   included  a  provision  for  the
establishment of a fund for replacement  of furniture and fixtures, equal to  3%
of gross revenues. The fund is classified as restricted cash in the accompanying
balance sheets.

    The  $126,000 due from the Operator in 1993 was non-interest bearing and was
paid in 1994.

3.  RELATED PARTIES.
    Maruko paid $167,034 for the period ended September 15, 1994 and $44,321 for
the year ended December  31, 1993 for  various expenses on  behalf of the  Hotel
(see Note 6).

4.  PROPERTY AND EQUIPMENT.
    Property and equipment are summarized as follows:

<TABLE>
<CAPTION>
                                                                   DECEMBER 31,
                                                            --------------------------
                                                                1994          1993           LIVES
                                                            ------------  ------------  ----------------
<S>                                                         <C>           <C>           <C>
Land and improvements.....................................  $  1,255,872  $  1,510,346
Building and improvements.................................     6,221,530     5,701,382  10 to 40 years
Furniture and equipment...................................       899,542     2,342,324  3 to 10 years
                                                            ------------  ------------
                                                               8,376,944     9,554,052
Less accumulated depreciation.............................       196,552     1,462,166
                                                            ------------  ------------
                                                            $  8,180,392  $  8,091,886
                                                            ------------  ------------
                                                            ------------  ------------
</TABLE>

5.  NOTES PAYABLE.
    At  the time  of the purchase  of the  Hotel, Starwood--Huntington Partners,
L.P. obtained a  note payable  to Lexington  Mortgage Company.  The note,  which
bears  interest at  LIBOR plus  2.5% (10.25%  at December  31, 1994),  is due in
October 1995.

    Interest paid in the period ended December 31, 1994 was $108,210.

6.  DISTRIBUTIONS.
    Certain amounts payable  to Maruko  will not  be settled  by cash  payments.
Accordingly, such amounts have been credited to owners' equity (see Note 3). The
Hotel distributed $275,000 and $700,000 in cash to Maruko for the period January
1,  1994  to September  15,  1994, and  for the  year  ended December  31, 1993,
respectively.

                                     F-125
<PAGE>
                       REPORT OF INDEPENDENT ACCOUNTANTS

To the Partners of Starwood Capital Group

    In our opinion, the accompanying balance sheet and the related statements of
operations, of changes in partners' capital and of cash flows present fairly, in
all material  respects,  the  financial position  of  Embassy  Suites--Tempe  at
December  31, 1994 and 1993 and the results of its operations and its cash flows
for the  years then  ended,  in conformity  with generally  accepted  accounting
principles.  These  financial  statements  are  the  responsibility  of  Embassy
Suites--Tempe's management; our responsibility is to express an opinion on these
financial statements  based on  our audits.  We conducted  our audits  of  these
statements  in  accordance  with  generally  accepted  auditing  standards which
require that we plan and perform the audit to obtain reasonable assurance  about
whether  the financial  statements are free  of material  misstatement. An audit
includes examining,  on  a  test  basis, evidence  supporting  the  amounts  and
disclosures  in the  financial statements,  assessing the  accounting principles
used and significant estimates  made by management,  and evaluating the  overall
financial   statement  presentation.  We  believe  that  our  audits  provide  a
reasonable basis for the opinion expressed above.

                                          PRICE WATERHOUSE LLP

May 25, 1995
Dallas, Texas

                                     F-126
<PAGE>
                             EMBASSY SUITES--TEMPE

                                 BALANCE SHEET

                                     ASSETS

<TABLE>
<CAPTION>
                                                                                             DECEMBER 31
                                                                                     ----------------------------
                                                                                         1994           1993
                                                                        MARCH 31,    -------------  -------------
                                                                          1995
                                                                      -------------
                                                                       (UNAUDITED)
<S>                                                                   <C>            <C>            <C>
Cash and cash equivalents...........................................  $     708,063  $     454,221  $     406,687
Accounts receivable, net of allowance for doubtful accounts ($2,000
 at December 31, 1994 and December 31, 1993.........................        515,291        274,701        321,431
Accounts receivable--affiliated company (Note 7)....................       --               31,347       --
Fixed assets, net of accumulated depreciation (Note 4)..............     10,885,640     10,930,111     11,184,706
Other...............................................................         50,616         38,529          8,044
                                                                      -------------  -------------  -------------
    TOTAL ASSETS....................................................  $  12,159,610  $  11,728,909  $  11,920,868
                                                                      -------------  -------------  -------------
                                                                      -------------  -------------  -------------

                                        LIABILITIES AND PARTNERS' CAPITAL
Accounts payable--trade.............................................  $      25,187  $      21,956  $      33,986
Accounts payable--affiliated company (Note 7).......................         48,842       --                7,520
Accrued taxes other than income.....................................        131,113        135,042        141,725
Other accrued liabilities...........................................        280,436        307,420        207,894
Long-term debt (Note 6).............................................       --             --            7,002,613
                                                                      -------------  -------------  -------------
    TOTAL LIABILITIES...............................................        485,578        464,418      7,393,738
Partners' capital...................................................     11,674,032     11,264,491      4,527,130
                                                                      -------------  -------------  -------------
    TOTAL LIABILITIES AND PARTNER'S CAPITAL.........................  $  12,159,610  $  11,728,909  $  11,920,868
                                                                      -------------  -------------  -------------
                                                                      -------------  -------------  -------------
</TABLE>

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

                                     F-127
<PAGE>
                             EMBASSY SUITES--TEMPE
                            STATEMENT OF OPERATIONS

<TABLE>
<CAPTION>
                                                               THREE MONTHS ENDED              YEAR ENDED
                                                                   MARCH 31,                  DECEMBER 31,
                                                           --------------------------  --------------------------
                                                               1995          1994          1994          1993
                                                           ------------  ------------  ------------  ------------
                                                                  (UNAUDITED)
<S>                                                        <C>           <C>           <C>           <C>
REVENUES:
  Rooms..................................................  $  2,070,585  $  1,772,264  $  5,651,321  $  5,091,528
  Other..................................................       113,421        94,893       373,192       315,158
                                                           ------------  ------------  ------------  ------------
                                                              2,184,006     1,867,157     6,024,513     5,406,686
COST OF SALES--DISTRIBUTED OPERATING EXPENSES:
  Rooms..................................................       165,584       163,628       664,183       603,711
  Guest Services.........................................       127,985        95,982       387,516       317,438
  Complimentary breakfast and bar........................        79,903        91,223       358,823       353,353
  Other..................................................        43,640        42,079       186,044       162,029
                                                           ------------  ------------  ------------  ------------
OPERATING DEPARTMENT INCOME:.............................     1,766,894     1,474,245     4,427,947     3,970,155
                                                           ------------  ------------  ------------  ------------
Undistributed operating expenses:
  Administrative and general.............................       110,173       101,451       428,052       399,655
  Sales and advertising..................................       149,063       158,875       545,929       510,119
  Maintenance and repair.................................        64,087        62,100       278,338       225,641
  Energy costs...........................................        46,223        45,229       267,166       244,774
  Management fees........................................        88,838        75,592       283,718       219,962
  Franchise fees.........................................        82,823        70,713       225,453       203,292
                                                           ------------  ------------  ------------  ------------
OPERATING REVENUE BEFORE FIXED CHARGES...................     1,225,687       960,285     2,399,291     2,166,712
                                                           ------------  ------------  ------------  ------------
FIXED CHARGES:
  Depreciation...........................................       160,661       143,705       622,589       621,491
  Real estate taxes and insurance........................        67,457       102,023       299,838       286,525
  Interest...............................................       --            114,760       208,507       631,024
  Other charges..........................................         8,051        11,838        28,735        34,459
                                                           ------------  ------------  ------------  ------------
    OPERATING INCOME.....................................       989,518       587,959     1,239,622       593,213
                                                           ------------  ------------  ------------  ------------
NONOPERATING REVENUE:
  Restaurant rent........................................        25,000        25,000       100,000        90,714
  Interest income........................................         6,992         2,861        19,480        11,207
  Other income...........................................         3,093         2,836        11,161        21,947
                                                           ------------  ------------  ------------  ------------
    NET INCOME...........................................  $  1,024,603  $    618,656  $  1,370,263  $    717,081
                                                           ------------  ------------  ------------  ------------
                                                           ------------  ------------  ------------  ------------
</TABLE>

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

                                     F-128
<PAGE>
                             EMBASSY SUITES--TEMPE
                   STATEMENT OF CHANGES IN PARTNERS' CAPITAL

<TABLE>
<S>                                                                              <C>
Partners' capital, January 1, 1993.............................................  $4,663,644
Partners' distributions........................................................    (853,595)
Net income for year............................................................     717,081
                                                                                 ----------
Partners' capital, December 31, 1993...........................................   4,527,130
Partners' distributions........................................................  (1,682,680)
Partners' contributions........................................................   7,049,778
Net income for year............................................................   1,370,263
                                                                                 ----------
Partners' capital, December 31, 1994...........................................  11,264,491
Partners' distributions........................................................    (615,062)
Net income for three month period (unaudited)..................................   1,024,603
                                                                                 ----------
Partners' capital, March 31, 1995..............................................  $11,674,032
                                                                                 ----------
                                                                                 ----------
</TABLE>

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

                                     F-129
<PAGE>
                             EMBASSY SUITES--TEMPE
                            STATEMENT OF CASH FLOWS

<TABLE>
<CAPTION>
                                                               THREE MONTHS ENDED              YEAR ENDED
                                                                    MARCH 31,                 DECEMBER 31,
                                                            -------------------------  --------------------------
                                                                1995         1994          1994          1993
                                                            ------------  -----------  ------------  ------------
                                                                   (UNAUDITED)
<S>                                                         <C>           <C>          <C>           <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net income..............................................  $  1,024,603  $   618,656  $  1,370,263  $    717,081
  Adjustments to reconcile net cash used in operating
   activities:
    Depreciation..........................................       160,661      143,705       622,589       621,491
    Changes in operating assets and liabilities:
      Accounts receivable.................................      (240,590)    (226,395)       46,730        (6,033)
      Accounts payable....................................       (27,682)      66,668        80,813        40,701
      Other assets........................................       (12,087)      (4,382)      (30,485)      (94,978)
                                                            ------------  -----------  ------------  ------------
        Net cash provided by operating activities.........       904,905      598,252     2,089,910     1,278,262
    Cash flows from investing activities:
      Capital expenditures................................      (116,190)     (68,151)     (367,994)     (498,090)
                                                            ------------  -----------  ------------  ------------
        Net cash used in investing activities.............      (116,190)     (68,151)     (367,994)     (498,090)
    Cash flows from financing activities:
      Distributions to partners...........................      (615,062)    (389,109)   (1,682,680)     (853,595)
      Partners' capital contribution......................       --           --          7,049,778       --
      Amounts due to or from affiliates...................        80,189        4,738       (38,867)       (3,732)
      Repayment of long-term debt.........................       --           --         (7,002,613)      --
                                                            ------------  -----------  ------------  ------------
        Net cash used in financing activities.............      (534,873)    (384,371)   (1,674,382)     (857,327)
NET (DECREASE) INCREASE IN CASH...........................       253,842      145,730        47,534       (77,155)
CASH AT BEGINNING OF PERIOD*..............................       454,221      406,687       406,687       483,842
                                                            ------------  -----------  ------------  ------------
CASH AT END OF PERIOD*....................................  $    708,063  $   552,417  $    454,221  $    406,687
                                                            ------------  -----------  ------------  ------------
                                                            ------------  -----------  ------------  ------------
</TABLE>

- ------------
*Cash balances include cash  of $193,353 and $265,076  at December 31, 1994  and
 1993,  respectively,  held in  an account  as  replacement reserve  for capital
 expenditures as described in Note 7.

<TABLE>
<S>                                              <C>          <C>          <C>          <C>
SUPPLEMENTAL DISCLOSURE OF CASH FLOW
 INFORMATION:

Cash paid during the period for:
  Interest.....................................   $  -0-       $ 114,760    $ 208,507    $ 631,024
  Income taxes.................................   $  -0-       $  -0-       $  -0-       $  -0-
</TABLE>

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

                                     F-130
<PAGE>
                             EMBASSY SUITES--TEMPE
                         NOTES TO FINANCIAL STATEMENTS
                           DECEMBER 31, 1994 AND 1993

1.  ORGANIZATION
    Embassy  Suites--Tempe (the "Hotel")  is one of  several properties owned by
MRI Business Properties Fund,  Ltd. III (the  "Partnership"), a publicly  traded
limited  partnership organized  under the laws  of the state  of California. The
managing general partner is Montgomery Realty Company--85, a California  general
partnership  and the  associate general partner  is MRI Associates,  Ltd. III, a
limited partnership. The general partners  of Montgomery Realty Company--85  are
Fox  Realty Investors ("FRI"),  a California general  partnership and Montgomery
Realty Corporation, a California Corporation.  The Partnership was organized  on
June  28,  1984,  but  did  not commence  operations  until  December  1985. The
Partnership acquired the Hotel in 1986.

    On December 6,  1993, NPI  Equity Investments  II, Inc.  ("MGP") became  the
managing  partner  of  FRI  and assumed  operational  control  over  Fox Capital
Management Corporation. As a  result, MGP became  responsible for the  operation
and management of the business and affairs of the Partnership.

    On  October 12, 1994, National Property  Investors, Inc. ("NPI"), the parent
of MGP sold one-third of the stock of NPI to an affiliate of Apollo Real  Estate
Advisors, L.P.

    The  Partnership  is contemplating  selling  the Hotel  to  certain entities
controlled by Starwood Capital Group and/or its affiliates.

2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

    BASIS OF PRESENTATION

    The accompanying financial statements include the accounts of the Hotel,  as
if  it were a separate  legal entity. They have  been prepared using the accrual
basis of accounting.

    CASH AND CASH EQUIVALENTS

    For purpose of reporting cash flows, cash and cash equivalents include  cash
in banks, cash on hand, replacement reserve cash accounts, and all highly liquid
investments purchased with an original maturity of three months or less.

    FIXED ASSETS

    Fixed  assets are stated at cost. Depreciation is provided using accelerated
methods over the estimated useful lives of the related assets, generally five to
39 years. The  costs of  repairs and minor  renewals that  do not  significantly
extend the life of the property and equipment are normally expensed as incurred.
The  costs of major renovation projects are capitalized and depreciated over the
related period of benefit.

    The Hotel  will  be  written  down  to net  realizable  value  if  and  when
management  believes  that  the  unamortized cost  cannot  be  recovered through
operations.

    REVENUE RECOGNITION

    Revenue is recognized when earned. Ongoing credit evaluations are  performed
and  an allowance for potential  credit loss is provided  against the portion of
accounts receivable which is estimated to be uncollectible.

    INCOME TAXES

    No provision for income  taxes is necessary in  the financial statements  of
the  Hotel  because, as  the  Hotel operates  as part  of  a partnership,  it is
generally not subject to federal  or state income taxes  and the tax effects  of
its activities flow through to the partners.

                                     F-131
<PAGE>
                             EMBASSY SUITES--TEMPE
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                           DECEMBER 31, 1994 AND 1993

2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
INTERIM STATEMENTS

    The  interim financial data  for the three  months ended March  31, 1995 and
1994 is  unaudited; however,  in the  opinion of  management, the  interim  data
includes  all adjustments, consisting  only of normal  recurring adjustments and
eliminations necessary for  a fair statement  of the financial  position of  the
Hotel.

    The  results of  operations and  of cash flows  for the  three month periods
ended March 31, 1995 and 1994 are not necessarily indicative of the results  for
the full year.

3.  RELATED PARTY TRANSACTIONS
    On  January  1,  1993  Metric  Management,  Inc.,  a  company  which  is not
affiliated with  the  general  partner  began  providing  certain  property  and
portfolio  management services to  the Partnership under  an amended partnership
agreement. See note 7.

4.  FIXED ASSETS
    Fixed assets consist of the following:

<TABLE>
<CAPTION>
                                                                      DECEMBER 31,
                                                              ----------------------------
                                                                  1994           1993
                                                              -------------  -------------
<S>                                                           <C>            <C>
Land........................................................  $   2,516,103  $   2,516,103
Building and improvements...................................     10,069,610     10,069,610
Furniture and equipment.....................................      1,931,334      1,902,223
China, glass, silver, linen.................................         20,830         21,805
                                                              -------------  -------------
                                                                 14,537,877     14,509,741
Less: accumulated depreciation..............................     (3,607,766)    (3,325,035)
                                                              -------------  -------------
                                                              $  10,930,111  $  11,184,706
                                                              -------------  -------------
                                                              -------------  -------------
</TABLE>

    Depreciation expense  for the  year ended  December 31,  1994 and  1993  was
$622,589  and $621,491  and includes  amortization of  china, linen,  silver and
glass.

5.  LEASES
    The Hotel leases space to tenants for a hotel gift shop and restaurant.  The
Partnership entered into a ten year lease beginning February 1, 1990 with a five
year  extension option for the  Hotel restaurant. The lease  has a fixed rent of
$100,000 per year. The  lease also stipulates a  percentage rent equal to  three
percent  of  gross sales  less the  fixed rent  paid. In  addition to  fixed and
percentage rent, the Hotel is entitled to 50% of the gross profits, as  defined,
from the restaurant.

    The  Partnership entered into  a 60 month  lease on October  1, 1990 for the
Hotel gift shop.  The annual  base rent  is $4,800.  A percentage  rent, in  the
amount  of  10% of  gross sales,  is  specified. The  lease rental  income under
noncancelable leases for 1994 and 1993 was $110,761 and $101,343,  respectively.
Minimum rental commitments under noncancelable leases are as follows at December
31:

<TABLE>
<S>                                                                 <C>
1995..............................................................  $ 103,600
1996..............................................................    100,000
1997..............................................................    100,000
1998..............................................................    100,000
1999..............................................................    100,000
                                                                    ---------
    Total minimum lease revenue...................................  $ 503,600
                                                                    ---------
                                                                    ---------
</TABLE>

                                     F-132
<PAGE>
                             EMBASSY SUITES--TEMPE
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                           DECEMBER 31, 1994 AND 1993

5.  LEASES (CONTINUED)
    The  Hotel satisfied all  rental commitments on  operating leases during the
years ended December 31, 1994 and 1993. Rental expenses for all operating leases
were $25,899 and $37,165 in 1994 and 1993, respectively.

6.  LONG-TERM DEBT
    On December 11, 1986, the Partnership, on behalf of the Hotel, entered  into
a  note  agreement  with  Heller  Financial,  Inc.  in  the  original  amount of
$7,000,000. The note,  which was  secured by  the property,  was repaid  without
penalty  by a partner contribution on June  3, 1994. Interest was 9% at December
31, 1993 and then,  per the terms  of the agreement, changed  to prime plus  one
percent.

7.  MANAGEMENT AND FRANCHISE AGREEMENTS
    On December 11, 1986 the Partnership, on behalf of the Hotel, entered into a
management  agreement with Embassy Suites, Inc. The  agreement is for a ten year
period. The  agreement  establishes  a  replacement  reserve  fund  for  capital
expenditures  in  the initial  amount of  three percent  of gross  revenues. The
agreement was amended in 1993  to increase the required  reserve to 5% of  gross
revenues.

    Management  fees and  franchise fees are  both paid to  Embassy Suites, Inc.
Franchise fees are  four percent  of gross  suite revenue,  as defined,  payable
monthly. Management fees are four percent of adjusted gross revenue, as defined,
payable monthly. The agreement also specifies an incentive management fee in the
amount  of  twenty  five percent  of  adjusted  cash flow,  as  defined, payable
annually.

    Management fees were $283,718 and $219,962 for the years ending December 31,
1994 and 1993, respectively. Franchise fees  were $225,453 and $203,292 for  the
years ending December 31, 1994 and 1993, respectively.

                                     F-133
<PAGE>
                          INDEPENDENT AUDITORS' REPORT

To the Boards of Trustees and Directors
Starwood Lodging Trust and Starwood Lodging Corporation

    We  have  audited the  accompanying balance  sheets  of the  Sheraton Colony
Square Hotel (the  Hotel) as  of December  31, 1994  and 1993,  and the  related
statements  of income, owner's equity and cash flows for each of the three years
in the  period ended  December  31, 1994.  These  financial statements  are  the
responsibility  of the Hotel's  management. Our responsibility  is to express an
opinion on these financial statements based on our audits.

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

    In our opinion, the financial  statements referred to above present  fairly,
in all material respects, the financial position of the Hotel as of December 31,
1994  and 1993, and the results of its operations and its cash flows for each of
the three  years in  the period  ended  December 31,  1994, in  conformity  with
generally accepted accounting principles.

Ernst & Young LLP

May 25, 1995
Los Angeles, California

                                     F-134
<PAGE>
                             SHERATON COLONY SQUARE

                                 BALANCE SHEETS
                                     ASSETS

<TABLE>
<CAPTION>
                                                                                                  DECEMBER 31
                                                                                              --------------------
                                                                                                1994       1993
                                                                                  MARCH 31,   ---------  ---------
                                                                                    1995
                                                                                 -----------
                                                                                 (UNAUDITED)
<S>                                                                              <C>          <C>        <C>
                                                                                          (IN THOUSANDS)

CURRENT ASSETS:
  Cash.........................................................................   $   1,033   $     574  $   1,235
  Accounts receivable..........................................................       1,142         938        560
  Inventory....................................................................         572         556        474
  Other........................................................................         139          87        130
                                                                                 -----------  ---------  ---------
    TOTAL CURRENT ASSETS.......................................................       2,886       2,155      2,399

HOTEL PROPERTY, NET............................................................      18,824      19,203     20,200
                                                                                 -----------  ---------  ---------
                                                                                  $  21,710   $  21,358  $  22,599
                                                                                 -----------  ---------  ---------
                                                                                 -----------  ---------  ---------

                                    LIABILITIES AND OWNER'S EQUITY
CURRENT LIABILITIES:
  Accounts payable and accrued expenses........................................   $   1,377   $   1,233  $   1,210
  Current portion of capital lease obligation..................................          47          62         58
                                                                                 -----------  ---------  ---------
    TOTAL CURRENT LIABILITIES..................................................       1,424       1,295      1,268

CAPITAL LEASE OBLIGATION.......................................................         235         235        297

OWNER'S EQUITY.................................................................      20,051      19,828     21,034
                                                                                 -----------  ---------  ---------
                                                                                  $  21,710   $  21,358  $  22,599
                                                                                 -----------  ---------  ---------
                                                                                 -----------  ---------  ---------
</TABLE>

                See accompanying notes to financial statements.

                                     F-135
<PAGE>
                             SHERATON COLONY SQUARE

                              STATEMENT OF INCOME

<TABLE>
<CAPTION>
                                                                THREE MONTHS ENDED
                                                                    MARCH 31,           YEARS ENDED DECEMBER 31,
                                                               --------------------  -------------------------------
                                                                 1995       1994       1994       1993       1992
                                                               ---------  ---------  ---------  ---------  ---------
                                                                   (UNAUDITED)
<S>                                                            <C>        <C>        <C>        <C>        <C>
                                                                                  (IN THOUSANDS)
REVENUES:
  Rooms......................................................  $   3,024  $   2,755  $  10,541  $   9,240  $   8,653
  Food and beverage..........................................      1,345      1,226      4,615      4,135      3,991
  Telephone..................................................        193        177        728        626        566
  Other......................................................         81         77        317        252        295
                                                               ---------  ---------  ---------  ---------  ---------
    TOTAL....................................................      4,643      4,235     16,201     14,253     13,505
                                                               ---------  ---------  ---------  ---------  ---------
DEPARTMENTAL COSTS AND EXPENSES:
  Rooms......................................................        686        614      2,546      2,405      2,283
  Food and beverage..........................................        999        948      3,764      3,612      3,216
  Telephone..................................................         82         79        290        311        326
  Other......................................................         22         22         91        186        170
                                                               ---------  ---------  ---------  ---------  ---------
    Total....................................................      1,789      1,663      6,691      6,514      5,995
                                                               ---------  ---------  ---------  ---------  ---------
                                                                   2,854      2,572      9,510      7,739      7,510
                                                               ---------  ---------  ---------  ---------  ---------
OTHER EXPENSES:
  General and administrative.................................        375        406      1,583      1,386      1,295
  Depreciation...............................................        385        370      1,481      1,481      1,419
  Utilities..................................................        240        251        950        947        882
  Advertising and sales......................................        216        264        908        937        857
  Repairs and maintenance....................................        189        198        782        719        715
  Management and incentive fees..............................        139        127        624        428        405
  Real estate and personal property taxes....................        145        133        574        530        510
  Franchise fees.............................................        152         94        386        210        147
  Property insurance.........................................         40         38        158        129        123
                                                               ---------  ---------  ---------  ---------  ---------
    Total....................................................      1,881      1,881      7,446      6,767      6,353
                                                               ---------  ---------  ---------  ---------  ---------
    NET INCOME...............................................  $     973  $     691  $   2,064  $     972  $   1,157
                                                               ---------  ---------  ---------  ---------  ---------
                                                               ---------  ---------  ---------  ---------  ---------
</TABLE>

                See accompanying notes to financial statements.

                                     F-136
<PAGE>
                             SHERATON COLONY SQUARE

                          STATEMENTS OF OWNER'S EQUITY

<TABLE>
<CAPTION>
                                                                                                          (IN
                                                                                                      THOUSANDS)
<S>                                                                                                  <C>
Balance--January 1, 1992...........................................................................    $  19,739
  Contributions....................................................................................        1,939
  Distributions....................................................................................       (1,591)
  Net income.......................................................................................        1,157
                                                                                                     -------------

Balance--December 31, 1992.........................................................................       21,244
  Contributions....................................................................................        1,248
  Distributions....................................................................................       (2,430)
  Net income.......................................................................................          972
                                                                                                     -------------

Balance--December 31, 1993.........................................................................       21,034
  Contributions....................................................................................          680
  Distributions....................................................................................       (3,950)
  Net income.......................................................................................        2,064
                                                                                                     -------------

Balance--December 31, 1994.........................................................................       19,828
  Distributions (unaudited)........................................................................         (750)
  Net income (unaudited)...........................................................................          973
                                                                                                     -------------
Balance--March 31, 1995 (unaudited)................................................................    $  20,051
                                                                                                     -------------
                                                                                                     -------------
</TABLE>

                See accompanying notes to financial statements.

                                     F-137
<PAGE>
                             SHERATON COLONY SQUARE

                            STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>
                                                                 THREE MONTHS ENDED
                                                                     MARCH 31,           YEARS ENDED DECEMBER 31,
                                                                --------------------  -------------------------------
                                                                  1995       1994       1994       1993       1992
                                                                ---------  ---------  ---------  ---------  ---------
                                                                    (UNAUDITED)
<S>                                                             <C>        <C>        <C>        <C>        <C>
                                                                                   (IN THOUSANDS)
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net Income..................................................  $     973  $     691  $   2,064  $     972  $   1,157
  Adjustments to reconcile net income to net cash provided by
   operating activities:
    Depreciation..............................................        385        370      1,481      1,481      1,419
    Changes in operating assets and liabilities:
      (Increase) decrease in:
        Accounts receivable...................................       (204)      (371)      (377)       346        271
        Inventories...........................................        (16)       (58)       (82)      (149)       (11)
        Other Assets..........................................        (52)        (6)        43        (43)       (26)
        Accounts payable and accrued expenses.................        145        189         22       (406)        78
                                                                ---------  ---------  ---------  ---------  ---------
NET CASH PROVIDED BY OPERATING ACTIVITIES.....................      1,231        815      3,151      2,201      2,888
                                                                ---------  ---------  ---------  ---------  ---------
CASH FLOWS FROM INVESTING ACTIVITIES:
  Improvements and additions to hotel property................         (7)      (489)      (484)    (1,388)    (2,147)
                                                                ---------  ---------  ---------  ---------  ---------
NET CASH (USED IN) INVESTING ACTIVITIES.......................         (7)      (489)      (484)    (1,388)    (2,147)
                                                                ---------  ---------  ---------  ---------  ---------
CASH FLOWS FROM FINANCING ACTIVITIES:
  Borrowing on capital lease obligation.......................     --         --         --            374     --
  Repayments of capital lease obligation......................        (15)       (14)       (58)       (20)    --
  Owner's contributions.......................................     --         --            680      1,248      1,939
  Owner's distributions.......................................       (750)      (700)    (3,950)    (2,430)    (1,591)
                                                                ---------  ---------  ---------  ---------  ---------
NET CASH (USED IN) PROVIDED BY FINANCING ACTIVITIES...........       (765)      (714)    (3,328)      (828)       348
                                                                ---------  ---------  ---------  ---------  ---------
NET CHANGE IN CASH............................................        459       (388)      (661)       (15)     1,089
CASH AT BEGINNING OF YEAR.....................................        574      1,235      1,235      1,250        161
                                                                ---------  ---------  ---------  ---------  ---------
CASH AT END OF YEAR...........................................  $   1,033  $     847  $     574  $   1,235  $   1,250
                                                                ---------  ---------  ---------  ---------  ---------
                                                                ---------  ---------  ---------  ---------  ---------
</TABLE>

                See accompanying notes to financial statements.

                                     F-138
<PAGE>
                             SHERATON COLONY SQUARE
                         NOTES TO FINANCIAL STATEMENTS
                      (DECEMBER 31, 1994, 1993, AND 1992)

1.  ORGANIZATION
    The Sheraton Colony Square is a 27-story, 462-room hotel located in Atlanta,
Georgia (the Hotel). The Hotel is part of a mixed-use commercial and residential
complex  (the  Complex) owned  by the  Prudential  Insurance Company  of America
(Prudential). Starwood Lodging Trust and Starwood Lodging Corporation (Starwood)
expect to acquire the Hotel from  Prudential in conjunction with the  completion
of a proposed public offering.

2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

BASIS OF PRESENTATION

    The  accompanying financial statements present the accounts of the Hotel, as
included in the  financial records  of Prudential,  using the  accrual basis  of
accounting,  and are  not intended  to be a  complete presentation  of the legal
entity which owns the Hotel.

INVENTORIES

    Inventories, consisting of room  linen and supplies  and food and  beverage,
are  recorded  at the  lower of  cost or  market. Cost  is determined  using the
first-in, first-out method.

HOTEL PROPERTY

    Hotel  property  is  recorded   at  cost  and   is  depreciated  using   the
straight-line  method over the estimated useful  lives of the respective assets,
as follows:

<TABLE>
<CAPTION>
                                                                                          YEARS
                                                                                        ---------
<S>                                                                                     <C>
Building and improvements.............................................................      20-35
Furniture, fixtures and equipment.....................................................       3-10
</TABLE>

    Maintenance and repairs  are charged  to operations as  incurred, and  major
renovations are capitalized and depreciated over the related period of benefit.

UTILITIES, REAL ESTATE TAXES AND PROPERTY INSURANCE

    Prudential  allocates certain  common expenses  of the  Complex and property
insurance to the Hotel, based on estimates as follows:

<TABLE>
<CAPTION>
ALLOCATED EXPENSE                                                BASIS OF ALLOCATION
- -----------------------------------------------------  ---------------------------------------
<S>                                                    <C>
Utilities (central plant)............................  Usage for the Hotel (35% in 1994)
Real estate taxes....................................  Appraised value (33% in 1994)
Property insurance...................................  Square footage and claims made
</TABLE>

INCOME TAXES

    No provision  has  been  made for  federal  or  state income  taxes  in  the
accompanying  financial statements since any taxable income or loss of the Hotel
is included in the income tax returns of Prudential.

    UNAUDITED INTERIM FINANCIAL INFORMATION

    The unaudited interim financial  information as of March  31, 1995, and  for
the  three months ended March  31, 1995 and 1994,  include all normal, recurring
adjustments which  are,  in the  opinion  of  management, necessary  to  a  fair
presentation of the Hotel's financial position and results of operations for the
interim periods presented.

                                     F-139
<PAGE>
                             SHERATON COLONY SQUARE
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)

3.  HOTEL PROPERTY
    Hotel property consists of the following:

<TABLE>
<CAPTION>
                                                                                  DECEMBER 31,
                                                                         ------------------------------
                                                                              1994            1993
                                                         MARCH 31, 1995  --------------  --------------
                                                         --------------
                                                          (UNAUDITED)
<S>                                                      <C>             <C>             <C>
Land...................................................  $      980,000  $      980,000  $      980,000
Building and improvements..............................      25,297,000      25,290,000      24,487,000
Furniture, fixtures and equipment......................      11,021,000      11,036,000      11,355,000
                                                         --------------  --------------  --------------
                                                             37,298,000      37,306,000      36,822,000
  Less: accumulated depreciation.......................     (18,474,000)    (18,103,000)    (16,622,000)
                                                         --------------  --------------  --------------
                                                         $   18,824,000  $   19,203,000  $   20,200,000
                                                         --------------  --------------  --------------
                                                         --------------  --------------  --------------
</TABLE>

    Hotel  property does  not include  the parking  structure and  central plant
which are part of the Complex.

4.  CAPITAL LEASE OBLIGATION
    The future annual  principal payments  on the capital  lease obligation  for
telephone equipment at December 31, 1994 are as follows:

<TABLE>
<CAPTION>
YEAR
- ----------------------------------------------------------------------------------
<S>                                                                                 <C>
1995..............................................................................  $   62,000
1996..............................................................................      67,000
1997..............................................................................      72,000
1998..............................................................................      96,000
                                                                                    ----------
                                                                                    $  297,000
                                                                                    ----------
                                                                                    ----------
</TABLE>

5.  MANAGEMENT AND FRANCHISE AGREEMENTS
    The  Hotel is managed by Interstate  Hotel Corporation (IHC). IHC receives a
base management fee of 3% of gross revenues and may receive incentive management
fees of an additional 20% of annual operating profit, as defined, in excess of a
base amount. Incentive fees  earned were $138,000 in  1994 and none during  1993
and 1992.

    The  Hotel is operated pursuant to a franchise agreement with Sheraton Inns,
Inc. (Sheraton). Sheraton receives royalties  of specified percentages of  gross
room  revenues. The franchise agreement  has a term of  15 years, ending in July
2005.

6.  CONCENTRATION OF CREDIT RISK
    The Company maintains its  unrestricted cash in  demand deposit accounts  at
financial  institutions.  The  combined  account  balances  at  each institution
periodically exceed  FDIC  insurance  coverage,  and as  a  result  there  is  a
concentration  of credit risk  related to amounts  on deposit in  excess of FDIC
insurance coverage.

                                     F-140
<PAGE>
- -------------------------------------------
                                     -------------------------------------------
- -------------------------------------------
                                     -------------------------------------------

    NO  DEALER, SALESPERSON OR OTHER INDIVIDUAL  HAS BEEN AUTHORIZED TO GIVE ANY
INFORMATION OR  MAKE ANY  REPRESENTATIONS NOT  CONTAINED IN  THIS PROSPECTUS  IN
CONNECTION  WITH THE OFFERING COVERED BY THIS PROSPECTUS. IF GIVEN OR MADE, SUCH
INFORMATION OR REPRESENTATIONS MUST NOT BE RELIED UPON AS HAVING BEEN AUTHORIZED
BY THE COMPANY OR ANY UNDERWRITER. THIS PROSPECTUS DOES NOT CONSTITUTE AN  OFFER
TO  SELL, OR  A SOLICITATION  OR AN OFFER  TO BUY,  ANY SECURITY  OTHER THAN THE
REGISTERED SECURITIES OF  THE COMPANY OFFERED  BY THIS PROSPECTUS,  NOR DOES  IT
CONSTITUTE  AN OFFER  TO SELL OR  A SOLICITATION OF  AN OFFER TO  BUY THE PAIRED
SHARES BY ANYONE  IN ANY  JURISDICTION WHERE SUCH  AN OFFER  WOULD BE  UNLAWFUL.
NEITHER THE DELIVERY OF THIS PROSPECTUS NOR ANY SALE MADE HEREUNDER SHALL, UNDER
ANY  CIRCUMSTANCES, CREATE AN IMPLICATION THAT THERE  HAS NOT BEEN ANY CHANGE IN
THE FACTS SET FORTH IN  THIS PROSPECTUS OR IN THE  AFFAIRS OF THE COMPANY  SINCE
THE DATE HEREOF.

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

                               TABLE OF CONTENTS

   
<TABLE>
<CAPTION>
                                                    PAGE
                                                    -----
<S>                                              <C>
Prospectus Summary.............................           1
Risk Factors...................................          12
The Company....................................          21
Use of Proceeds................................          23
Distribution Policy............................          24
Price Range of Paired Shares...................          27
Capitalization.................................          28
Dilution.......................................          29
Selected Combined Financial Data...............          29
Management's Discussion and Analysis of Pro
  Forma Financial Statements...................          32
Business Objectives and Growth Strategies......          34
Business and Properties........................          39
The Acquisition Facility and Other Financing...          53
Structure of the Company.......................          54
Policies with Respect to Certain Activities....          59
Management.....................................          62
Certain Relationships and Related
  Transactions.................................          71
Principal Shareholders.........................          73
Shares Available for Future Sale...............          74
Capital Stock..................................          75
Federal Income Tax Considerations..............          80
ERISA Considerations...........................          95
Convertible Notes..............................          97
Underwriting...................................          99
Experts........................................         100
Legal Matters..................................         101
Additional Information.........................         101
Information Incorporated by Reference..........         101
Glossary.......................................         102
Index to Financial Statements..................         F-1
</TABLE>
    

                            10,250,000 PAIRED SHARES

                                STARWOOD LODGING
                                     TRUST

                                STARWOOD LODGING
                                  CORPORATION

                                 PAIRED SHARES

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

                                   PROSPECTUS

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

                              MERRILL LYNCH & CO.

                            BEAR, STEARNS & CO. INC.

                               ALEX. BROWN & SONS
      INCORPORATED

                                LEHMAN BROTHERS

                       PRUDENTIAL SECURITIES INCORPORATED

                               SMITH BARNEY INC.

                                          , 1995

- -------------------------------------------
                                     -------------------------------------------
- -------------------------------------------
                                     -------------------------------------------
<PAGE>
                                    PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 14.  OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION.

   
<TABLE>
<S>                                                             <C>
Registration Fee..............................................  $  92,978.90
NASD Fee......................................................     30,500.00
NYSE Listing Fee..............................................     65,300.00
Printing and Engraving Expenses...............................    500,000.00
Legal Fees and Expenses.......................................    450,000.00
Accounting Fees and Expenses..................................    300,000.00
Blue Sky Fees and Expenses....................................     20,000.00
Miscellaneous.................................................        221.10
Total.........................................................  1,009,000.00
</TABLE>
    

ITEM 15.  INDEMNIFICATION OF DIRECTORS AND OFFICERS.

    Certain  provisions of the  MGCL provide that  the Company may,  and in some
circumstances must,  indemnify  the  trustees, directors  and  officers  of  the
Company  against liabilities and  expenses incurred by such  person by reason of
the fact  that such  person was  serving in  such capacity,  subject to  certain
limitations  and conditions set forth in the statute. The Corporation's Articles
of  Incorporation  and  the  Trust's  Declaration  of  Trust  provide  that  the
Corporation  and Trust shall  indemnify its directors,  trustees and officers to
the extent permitted by the MGCL.

    The Company has entered into indemnification agreements with its  directors,
trustees  and  executive officers  providing for  the maintenance  of directors,
trustees and officers  liability insurance, subject  to certain conditions,  and
the  indemnification of and advancement of  expenses to such directors, trustees
and executive officers.

ITEM 16.  EXHIBITS.

    The  following  exhibits  are  filed  herewith  or  incorporated  herein  by
reference. Documents indicated by an asterisk (*) are filed herewith.

   
<TABLE>
<CAPTION>
EXHIBIT
  NO.                                DESCRIPTION OF EXHIBIT
- ------- --------------------------------------------------------------------------------
<C>     <S>
     1.1 Form of Purchase Agreement among the Trust, the Corporation, the Partnerships
         and the Underwriters.
     2. Formation Agreement dated as of November 11, 1994 among the Trust, the
         Corporation, Starwood Capital Group, L.P., Berl Holdings L.P., Starwood Apollo
         Hotel Partners I, L.P., Starwood Apollo Hotel Partners VIII, L.P., Starwood
         Apollo Hotel Partners IX, LP and Starwood Nomura Hotel Investors, L.P.
         (incorporated by reference to Exhibit 2 to the Trust's and the Corporation's
         Joint Current Report on Form 8-K dated November 16, 1994 (the "November 1994
         Form 8-K")).
     3.1 Amended and Restated Declaration of Trust of the Trust dated June 6, 1988, as
         amended (incorporated by reference to Exhibit 3A to the Trust's and the
         Corporation's Joint Current Report on Form 8-K dated January 31, 1995 (the
         "January 1995 Form 8-K")).
     3.2 Amendment and Restatement of Articles of Incorporation of the Corporation, as
         amended (incorporated by referenced to Exhibit 3B to the January 1995 Form
         8-K).
     3.3 Trustees' Regulations of the Trust, as amended (incorporated by referenced to
         Exhibit 3.3 to the Trust's and the Corporation's Joint Annual Report on Form
         10-K for the year ended December 31, 1994 (the "1994 Form 10-K")).
     3.4 By-laws of the Corporation, as amended (incorporated by reference to Exhibit 3.4
         to the 1994 Form 10-K).
     4.1 Form of Indenture for Convertible Notes.
</TABLE>
    

                                      II-1
<PAGE>
   
<TABLE>
<CAPTION>
EXHIBIT
  NO.                                DESCRIPTION OF EXHIBIT
- ------- --------------------------------------------------------------------------------
<C>     <S>
     4.2 Form of Convertible Notes (included in Exhibit 4.1).
     5. Opinion of Counsel.
     8. Opinion of Tax Counsel.
    10.1 Pairing Agreement dated June 25, 1980 between the Trust and the Corporation, as
         amended (incorporated by reference to Exhibit 4.1 to the 1994 Form 10-K).
    10.2 Form of Warrant Agreement dated as of September 16, 1986, between the Trust and
         City National Bank ("CNB") (incorporated by reference to Exhibit 4.3 to the
         Trust's and the Corporation's Registration Statement on Form S-4 (the "S-4
         Registration Statement") filed with the Securities and Exchange Commission (the
         "SEC") on August 1, 1986 (Registration No. 33-7694)).
    10.3 Form of Warrant Agreement dated as of September 16, 1986, between the
         Corporation and CNB (incorporated by reference to Exhibit 4.3A to the S-4
         Registration Statement).
    10.4 Incentive and Non-Qualified Share Option Plan (1986) of the Trust (incorporated
         by reference to Exhibit 10.8 to the Trust and the Corporation's Joint Annual
         Report on Form 10-K for the year ended August 31, 1986 (the "1986 Form 10-K")).
    10.5 Corporation Stock Non-Qualified Stock Option Plan (1986) of the Trust
         (incorporated by reference to Exhibit 10.9 to the 1986 Form 10-K).
    10.6 Stock Option Plan (1986) of the Corporation (incorporated by reference to
         Exhibit 10.10 to the 1986 Form 10-K).
    10.7 Trust Shares Option Plan (1986) of the Corporation (incorporated by reference to
         Exhibit 10.11 to the 1986 Form 10-K).
    10.8 Form of Indemnification Agreement dated as of February 3, 1992, between the
         Trust and each of Messrs. Ronald A. Young, John D. Morrissey, Graeme W.
         Henderson, and Jeffrey C. Lapin (incorporated by reference to Exhibit 10.29 to
         the Trust's and the Corporation's Joint Annual Report on Form 10-K for the year
         ended December 31, 1991 (the "1991 Form 10-K")).
    10.9 Form of Indemnification Agreement dated as of February 3, 1992, between the
         Corporation and each of Messrs. Young, Henderson, Ford, Earle M. Jones and
         William H. Ling (incorporated by reference to Exhibit 10.30 to the 1991 Form
         10-K).
    10.10 Executive Employment Agreement dated as of January 31, 1995, between the Trust
         and Mr. Lapin (incorporated by reference to Exhibit 10.12 to the 1994 Form
         10-K).
    10.11 Executive Employment Agreement dated as of July 19, 1992, between the Trust and
         Michael W. Mooney (incorporated by reference to Exhibit 10.4 to the Trust's and
         the Corporation's Joint Current Report on Form 8-K dated September 25, 1992
         (the "September 1992 8-K")).
    10.12 First Amendment to Executive Employment Agreement dated as of March 18, 1993,
         between the Trust and Michael W. Mooney (incorporated by reference to Exhibit
         10.16 to the Trust's and the Corporation's Joint Annual Report on Form 10-K for
         the year ended December 31, 1993 (the "1993 Form 10-K")).
    10.13 Amendment No. 2 to Executive Employment Agreement dated as of December 15, 1993,
         between the Trust and Michael W. Mooney (incorporated by reference to Exhibit
         10.17 to the 1993 Form 10-K).
    10.14 Executive Employment Agreement dated as of July 19, 1992, between the
         Corporation and Kevin E. Mallory (incorporated by reference to Exhibit 10.5 to
         the September 1992 8-K).
</TABLE>
    

                                      II-2
<PAGE>
   
<TABLE>
<CAPTION>
EXHIBIT
  NO.                                DESCRIPTION OF EXHIBIT
- ------- --------------------------------------------------------------------------------
<C>     <S>
    10.15 First Amendment to Executive Employment Agreement dated as of March 18, 1993,
         between the Trust and Kevin E. Mallory (incorporated by reference to Exhibit
         10.19 to the 1993 Form 10-K).
    10.16 Amendment No. 2 to Executive Employment Agreement dated as of December 15, 1993,
         between the Trust and Kevin E. Mallory (incorporated by reference to Exhibit
         10.20 to the 1993 Form 10-K).
    10.17 Form of Amended and Restated Lease Agreement entered into as of January 1, 1993,
         between the Trust as Lessor and the Corporation (or a subsidiary) as Lessee
         (incorporated by reference to Exhibit 10.19 to the 1992 Form 10-K).
    10.18 Amended and Restated Credit Agreement dated as of March 24, 1995 ("Credit
         Agreement"), among the Trust and the Realty Partnership, on the one hand, and
         Bankers Trust Company as successor Collateral Agent to Wells Fargo Bank,
         National Association and Merrill Lynch Mortgage Capital, Inc. as assignee of
         John Hancock Mutual Life Insurance Company, John Hancock Variable Life
         Insurance Company, Connecticut Mutual Life Insurance Company, The First
         National Bank of Boston and Wells Fargo Bank, National Association
         (incorporated by reference to Exhibit 10.24 to the 1994 Form 10-K).
    10.19 Exchange Rights Agreement made as of January 1, 1995 among the Trust, the
         Corporation, the Realty Partnership, the Operating Partnership and each of the
         partners of the Partnerships (incorporated by reference as Exhibit 2B to the
         January 1995 Form 8-K).
    10.20 Registration Rights Agreement dated as of January 1, 1995 among the Trust, the
         Corporation and Starwood Capital (incorporated by reference as Exhibit 2C to
         the January 1995 Form 8-K).
    10.21 Amended and Restated Limited Partnership Agreement for the Realty Partnership
         among the Trust and Starwood Capital dated as of December 15, 1994.
    10.22 Amended and Restated Limited Partnership Agreement for the Operating Partnership
         among the Corporation and Starwood Capital dated as of December 15, 1994.
    10.23 Form of Amendment No. 1 to Formation Agreement among the Trust, the Corporation
         and Starwood Capital Group, L.P.
    10.24 Form of Westin/HOT Agreement among W&S Hotel L.L.C., W&S Hotel Holding Corp.,
         Westin Hotel Company, SLT Realty Limited Partnership, SLC Operating Limited
         Partnership, WHWE L.L.C. and Woodstar Investor Partnership.
    23. Consent of Independent Public Accountants.
    23.1 Consent of Counsel (included in Exhibits 5 and 8).
    24. Powers of Attorney (contained in the signature pages hereto).
    26. Form T-1 of Trustee for the Notes.
</TABLE>
    

    (b)Financial Statement Schedules.

    The financial statement schedules are included in the Prospectus.

ITEM 17. UNDERTAKINGS.

    The undersigned registrant hereby undertakes:

    Insofar  as indemnification for liabilities arising under the Securities Act
of 1933  may  be permitted  to  directors, trustees,  officers  and  controlling
persons  of the registrant pursuant  to the provisions described  in Item 15, or
otherwise, the registrant has been advised that in the opinion of the Securities
and Exchange

                                      II-3
<PAGE>
Commission such indemnification is against public policy as expressed in the Act
and is, therefore, unenforceable. In the event that a claim for  indemnification
against  such liabilities (other than the  payment by the registrant of expenses
incurred or paid by  a director, trustee, officer  or controlling person of  the
registrant  in  the successful  defense of  any action,  suit or  proceeding) is
asserted by such director, trustee, officer or controlling person in  connection
with the securities being registered, the registrant will, unless in the opinion
of its counsel the matter has been settled by controlling precedent, submit to a
court  of appropriate jurisdiction the  question whether such indemnification by
it is against public policy as expressed in the Act and will be governed by  the
final adjudication of such issue.

    The registrant hereby undertakes:

       (1) For  purposes  of  determining  any  liability  under  the  Act,  the
           information omitted from the form of Prospectus filed as part of  the
    Registration  Statement in reliance upon Rule 430A and contained in the form
    of Prospectus filed by the registrant pursuant to the Rule 424(b) (1) or (4)
    or 497(h) under  the Act  shall be  deemed to  be part  of the  Registration
    Statement as of the time it was declared effective.

       (2) For  the purpose  of determining  any liability  under the  Act, each
           post-effective amendment that contains a form of prospectus shall  be
    deemed to be a new registration statement relating to the securities offered
    therein, and the offering of such securities at that time shall be deemed to
    be the initial bona fide offering thereof.

                                      II-4
<PAGE>
                                   SIGNATURES

   
    Pursuant  to the requirements of the Securities Act of 1933, as amended, the
Registrant certifies that it has reasonable grounds to believe that it meets all
of the requirements for filing on Form S-2 and has duly caused this Registration
Statement to  be  signed  on  its behalf  by  the  undersigned,  thereunto  duly
authorized,  in the City of Los Angeles, State  of California on the 28th day of
June, 1995.
    

                                          STARWOOD LODGING TRUST

                                          By:        /s/ JEFFREY C. LAPIN

                                             -----------------------------------
                                                      Jeffrey C. Lapin
                                                PRESIDENT AND CHIEF OPERATING
                                                         OFFICER

    Pursuant to the requirements of the Securities Act of 1933, as amended, this
Registration Statement has  been signed below  by the following  persons in  the
capacities and on the dates indicated.

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

<C>                                                  <S>                                          <C>
             /s/ BARRY S. STERNLICHT*
     ----------------------------------------        Chairman, Chief Executive Officer and        June 28, 1995
                Barry S. Sternlicht                   Trustee (Principal Executive Officer)

               /s/ JEFFREY C. LAPIN
     ----------------------------------------        President, Chief Operating Officer and       June 28, 1995
                 Jeffrey C. Lapin                     Trustee

              /s/ MICHAEL W. MOONEY*
     ----------------------------------------        Vice President (Principal Financial and      June 28, 1995
                 Michael W. Mooney                    Accounting Officer)

               /s/ MADISON F. GROSE*
     ----------------------------------------        Trustee                                      June 28, 1995
                 Madison F. Grose

               /s/ JONATHAN EILIAN*
     ----------------------------------------        Trustee                                      June 28, 1995
                  Jonathan Eilian

                /s/ EARLE F. JONES*
     ----------------------------------------        Trustee                                      June 28, 1995
                  Earle F. Jones
</TABLE>
    

      *By: /s/ JEFFREY C. LAPIN
- --------------------------------------
           Jeffrey C. Lapin
           ATTORNEY-IN-FACT

                                      II-5
<PAGE>
                                   SIGNATURES

   
    Pursuant  to the requirements of the Securities Act of 1933, as amended, the
Registrant certifies that it has reasonable grounds to believe that it meets all
of the requirements for filing a Form S-2 and has duly caused this  Registration
Statement  to  be  signed  on  its behalf  by  the  undersigned,  thereunto duly
authorized, in the City of Los Angeles,  State of California on the 28th day  of
June, 1995.
    

                                          STARWOOD LODGING CORPORATION

                                          By:        /s/ KEVIN E. MALLORY

                                             -----------------------------------
                                                      Kevin E. Mallory
                                                  EXECUTIVE VICE PRESIDENT

    Pursuant to the requirements of the Securities Act of 1933, as amended, this
Registration  Statement has  been signed below  by the following  persons in the
capacities and on the dates indicated.

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

<C>                                                  <S>                                          <C>
               /s/ KEVIN E. MALLORY
     ----------------------------------------        Executive Vice President (Principal          June 28, 1995
                 Kevin E. Mallory                     Executive Officer)

               /s/ KENNETH J. BIEHL
     ----------------------------------------        (Principal Financial and Accounting          June 28, 1995
                 Kenneth J. Biehl                     Officer)

                /s/ EARLE F. JONES*
     ----------------------------------------        Director                                     June 28, 1995
                  Earle F. Jones

             /s/ GRAEME W. HENDERSON*
     ----------------------------------------        Director                                     June 28, 1995
                Graeme W. Henderson

                /s/ BRUCE M. FORD*
     ----------------------------------------        Director                                     June 28, 1995
                   Bruce M. Ford
</TABLE>
    

*By:        /s/ KEVIN E. MALLORY

    ----------------------------------
             Kevin E. Mallory
             ATTORNEY-IN-FACT

                                      II-6
<PAGE>
                        CONSENT OF INDEPENDENT AUDITORS

    We  consent  to the  use in  this Joint  Registration Statement  of Starwood
Lodging Trust and Starwood Lodging Corporation on Form S-2 of our report on  the
separate  and combined financial statements and financial statement schedules of
Starwood Lodging Trust and  Starwood Lodging Corporation  dated March 24,  1995,
and  our report  on the  financial statements  of the  Doubletree Club  Hotel of
Rancho Bernardo dated March 24, 1995, appearing in the Prospectus, which is part
of this Registration Statement.

    We also consent to the reference to  us under the heading "Experts" in  such
Prospectus.

                                          Deloitte & Touche LLP

Los Angeles, California
June 9, 1995
<PAGE>
                       CONSENT OF INDEPENDENT ACCOUNTANTS

    We  hereby consent to  the use in  the Prospectus constituting  part of this
Registration Statement on Form S-2 of our  reports as of the dates and  relating
to  the  financial  statements or  schedules  of operating  revenue  and certain
expenses, as applicable,  of the properties  listed below which  appear in  such
Prospectus:

<TABLE>
<CAPTION>
PROPERTY                                                                     DATE OF REPORT
- -------------------------------------------------------------------------  -------------------
<S>                                                                        <C>
Starwood Wichita Investors, L.P..........................................  January 27, 1995
                                                                           Except Note 7,
                                                                           which is as of
                                                                           March 3, 1995
The French Quarter Square................................................
Capital Hill Suites......................................................  March 2, 1995
Embassy Suites--Tempe....................................................  May 25, 1995
</TABLE>

    We also consent to the reference to us under the headings "Experts".

                                          PRICE WATERHOUSE LLP

Dallas, Texas
June 8, 1995
<PAGE>
                        CONSENT OF INDEPENDENT AUDITORS

    We  consent  to the  use in  this Joint  Registration Statement  of Starwood
Lodging Trust and Starwood Lodging Corporation on Form S-2 of our report on  the
financial  statements of  the Sheraton Colony  Square Hotel dated  May 25, 1995,
appearing in the Prospectus, which is part of this Registration Statement.

    We also consent to the reference to  us under the heading "Experts" in  such
Prospectus.

Ernst & Young LLP

Los Angeles, California
June 8, 1995

<PAGE>

                                                                     Exhibit 1.1
   
                           FORM OF PURCHASE AGREEMENT
    

                            10,250,000 PAIRED SHARES*


            STARWOOD LODGING TRUST                STARWOOD LODGING CORPORATION

  (A MARYLAND REAL ESTATE INVESTMENT TRUST)         (A MARYLAND CORPORATION)

        SHARES OF BENEFICIAL INTEREST                     COMMON STOCK

          (PAR VALUE $.01 PER SHARE)               (PAR VALUE $.01 PER SHARE)


                               PURCHASE AGREEMENT


                                                                   June __, 1995


MERRILL LYNCH & CO.
MERRILL LYNCH, PIERCE, FENNER & SMITH INCORPORATED
BEAR, STEARNS & CO. INC.
ALEX. BROWN & SONS INCORPORATED
LEHMAN BROTHERS INC.
PRUDENTIAL SECURITIES INCORPORATED
SMITH BARNEY INC.
  as Representatives of the several Underwriters
c/o  Merrill Lynch & Co.
     Merrill Lynch, Pierce, Fenner & Smith Incorporated
     Merrill Lynch World Headquarters
     North Tower
     World Financial Center
     New York, New York  10281

Ladies and Gentlemen:

     Each of Starwood Lodging Trust, a Maryland real estate investment trust
(the "Trust"), Starwood Lodging Corporation, a Maryland corporation (the
"Corporation"), SLT Realty Limited Partnership, a Delaware limited partnership
(the "Realty Partnership") and SLC Operating Limited Partnership, a Delaware
limited partnership (the "Operating Partnership" and collectively with the
Trust, the Corporation, the Realty Partnership, the Operating Partnership being
sometimes hereinafter collectively referred to as the "Transaction Entities" and
individually as a "Transaction Entity") confirms its agreement with Merrill
Lynch & Co., Merrill Lynch, Pierce, Fenner & Smith Incorporated ("Merrill
Lynch"), Bear, Stearns & Co. Inc. ("Bear Stearns"), Alex. Brown & Sons
Incorporated

- ----------------
*    The Paired Shares are issuable upon conversion of 10,250,000 units of
     Convertible Notes due December 15, 1995 of the Trust and the Corporation.
<PAGE>

("Alex Brown"), Lehman Brothers Inc. ("Lehman"), Prudential Securities
Incorporated ("Prudential") and Smith Barney Inc. ("Smith Barney") and each of
the other Underwriters named in Schedule A hereto (collectively, the
"Underwriters," which term shall also include any underwriter substituted as
hereinafter provided in Section 10 hereof), for whom Merrill Lynch, Bear
Stearns, Alex Brown, Lehman, Prudential and Smith Barney are acting as
representatives (in such capacity, Merrill Lynch, Bear Stearns, Alex Brown,
Lehman, Prudential and Smith Barney shall hereinafter be referred to as the
"Representatives"), with respect to the sale by the Trust and the Corporation,
acting severally and not jointly, and the purchase by the Underwriters, acting
severally and not jointly, of an aggregate of 10,250,000 units of Convertible
Notes due December 15, 1995 (individually, a "Note" and collectively, the
"Notes") of the Trust and the Corporation, which are convertible into an
aggregate of 10,250,000 shares of beneficial interest, par value $.01 per share
of the Trust (the "Trust Shares") PAIRED WITH 10,250,000 shares of common stock,
par value $.01 per share, of the Corporation (the "Corporation Shares") and with
respect to the grant by the Trust and the Corporation, acting severally and not
jointly, to the Underwriters, acting severally and not jointly, of the option
described in Section 2(b) hereof to purchase all or any part of Notes
convertible into an aggregate of 1,537,500 additional Trust Shares PAIRED WITH
1,537,500 additional Corporation Shares to cover over-allotments, in each case
except as may otherwise be provided in the Pricing Agreement (as hereinafter
defined).  Each Note shall consist of one or more whole units.  The Notes shall
be non-interest bearing and shall evidence the several obligations of the Trust
and the Corporation in the respective principal amounts to be set forth in the
Pricing Agreement.  The Notes are to be issued under an indenture dated as of
June 15, 1995 (the "Indenture") entered into by the Trust and the Corporation
with First Interstate Bank, Ltd., as Trustee (the "Trustee"), and are due
December 15, 1995 unless the maturity thereof is extended as provided in the
Indenture.  The 10,250,000 units of Notes (the "Initial Securities") convertible
into the same number of Trust Shares PAIRED WITH Corporation Shares to be
purchased by the Underwriters and all or any part of the units of Notes
convertible into Trust Shares PAIRED WITH Corporation Shares subject to the
option described in Section 2(b) hereof (the "Option Securities") are
collectively hereinafter called the "Securities."

     Trust Shares and Corporation Shares are issued and sold, severally and not
jointly, by the Trust and the Corporation, respectively, and upon conversion of
the Notes evidencing the Securities to be purchased hereunder, will be offered
to the public in units consisting of one Trust Share and one Corporation Share,
which are "paired" for transfer and trading purposes pursuant to the Pairing
Agreement dated as of June 25, 1980 (the "Pairing Agreement") between the Trust
and the Corporation, as amended through the date hereof (each such unit is
referred to herein as a "Paired Share," and collectively as "Paired Shares").

     Each Note shall be automatically converted into the number of Paired Shares
equal to the number of units comprising such Note upon certification to the
Trustee of (i) the sale of beneficial ownership of such Note to a person who is
not an Underwriter or a dealer (a "Dealer") which has executed a Merrill Lynch
Standard Dealer Agreement (a "Standard Dealer Agreement") and participates in
the sale of the Securities, or an affiliate of such an Underwriter or Dealer as
defined in Section 2(c) hereof, or (ii) the sale in a regular way transaction on
the New York Stock Exchange of the Paired Shares to be issued upon the
conversion of such Note during the period in which such Underwriters and Dealers
have agreed (in the Standard Dealer Agreement and in the Merrill Lynch Master
Agreement Among Underwriters with respect to the offering and sale of the
Securities) that they and their affiliates will not purchase Paired Shares for
their own account.

     Prior to the purchase of the Securities and public offering of the Paired
Shares to be issued upon conversion of the Notes evidencing the Securities by
the several Underwriters, the Trust and the Corporation, on the one hand, and
the Representatives, on the other hand, acting on behalf of the several
Underwriters, shall enter into an agreement substantially in the form of Exhibit
A hereto (the "Pricing Agreement").  The Pricing Agreement may take the form of
an exchange of any standard form of written telecommunication between the Trust
and the Corporation, on the one hand, and the Representatives, on the other
hand, and shall specify such applicable information as is indicated in Exhibit A
hereto.  The sale of the Securities to the Underwriters and the offering of the
Paired Shares to be issued upon conversion of the Notes evidencing the
Securities will be governed by this Agreement, as supplemented by the Pricing
Agreement.  From and after the date of the execution and delivery of the Pricing
Agreement, this Agreement shall be deemed to incorporate the Pricing Agreement.


                                        2
<PAGE>

     The Trust and the Corporation have filed with the U.S. Securities and
Exchange Commission (the "Commission") a joint registration statement on Form
S-2 (Nos. 33-59155 and 33-59155-01) and a related preliminary prospectus for the
registration of the Securities and the Paired Shares to be issued upon
conversion of the Notes under the Securities Act of 1933, as amended (the "1933
Act"), and such amendments thereto, if any, and such amended preliminary
prospectuses as may have been required to the date hereof, and will file such
additional amendments thereto and such amended prospectuses as may hereafter be
required.  Such joint registration statement (as amended, if applicable) and the
prospectus constituting a part thereof (including in each case the information,
if any, deemed to be part thereof pursuant to Rule 430A(b) and/or Rule 434 of
the rules and regulations of the Commission under the 1933 Act (the "1933 Act
Regulations")), as from time to time amended or supplemented pursuant to the
1933 Act, the Securities Exchange Act of 1934, as amended (the "1934 Act"), or
otherwise, are hereinafter referred to as the "Registration Statement," and the
"Prospectus," respectively, except that if any revised prospectus shall be
provided to the Underwriters by the Trust and the Corporation for use in
connection with the offering of the Paired Shares to be issued upon conversion
of the Notes which differs from the Prospectus on file at the Commission at the
time the Registration Statement becomes effective (whether or not such revised
prospectus is required to be filed by the Trust and the Corporation pursuant to
Rule 424(b) of the 1933 Act Regulations) the term "Prospectus" shall refer to
such revised prospectus from and after the time it was provided to the
Underwriters for such use.  Any registration statement (including any supplement
thereto or information which is deemed part thereof) filed by the Trust and the
Corporation under Rule 462(b) of the 1933 Act Regulations (a "Rule 462(b)
Registration Statement") shall be deemed to be part of the "Registration
Statement," as defined herein, and any prospectus (including any amendment or
supplement thereto or information which is deemed part thereof) included in such
registration statement shall be deemed to be part of the "Prospectus," as
defined herein.  All references in this Agreement to financial statements and
schedules and other information which is "contained," "included" or "stated" in
the Registration Statement or the Prospectus (and all other references of like
import) shall be deemed to mean and include all such financial statements and
schedules and other information included in the Registration Statement or the
Prospectus and which is or is deemed to be incorporated by reference in the
Registration Statement or the Prospectus, as the case may be; and all references
in this Agreement to amendments or supplements to the Registration Statement or
the Prospectus shall be deemed to mean and include the filing of any document
under the 1934 Act which is or is deemed to be incorporated by reference in the
Registration Statement or the Prospectus, as the case may be.  Capitalized terms
used but not otherwise defined herein shall have the meanings given to those
terms in the Prospectus.

     The Transaction Entities understand that the Underwriters propose to make a
public offering of the Paired Shares issuable upon conversion of the Notes
evidencing the Securities as soon as the Representatives deem advisable after
the Registration Statement becomes effective and the Pricing Agreement has been
executed and delivered.

     SECTION 1.  REPRESENTATIONS AND WARRANTIES OF THE TRANSACTION ENTITIES.

     (a)  Each of the Transaction Entities represents and warrants, jointly and
severally, to each Underwriter as of the date hereof and as of the date of the
Pricing Agreement (such latter date being hereinafter referred to as the
"Representation Date") as follows:

            (i)     At the time the Registration Statement became effective and
     at the Representation Date, the Registration Statement complied and will
     comply in all material respects with the requirements of the 1933 Act and
     the 1933 Act Regulations and does not and will not contain an untrue
     statement of a material fact or omit to state a material fact required to
     be stated therein or necessary to make the statements therein not
     misleading.  The Prospectus, at the Representation Date (unless the term
     "Prospectus" refers to a prospectus which has been provided to the
     Underwriters by the Trust and the Corporation for use in connection with
     the offering of Paired Shares to be issued upon conversion of Notes
     evidencing the Securities which differs from the Prospectus on file at the
     Commission at the time the Registration Statement becomes effective, in
     which case at the time it is first provided to the Underwriters for such
     use) and at the Closing Time referred to in Section 2 hereof, will comply
     in all material respects with the requirements of the 1933 Act and the 1933
     Act Regulations and will not include any untrue


                                        3
<PAGE>

     statement of a material fact or omit to state a material fact required to
     be stated therein or necessary in order to make the statements therein, in
     the light of the circumstances under which they were made, not misleading;
     PROVIDED, HOWEVER, that the representations and warranties in this
     subsection shall not apply to statements in or omissions from the
     Registration Statement or the Prospectus made in reliance upon and in
     conformity with information furnished to the Trust or the Corporation in
     writing by any Underwriter through the Representatives expressly for use in
     the Registration Statement or Prospectus.  If a Rule 462(b) Registration
     Statement is required in connection with the offering and sale of the
     Securities, the Trust and the Corporation have complied or will comply with
     the requirements of Rule 111 under the 1933 Act Regulations relating to the
     payment of filing fees therefor.

           (ii)     The documents incorporated or deemed to be incorporated by
     reference in the Prospectus pursuant to Item 12 of Form S-2 under the 1933
     Act, at the time they were or hereafter are filed with the Commission,
     complied and will comply in all material respects with the requirements of
     the 1934 Act and the rules and regulations of the Commission under the 1934
     Act (the "1934 Act Regulations"), and, when read together with the other
     information in the Prospectus, at the time the Registration Statement
     became effective and as of the Representation Date, did not and will not
     include any untrue statement of a material fact or omit to state a material
     fact required to be stated therein or necessary in order to make the
     statements therein, in the light of the circumstances under which they were
     made, not misleading.

          (iii)     Deloitte & Touche LLP, Price Waterhouse LLP and Ernst &
     Young LLP, the accounting firms that certified the financial statements and
     supporting schedules included or incorporated by reference in the
     Registration Statement and the Prospectus, each are independent public
     accountants as required by the 1933 Act and the 1933 Act Regulations.

           (iv)     The financial statements (including the notes thereto)
     included or incorporated by reference in the Registration Statement and the
     Prospectus present fairly the financial position of the respective entity
     or entities presented therein at the respective dates indicated and the
     results of their operations for the respective periods specified; except as
     otherwise stated in the Registration Statement, said financial statements
     have been prepared in conformity with generally accepted accounting
     principles applied on a consistent basis; and the supporting schedules
     included in the Registration Statement present fairly the information
     required to be stated therein.  The financial information and data
     included in the Registration Statement and the Prospectus present fairly
     the information included therein and have been prepared on a basis
     consistent, except as may be noted therein, with that of the financial
     statements included in the Registration Statement and the Prospectus and
     the books and records of the respective entities or group presented
     therein.  The pro forma financial information included in the Prospectus
     has been prepared in accordance with the applicable requirements of the
     1933 Act, the 1933 Act Regulations (including, without limitation, Rule 11-
     02 of Regulation S-X of the Commission) with respect to pro forma
     financial information and includes all adjustments necessary to present
     fairly the pro forma financial position of the Trust and the Corporation
     at the respective dates indicated and the results of operations for
     the respective periods specified.

            (v)     No stop order suspending the effectiveness of the
     Registration Statement has been issued and, to the knowledge of the
     Transaction Entities, no proceeding for that purpose has been instituted or
     threatened by the Commission or by the state securities authority of any
     jurisdiction.  No order preventing or suspending the use of the Prospectus
     has been issued and, to the knowledge of the Transaction Entities, no
     proceeding for that purpose has been instituted or threatened by the
     Commission or by the state securities authority of any jurisdiction.
   
           (vi)     Since the respective dates as of which information is given
     in the Registration Statement and the Prospectus, except as otherwise
     stated therein, (A) there has been no adverse change in the condition,
     financial or otherwise, or in the earnings, assets, business affairs or
     business prospects of


                                        4
<PAGE>

     the Transaction Entities and their respective subsidiaries, considered as
     one enterprise, or in the fee, ground lease and mortgage interests or other
     adverse event, in hotel properties which the Transaction Entities and their
     respective subsidiaries will own and/or operate as of the Closing Time (the
     "Hotel Assets"), whether or not arising in the ordinary course of business,
     which would be material to the Transaction Entities and their respective
     subsidiaries, considered as one enterprise (anything which would be
     material to the Transaction Entities and their respective subsidiaries,
     considered as one enterprise, being hereinafter referred to as "Material"),
     (B) there have been no transactions or acquisitions entered into by the
     Transaction Entities or any of their respective subsidiaries, other than
     those in the ordinary course of business, which could reasonably be
     expected to be Material, (C) there has been no dividend or distribution of
     any kind declared, paid or made by the Trust or the Corporation on any
     class of its respective capital stock and (D) there has been no change in
     the capital stock of the Trust or the Corporation (except for issuances
     pursuant to outstanding options or warrants of the Trust or the
     Corporation), or the partnership interests of the Operating Partnership
     or the Realty Partnership or any increase in the indebtedness of the
     Transaction Entities, or any of their respective subsidiaries or in the
     indebtedness encumbering Hotel Assets which could reasonably be expected
     to be Material.
    
   
          (vii)     The Trust has been duly formed and is validly existing as a
     real estate investment trust in good standing under the laws of the State
     of Maryland, with trust power and authority to own, lease and operate its
     properties and to conduct the business in which it is engaged or proposes
     to engage as described in the Prospectus and to enter into and perform its
     obligations under this Agreement and the Pricing Agreement and the other
     Operative Documents (as defined in subsection (xv) below) to which it is a
     party; and the Trust is duly qualified to transact business and is in good
     standing in each jurisdiction in which such qualification is required,
     whether by reason of the ownership or leasing of property or the conduct of
     business, except where the failure to so qualify would not reasonably have
     an adverse effect on the condition, financial or otherwise, or the
     earnings, assets or business affairs or business prospects of the
     Transaction Entities and their respective subsidiaries, considered as one
     enterprise, or the Hotel Assets which reasonably would be expected to be
     Material (a "Material Adverse Effect").  The Trust has no significant
     subsidiaries (other than the Realty Partnership) within the meaning of
     Regulation S-X under the 1933 Act.
    
   
         (viii)     Each of the Corporation and its subsidiaries have each been
     duly incorporated and is validly existing as a corporation in good standing
     under the laws of their respective jurisdictions of incorporation (except
     with respect to those subsidiaries which are not significant subsidiaries,
     where such failure to be duly incorporated or to be in good standing could
     not reasonably be expected to have a Material Adverse Effect), with
     corporate power and authority to own, lease and operate its properties and
     to conduct the business in which it is engaged or proposes to engage as
     described in the Prospectus and to enter into and perform its obligations
     under this Agreement and the Pricing Agreement and the other Operative
     Documents to which it is a party; and each of the Corporation and its
     subsidiaries duly qualified as a foreign corporation to transact business
     and is in good standing in each jurisdiction in which such qualification
     is required, whether by reason of the ownership or leasing of property or
     the conduct of business, except where the failure to so qualify could not
     reasonably be expected to have a Material Adverse Effect.  The Corporation
     has no significant subsidiaries (other than the Operating Partnership and
     Hotel Investors Corporation of Nevada, a Nevada corporation) within the
     meaning of Regulation S-X under the 1933 Act.
    
           (ix)     The Realty Partnership has been duly formed and is validly
     existing as a limited partnership in good standing under the laws of the
     State of Delaware, with partnership power and authority to own, lease and
     operate its properties, to conduct the business in which it is engaged and
     proposes to engage as described in the Prospectus and to enter into and
     perform its obligations under this Agreement and the other Operative
     Documents to which it is a party.  The Realty Partnership is duly qualified
     or registered as a foreign partnership and is in good standing in each
     jurisdiction in which such qualification or registration is required,
     whether by reason of the ownership or leasing of property or the conduct of
     business, except where the failure to so qualify or register could not
     reasonably be expected to have a Material Adverse Effect.  The Trust is the
     sole general partner and Starwood Capital (as defined in subsection (xv)
     below) are the limited partners of the Realty Partnership.  The agreement
     of limited partnership of the Realty


                                        5
<PAGE>

     Partnership, as amended through the date hereof is in full force and
     effect, and the percentage interests of the partners in the Realty
     Partnership will be (at Closing) as set forth in the Prospectus.  To the
     extent any portion of the over-allotment option described in Section 2(b)
     hereof is exercised at the Closing Time, the percentage interests of the
     partners in the Realty Partnership will be adjusted accordingly.
     Additionally, to the extent any portion of such over-allotment option is
     exercised subsequent to Closing Time, the Trust will contribute the
     proceeds from the sale of the Option Securities to the Realty Partnership
     in exchange for a number of units of partnership interest in the Realty
     Partnership ("Realty Units") equal to the number of Option Securities
     issued.  The Realty Partnership has no significant subsidiaries within the
     meaning of Regulation S-X under the 1933 Act.

            (x)     The Operating Partnership has been duly formed and is
     validly existing as a limited partnership in good standing under the laws
     of the State of Delaware, with partnership power and authority to own,
     lease and operate its properties, to conduct the business in which it is
     engaged and proposes to engage as described in the Prospectus and to enter
     into and perform its obligations under this Agreement and the other
     Operative Documents to which it is a party.  The Operating Partnership is
     duly qualified or registered as a foreign partnership and is in good
     standing in each jurisdiction in which such qualification or registration
     is required, whether by reason of the ownership or leasing of property or
     the conduct of business, except where the failure to so qualify or register
     could not reasonably be expected to have a Material Adverse Effect.  The
     Corporation and certain of its wholly-owned subsidiaries are the general
     partners and Starwood Capital are the sole limited partners of the
     Operating Partnership.  The agreement of limited partnership of the
     Operating Partnership, as amended through the date hereof, is in full force
     and effect, and the percentage interests of the partners in the Operating
     Partnership will be (at Closing) as set forth in the Prospectus.  To the
     extent any portion of the over-allotment option described in Section 2(b)
     hereof is exercised at the Closing Time, the percentage interests of the
     partners in the Operating Partnership will be adjusted accordingly.
     Additionally, to the extent any portion of such over-allotment option is
     exercised subsequent to Closing Time, the Corporation will contribute the
     proceeds from the sale of the Option Securities to the Operating
     Partnership in exchange for a number of units of partnership interest in
     the Operating Partnership ("Operating Units," and collectively with Realty
     Units, "Units") equal to the number of Option Securities issued.  The
     Operating Partnership have no significant subsidiaries within the meaning
     of Regulation S-X under the 1933 Act.

           (xi)     The combined capitalization of each of the Trust and the
     Corporation is as set forth in the Prospectus under "Capitalization"
     (except for subsequent issuances, if any, pursuant to outstanding options
     and warrants of the Trust and the Corporation).  All the issued and
     outstanding Trust Shares and Corporation Shares have been duly authorized
     and are validly issued, fully paid and non-assessable.  No shares of the
     capital stock of either the Trust or the Corporation are reserved for any
     purpose except as disclosed in the Prospectus.  Except as described in the
     Prospectus, there are no outstanding securities convertible into or
     exchangeable for Notes or any capital stock of the Trust or the Corporation
     and there are no outstanding options, rights (preemptive or otherwise) or
     warrants to purchase or to subscribe for Notes or shares of the capital
     stock or any other securities of the Trust or the Corporation.  The Paired
     Shares issuable upon conversion of Units have been duly and validly
     authorized by all necessary corporate action and such Paired Shares, when
     issued upon such conversion or exercise, will be duly and validly issued,
     fully paid and non-assessable.

          (xii)     The Securities have been duly authorized for issuance and
     sale to the Underwriters pursuant to the Indenture and this Agreement, and,
     when issued and delivered by the Trust and the Corporation pursuant to the
     Indenture and this Agreement against payment of the consideration set forth
     in the Pricing Agreement, will be validly issued, fully paid and non-
     assessable.  The Paired Shares to be issued upon conversion of the Notes
     evidencing the Securities have been duly authorized for issuance upon such
     conversion and, when issued and delivered by the Trust and the Corporation
     upon such conversion, will be validly issued, fully-paid and non-
     assessable.  Upon payment of the purchase price and delivery of the
     Securities in accordance herewith, each of the Underwriters will receive
     good, valid and marketable title to the Securities, free and clear of all
     security interests, mortgages, pledges, liens,


                                        6
<PAGE>

     encumbrances, claims or equities.  The Notes and Paired Shares to be issued
     in connection with the offering have been and will be offered and sold at
     or prior to the Closing Time in compliance with all applicable laws
     (including, without limitation, federal and state securities laws).  The
     terms of the Notes and Paired Shares conform in all material respects to
     all statements and descriptions related thereto contained in the
     Prospectus.  The form of stock certificates to be used to evidence the
     Paired Shares will be in due and proper form and will comply with all
     applicable legal requirements.  The issuance of the Securities and the
     Paired Shares to be issued upon conversion of the Notes evidencing the
     Securities is not subject to any preemptive or other similar rights.

         (xiii)     All the issued and outstanding Realty Units and the
     Operating Units have been duly authorized and are validly issued, fully
     paid and non-assessable and have been offered and sold or exchanged in
     compliance with all applicable laws (including, without limitation, federal
     and state securities laws).  There are no outstanding securities
     convertible into or exchangeable for any Units and no outstanding options,
     rights (preemptive or otherwise) or warrants to purchase or to subscribe
     for Units.

          (xiv)     None of the Transaction Entities or any of their respective
     subsidiaries is in violation of its declaration of trust, trustee's
     regulation of the trust, charter, by-laws, certificate of limited
     partnership, agreement of limited partnership or other governance
     documents, as the case may be, and none of the Transaction Entities or any
     of their respective subsidiaries is in default in the performance or
     observance of any obligation, agreement, covenant or condition contained in
     any contract, indenture, mortgage, loan agreement, note, lease or other
     instrument to which such entity is a party or by which such entity may be
     bound, or to which any of its or its subsidiaries' property or assets is
     subject, except for such violations and defaults that could not reasonably
     be expected to have a Material Adverse Effect.

   
           (xv)     (A)  This Agreement has been duly and validly authorized,
     executed and delivered by each Transaction Entity and assuming due
     authorization, execution and delivery by the Representatives, is a valid
     and binding agreement of each of the Transaction Entities, enforceable
     against the Transaction Entities in accordance with its terms; (B) at the
     Representation Date, the Pricing Agreement will have been duly and validly
     authorized, executed and delivered by the Trust and the Corporation, and
     assuming due authorization, execution and delivery by the Representatives,
     will be a valid and binding agreement of the Trust and the Corporation,
     enforceable against the Trust and the Corporation in accordance with its
     terms; (C) the Indenture, at the Closing Time, will have been duly and
     validly authorized, executed and delivered by the Trust and the Corporation
     and, assuming due authorization, execution and delivery by the Trustee
     thereto, will be a valid and binding agreement, enforceable against the
     Trust and the Corporation in accordance with its terms; (D) the Amended and
     Restated Agreement of Limited Partnership of the Realty Partnership (the
     "Realty Partnership Agreement") and the Amended and Restated Agreement
     of Limited Partnership of the Operating Partnership (the "Operating
     Partnership Agreement"), at Closing Time, will have been duly and validly
     authorized, executed and delivered by the Trust and the Corporation and,
     assuming the due authorization, execution and delivery by the other
     parties thereto, will be valid and binding agreements, enforceable
     against the Trust and the Corporation, in accordance with their
     respective terms; (E) the Pairing Agreement has been duly and validly
     authorized, executed and delivered by each of the Trust and the
     Corporation and is a valid and binding agreement, enforceable against
     the Trust and the Corporation in accordance with its terms; and (F) the
     Formation Agreement dated as of November 11, 1994 as amended through
     the date hereof (the "Formation Agreement") among the Trust, the
     Corporation, Starwood Capital Group, L.P., Berl Holdings L.P., Starwood
     Apollo Hotel Partners I, L.P., Starwood Apollo Hotel Partners
     VIII, L.P., Starwood Apollo Hotel Partners IX, LP and Starwood Nomura
     Hotel Investors, L.P. (collectively, with the exception of the Trust and
     the Corporation, "Starwood Capital") has been duly and validly authorized,
     executed and delivered by each of the Trust and the Corporation; (G)
     Amendment No. 1 to the Formation Agreement ("Amendment No.1") by and among
     the parties to the Formation Agreement, at the Closing Time will have been
     duly and validly authorized, executed and delivered by each of the Trust
     and the Corporation and, assuming the due authorization, execution and
     delivery by the other parties thereto, each will be a valid and binding
     agreement, enforceable against the Trust and the Corporation in accordance
     with


                                        7
<PAGE>

     its terms; (H) each of the non-competitive agreements between the Trust or
     the Corporation and each of its trustees or directors, as the case may be,
     executive officers and Barry S. Sternlicht (the "N.C. Agreements") at
     Closing Time will be duly and validly authorized, executed and delivered by
     the Trust or the Corporation and will be valid and binding agreement,
     enforceable against the Trust and the Corporation, in accordance with its
     terms; and (I) the Westin/Hot Agreement among W&S Hotel L.L.C., W&S Hotel
     Holding Company, the Realty Partnership, the Operating Partnership, WHWE
     L.L.C. and Woodstar Investor Partnership (the "Westin Agreement") has been
     duly and validly authorized, executed and delivered by each of the Realty
     Partnership and the Operating Partnership and is a binding agreement,
     enforceable against the Realty Partnership and the Operating Partnership
     in accordance with its terms.  This Agreement, the Pricing Agreement, the
     Indenture, the Realty Partnership Agreement, the Operating Partnership
     Agreement, the Pairing Agreement, the Formation Agreement, Amendment No. 1
     and the Westin Agreement are sometimes hereinafter collectively referred
     to as "Operative Documents."
    

          (xvi)     The execution and delivery of each of the Operative
     Documents, the performance of the obligations set forth herein or therein,
     and the consummation of the transactions contemplated hereby or thereby or
     in the Prospectus by the Transaction Entities will not conflict with or
     constitute a breach or violation by such parties of, or default under, (A)
     any other Operative Documents; (B) any contract, indenture, mortgage, loan
     agreement, note, lease, joint venture or partnership agreement or other
     instrument or agreement to which such Transaction Entity is a party or by
     which they or, any of them, or any of their respective properties or other
     assets or any Hotel Asset may be bound or subject, which could reasonably
     be expected to have a Material Adverse Effect; (C) the declaration of
     trust, trustee's regulations of the trust, charter, by-laws, certificate
     of limited partnership or partnership agreement, as the case may be, of any
     Transaction Entity or (D) any applicable law, rule, order, administrative
     regulation or administrative or court decree, in each case except for
     conflicts, breaches, violations or defaults that, individually or in the
     aggregate could not reasonably be expected to have a Material Adverse
     Effect.

         (xvii)     The Indenture has been duly qualified under the Trust
     Indenture Act.  The Notes evidencing the Securities represent debt
     obligations of the Trust and the Corporation, which, to the their knowledge
     and information, are not subject to any subordination agreement (except to
     the extent provided in the Indenture), and do not entitle any holder
     thereof to any rights as a shareholder of either the Trust or the
     Corporation.  Such Notes and the Indenture will not contain any provision
     which conditions the obligation of payment by the Trust and the Corporation
     thereunder or which subordinates the indebtedness evidenced thereby in
     right of payment to any other indebtedness of the Trust or the Corporation,
     except to the extent the Indenture provides for a priority for compensation
     and expenses of the Trustee over payments to holders of such Notes.

        (xviii)     (a) No labor dispute with the employees of any Transaction
     Entity or any of their respective subsidiaries exists or, to the knowledge
     of the Transaction Entities is imminent, and (b) none of the Transaction
     Entities is aware of any existing or imminent labor disturbance by the
     employees of any of its principal suppliers, manufacturers or contractors,
     which, in the case of either (a) or (b), could reasonably be expected to
     have a Material Adverse Effect.

          (xix)     There is no action, suit or proceeding before or by any
     court or governmental agency or body, domestic or foreign, now pending, or,
     to the knowledge of the Transaction Entities, threatened against or
     affecting any Transaction Entity or any of their respective subsidiaries,
     any Hotel Asset or any officer or director of the Trust or the
     Corporation or any of their respective subsidiaries, which is required to
     be disclosed in the Registration Statement or the Prospectus (other than as
     disclosed therein), or that, if determined adversely to any Transaction
     Entity, any Hotel Asset, or any such officer or director, will or could
     reasonably be expected to (A) have a Material Adverse Effect, or
     (B) materially and adversely affect the consummation of (i) the
     transactions contemplated by this Agreement or (ii) the acquisitions of the
     Sheraton Colony Square Hotel or the Tempe Embassy Suites (the
     "Acquisitions").  There are no pending legal or governmental proceedings
     to which any Transaction Entity or any of their respective subsidiaries is
     a party or of which they or any of their respective properties or assets or
     any Hotel Asset is the subject which are not described in the Prospectus,
     including ordinary routine litigation incidental to the business, that,
     considered in the aggregate, could reasonably be expected to have a
     Material Adverse Effect.  There are no contracts or documents of any
     Transaction Entity or any of their respective subsidiaries which are
     required to be filed as exhibits to the Registration Statement by the 1933
     Act or by the 1933 Act Regulations which have not been so filed.

           (xx)     Commencing with their taxable years ending December 31,
     1995, the Transaction Entities and their respective subsidiaries, are and
     will be organized and operated in conformity with the requirements for
     qualification of the Trust as a real estate investment trust under the
     Internal Revenue Code


                                        8
<PAGE>

     of 1986, as amended (the "Code"), and the proposed method of operation of
     the Transaction Entities and their respective subsidiaries will enable the
     Trust to meet the requirements for taxation as a real estate investment
     trust under the Code.  Section 269B(a)(3) of the Code does not and will
     continue not to apply to the Trust and the Corporation.

          (xxi)     None of the Transaction Entities or any of their respective
     subsidiaries is, or at Closing Time will be, required to be registered
     under the Investment Company Act of 1940, as amended (the "1940 Act").

         (xxii)     The Transaction Entities and their respective subsidiaries
     own or possess, or can acquire on reasonable terms, the licenses,
     copyrights, know-how (including trade secrets and other unpatented and/or
     unpatentable proprietary or confidential information, systems or
     procedures), trademarks, service marks and trade names (collectively,
     "proprietary rights") presently employed by each of them in connection with
     the business now operated by them, and none of the Transaction Entities nor
     any of their respective subsidiaries has received any notice or is
     otherwise aware of any infringement of or conflict with asserted rights of
     others with respect to any proprietary rights, or of any facts which would
     render any proprietary rights invalid or inadequate to protect the interest
     of such Transaction Entity or its subsidiaries therein, and which
     infringement or conflict (if the subject of any unfavorable decision,
     ruling or finding) or invalidity or inadequacy, singly or in the aggregate,
     could reasonably be expected to have a Material Adverse Effect.

        (xxiii)     No authorization, approval, consent or order of any court or
     governmental authority or agency or other entity or person is necessary in
     connection with the offering, issuance or sale of the Securities hereunder
     or the Paired Shares issuable upon conversion of the Securities
     contemplated by this Agreement, except as may be required under the 1933
     Act or the 1933 Act Regulations, the Trust Indenture Act of 1939, as
     amended (the "Trust Indenture Act"), state securities or real estate
     syndication laws or the by-laws and rules of the National Association of
     Securities Dealers, Inc. (the "NASD"), all of which have been obtained or
     will have been obtain prior to Closing Time or such as have been received
     prior to the date of this Agreement, and except for approval by the Nevada
     Gaming Commission of certain contributions by the Corporation to the
     Operating Partnership.

         (xxiv)     Each of the Transaction Entities possesses such
     certificates, authorizations or permits issued by the appropriate local,
     state, federal or foreign regulatory agencies or bodies necessary to
     conduct the business now operated by it, or proposed to be conducted by it,
     and none of the Transaction Entities has received any notice of proceedings
     relating to the revocation or modification of any such certificate,
     authority or permit which, singly or in the aggregate, if the subject of an
     unfavorable decision, ruling or finding, could reasonably be expected to
     have a Material Adverse Effect.

          (xxv)     Except as disclosed in the Prospectus, there are no persons
     with registration or other similar rights to have any securities registered
     pursuant to the Registration Statement or otherwise registered by the Trust
     and the Corporation under the 1933 Act.

         (xxvi)     The Paired Shares to be issued upon conversion of the Notes
     evidencing the Securities have been approved for listing on the New York
     Stock Exchange upon notice of issuance.

        (xxvii)     (A)  The Transaction Entities or their respective
     subsidiaries have good and marketable title to their respective Hotel
     Assets free and clear of all liens, encumbrances, claims, security
     interests and defects, except such as are (i) described in the Prospectus,
     (ii) serving as security for loans described in the Prospectus, or
     (iii) not Material; (B) all liens, charges, encumbrances, claims or
     restrictions on or affecting any of the Hotel Assets and the assets of any
     Transaction Entity and their respective subsidiaries which are required to
     be disclosed in the Prospectus are disclosed therein; (C) none of the
     Transaction Entities or any of their respective subsidiaries is in default
     under any of the ground leases (as lessee), relating to, or any of the
     mortgages or other security documents or other agreements encumbering or
     otherwise recorded against, the Hotel Assets, and none of the Transaction
     Entities knows


                                        9
<PAGE>

     of any event which, but for the passage of time or the giving of notice, or
     both, would constitute a default under any of such documents or agreements,
     other than such defaults that could not reasonably be expected to have a
     Material Adverse Effect; (D) each of the Hotel Assets complies with all
     applicable codes, laws and regulations (including, without limitation,
     building and zoning codes, laws and regulations and laws relating to access
     to the Hotel Assets), except for such failures to comply that could not,
     in the aggregate, reasonably be expected to have a Material Adverse Effect;
     and (E) none of the Transaction Entities has knowledge of any pending or
     threatened condemnation proceeding, zoning change, or other proceeding or
     action that will in any manner affect the size of, use of, improvements on,
     construction on or access to, the Hotel Assets, except such proceedings or
     actions that individually or in the aggregate could not reasonably have a
     Material Adverse Effect.


       (xxviii)     Each of the Transaction Entities and their respective
     subsidiaries has obtained title insurance on such Transaction Entity's or
     subsidiary's fee and/or leasehold interests, as applicable, in each of the
     Hotel Assets, except for such failures to obtain title insurance that could
     not, in the aggregate, reasonably be expected to have a Material Adverse
     Effect.

         (xxix)     Except as disclosed in the Prospectus, and, except for
     activities, conditions, circumstances or matters that would not have
     a Material Adverse Effect; (A) to the knowledge of the Transaction
     Entities, the operations of the Transaction Entities are in compliance with
     all Environmental Laws and all requirements of applicable permits,
     licenses, approvals and other authorizations issued pursuant to
     Environmental Laws; (B) none of the Transaction Entities or any of their
     respective subsidiaries has caused or to the knowledge of the Transaction
     Entities suffered to occur any Release (as defined below) of any Hazardous
     Substance (as defined below) into the Environment (as defined below) on,
     in, under or from any Hotel Asset, and no condition exists on, in, under
     or, to the knowledge of the Transaction Entities, adjacent to any Hotel
     Asset that could result in the incurrence of liabilities or any violations
     of any Environmental Law (as defined below) in either case which reasonably
     would be Material or give rise to the imposition of any Lien (as defined
     below) under any Environmental Law; (C) none of the Transaction Entities or
     any of their respective subsidiaries has received any notice of a claim
     under or pursuant to any Environmental Law or under common law pertaining
     to Hazardous Substances on, in, under or originating from any Hotel Asset;
     (D) none of the Transaction Entities or any of their respective
     subsidiaries has received any notice from any Governmental Authority (as
     defined below) or other Person claiming any violation of any Environmental
     Law or evidencing the intent to undertake and/or requesting the
     investigation, remediation, clean-up or removal of any Hazardous Substance
     released into the Environment on, in, under or from any Hotel Asset; and
     (E) no Hotel Asset is included or, to the knowledge of the Transaction
     Entities, proposed for inclusion on the National Priorities List issued
     pursuant to CERCLA (as defined below) by the United States Environmental
     Protection Agency (the "EPA") or on the Comprehensive Environmental
     Response, Compensation, and Liability Information System database
     maintained by the EPA, and, to the knowledge of the Transaction Entities,
     has not otherwise been identified by the EPA as a potential CERCLA removal,
     remedial or response site or included or, to the knowledge of the
     Transaction Entities, proposed for inclusion on, any similar list of
     potentially contaminated sites pursuant to any other Environmental Law.

          As used herein, "Hazardous Substance" shall include any hazardous
     substance, hazardous waste, toxic substance, pollutant, hazardous material
     or similarly designated materials, including, without limitation, oil,
     petroleum or any petroleum-derived substance or waste, asbestos or
     asbestos-containing materials, PCBs, pesticides, explosives, radioactive
     materials, dioxins, urea formaldehyde insulation or any constituent of any
     such substance, pollutant or waste which is identified, regulated,
     prohibited or limited under any Environmental Law (including, without
     limitation, materials listed in the United States Department of
     Transportation Optional Hazardous Material Table, 49 C.F.R. Section
     172.101, as the same may now or hereafter be amended, or in the EPA's List
     of Hazardous Substances and Reportable Quantities, 40 C.F.R. Part 302, as
     the same may now or hereafter be amended); "Environment" shall mean any
     surface water, drinking water, ground water, land surface, subsurface
     strata, river sediment, buildings, structures, and ambient, workplace and
     indoor and outdoor air; "Environmental Law" shall mean the


                                       10
<PAGE>

     Comprehensive Environmental Response, Compensation and Liability Act of
     1980, as amended (42 C. Section 9601 et seq.) ("CERCLA"), the Resource
     Conservation and Recovery Act of 1976, as amended (42 C. Section 6901, et
     seq.), the Clean Air Act, as amended (42 C. Section 7401, et seq.), the
     Clean Water Act, as amended (33 C. Section 1251, et seq.), the Toxic
     Substances Control Act, as amended (15 C. Section 2601, et seq.), the
     Occupational Safety and Health Act of 1970, as amended (29 C. Section 651,
     et seq.), the Hazardous Materials Transportation Act, as amended (49 C.
     Section 1801, et seq.), and all other federal, state and local laws,
     ordinances, regulations, rules and orders relating to the protection of the
     environments or of human health from environmental effects; "Governmental
     Authority" shall mean any federal, state or local governmental office,
     agency or authority having the duty or authority to promulgate, implement
     or enforce any Environmental Law; "Lien" shall mean, with respect to any
     Hotel Asset, any mortgage, deed of trust, pledge, security interest, lien,
     encumbrance, penalty, fine, charge, assessment, judgment or other liability
     in, on or affecting such Hotel Asset; and "Release" shall mean any
     spilling, leaking, pumping, pouring, emitting, emptying, discharging,
     injecting, escaping, leaching, dumping, emanating or disposing of any
     Hazardous Substance into the Environment, including, without limitation,
     the abandonment or discard of barrels, containers, tanks (including,
     without limitation, underground storage tanks) or other receptacles
     containing or previously containing any Hazardous Substance or any release,
     emission, discharge or similar term, as those terms are defined or used in
     any Environmental Law.

          (xxx)     Each of the Transaction Entities has filed all federal,
     state, local and foreign income tax returns which have been required to be
     filed (except in any case in which the failure to so file could not
     reasonably be expected to have a Material Adverse Effect), and has paid all
     taxes required to be paid and any other assessment, fine or penalty levied
     against it, to the extent that any of the foregoing is due and payable,
     except, in all cases, for any such tax, assessment, fine or penalty that is
     being contested in good faith.

     (b)  Any certificate delivered hereunder or under any Operative Document
and signed by any officer or authorized representative of any Transaction Entity
and delivered to the Representatives or to counsel for the Underwriters shall be
deemed a representation and warranty by such entity or person, as the case may
be, to each Underwriter as to the matters covered thereby.

     SECTION 2.  SALE AND DELIVERY TO UNDERWRITERS; CLOSING.

     (a)  On the basis of the representations and warranties herein contained
and subject to the terms and conditions herein set forth, the Trust and the
Corporation, severally and not jointly, agree to sell to each Underwriter,
severally and not jointly, and each Underwriter, severally and not jointly,
agrees to purchase from the Trust and the Corporation, severally and not
jointly, at the price per unit set forth in the Pricing Agreement, the number of
Initial Securities set forth in Schedule A hereto opposite the name of such
Underwriter (except as otherwise provided in the Pricing Agreement), plus any
additional number of Initial Securities which such Underwriter may become
obligated to purchase pursuant to the provisions of Section 10 hereof.

     If the Trust and the Corporation have elected not to rely upon Rule 430A
under the 1933 Act Regulations, the public offering price of the Paired Shares
to be issued upon conversion of the Notes evidencing the Securities and the
purchase price per unit to be paid by the several Underwriters for the
Securities will have each been determined and set forth in the Pricing
Agreement, dated the date hereof, and an amendment to the Registration Statement
and the Prospectus will be filed before the Registration Statement becomes
effective.

     If the Trust and the Corporation have elected to rely upon Rule 430A under
the 1933 Act Regulations, the purchase price per unit to be paid by the several
Underwriters for the Securities shall be an amount equal to the public offering
price per Paired Share to be issued upon conversion of the Notes evidencing the
Securities, less an amount per unit to be determined by agreement between the
Representatives, on the one hand, and the Trust and the Corporation, on the
other hand.  The public offering price per Paired Shares to be issued upon
conversion of the Notes evidencing the Securities shall be a fixed price to be
determined by agreement among the Representatives on the one hand, the Trust and
the Corporation, on the other hand.  Such public offering price and the purchase


                                       11
<PAGE>

price per unit, when so determined, shall be set forth in the Pricing Agreement.
In the event that such prices have not been agreed upon and the Pricing
Agreement has not been executed and delivered by all parties thereto by the
close of business on the fourteenth business day following the date of this
Agreement, this Agreement shall terminate forthwith, without liability of any
party to any other party other than pursuant to Sections 6 and 7 hereof, unless
otherwise agreed to by the Trust and the Corporation, on the one hand, and the
Representatives, on the other hand.

     (b)  In addition, on the basis of the representations and warranties herein
contained and subject to the terms and conditions herein set forth, the Trust
and the Corporation, severally and not jointly, hereby grant an option to the
Underwriters, severally and not jointly, to purchase up to an additional
1,537,500 units of Notes convertible into up to an additional 1,537,500 Paired
Shares at the price per unit set forth in the Pricing Agreement.  The option
hereby granted will expire 30 days after the date hereof (or, if the Trust and
the Corporation has elected to rely on Rule 430A under the 1933 Act Regulations,
30 days after the execution of the Pricing Agreement) and may be exercised in
whole or in part from time to time only for the purpose of covering over-
allotments which may be made in connection with the offering and distribution of
the Initial Securities upon notice by the Representatives to the Trust and the
Corporation setting forth the number of Option Securities as to which the
several Underwriters are then exercising the option and the time and date of
payment and delivery for such Option Securities.  Any such time and date of
delivery (a "Date of Delivery") shall be determined by the Representatives, but
shall not be later than three full business days nor earlier than two full
business days after the exercise of said option, nor in any event prior to the
Closing Time, as hereinafter defined, unless otherwise agreed upon by the
Representatives, on the one hand, and the Trust and the Corporation, on the
other hand.  If the option is exercised as to all or any portion of the Option
Securities, the Option Securities shall be purchased by the Underwriters,
severally and not jointly, in proportion to their respective Initial Securities
underwriting obligations as set forth in Schedule A.

     (c)  Payment of the purchase price for, and delivery of certificates for,
the Initial Securities shall be made at the office of Rogers & Wells, 200 Park
Avenue, New York, New York 10166, or at such other place as shall be agreed upon
by the Representatives, on the one hand, and the Trust and the Corporation, on
the other hand, at 10:00 A.M. on the fourth business day (or the third business
day if required under Rule 15c6-1 of the 1934 Act, or unless postponed in
accordance with the provisions of Section 10) following the date the
Registration Statement becomes effective (or, if the Trust and the Corporation
has elected to rely upon Rule 430A of the 1933 Act Regulations, the fourth
business day (or the third business day if required under Rule 15c6-1 of the
1934 Act) after execution of the Pricing Agreement), or such other time not
later than ten business days after such date as shall be agreed upon by the
Representatives, on the one hand, and the Trust and the Corporation, on the
other hand (such time and date of payment and delivery being herein called
"Closing Time").  Payment for the Initial Securities shall be divided between
and paid to the Trust and the Corporation, respectively, in the same proportion
of the aggregate principal amounts of the obligations of the Trust and the
Corporation under the Notes representing the Initial Securities each bear to the
other.  In addition, in the event that any or all of the Option Securities are
purchased by the Underwriters, payment of the purchase price for, and delivery
of certificates for, such Option Securities shall be made at the above-mentioned
offices of Rogers & Wells, or at such other place as shall be agreed upon by the
Representatives, on the one hand, and the Trust and the Corporation, on the
other hand, on each Date of Delivery as specified in the notice from the
Representatives to the Trust and the Corporation.  Payment shall be made to the
Trust and the Corporation by certified or official bank check or checks drawn in
New York Clearing House funds or similar next day funds payable to the order of
the Trust and the Corporation, against delivery to the Representatives for the
respective accounts of the Underwriters of certificates for the Notes
representing the Securities to be purchased by them.  Certificates for the Notes
representing the Initial Securities and the Option Securities, if any, and the
Paired Shares to be issued upon conversion of such Notes shall be in such
denominations and registered in such names as the Representatives may request in
writing at least two business days before the Closing Time or the relevant Date
of Delivery, as the case may be.  It is understood that each Underwriter has
authorized the Representatives, for its account, to accept delivery of, receipt
for, and make payment of the purchase price for, the Initial Securities and the
Option Securities, if any, which it has agreed to purchase.  Merrill Lynch, Bear
Stearns, Alex Brown, Lehman Brothers, Prudential and Smith Barney, individually
and not as representatives of the Underwriters, may (but shall not be obligated
to) make payment of the purchase price for the Initial Securities or the Option
Securities, if any, to be purchased by any Underwriter whose check has not been
received by the Closing Time or the relevant Date of Delivery, as the case may
be, but any such payment shall not relieve such


                                       12
<PAGE>

Underwriter from its obligations hereunder.  Where the Representatives have
certified to the Trust and the Corporation on behalf on a Underwriter not less
than three full business days prior to Closing Time or the relevant Date of
Delivery (i) that the Securities to be purchased by such Underwriter hereunder
at Closing Time or the relevant Date of Delivery have been sold to a person who
is not an Underwriter or Dealer, or an affiliate (as hereinafter defined) of any
thereof, or (ii) that while the transferee of record is an Underwriter or
Dealer, or an affiliate of any thereof, such transferee is acquiring the
Securities for purposes of record ownership only and the beneficial owner is not
an Underwriter or Dealer, or an affiliate of any thereof, then, in either such
case, the Trust and the Corporation, on the one hand, and the Representatives,
on the other hand, shall cause the Notes evidencing such Securities to be
delivered to the Trustee and the Trustee shall effect the conversion of such
Notes and shall deliver to the Representatives certificates evidencing Paired
Shares issued upon such conversion for delivery for the account of the
beneficial owners thereof.  As used herein, "affiliate" means, with respect to
an Underwriter or Dealer, (A) a partner in or holder of 10% or more of the
shares of such Underwriter or Dealer, (B) a person in which such Underwriter or
Dealer holds 10% or more of the outstanding capital stock of such person or is a
partner in such person, or (C) a family member of, or trust for, any such
Underwriter, Dealer, partner or shareholder.  The certificates for the Initial
Securities and the Option Securities, if any, will be made available for
examination and packaging by the Representatives not later than 10:00 A.M. on
the last business day prior to the Closing Time or the relevant Date of
Delivery, as the case may be in New York, New York.

     SECTION 3.  COVENANTS OF THE TRANSACTION ENTITIES.  Each of the Transaction
Entities with each Underwriter as follows:

          (a)  The Trust and the Corporation will notify the Representatives
     immediately of the following, and confirm the notice in writing, (i) the
     effectiveness of the Registration Statement and any amendment thereto
     (including any post-effective amendment), (ii) the receipt of any comments
     from the Commission relating to the Registration Statement or the
     Prospectus, (iii) any request by the Commission for any amendment to the
     Registration Statement or any amendment or supplement to the Prospectus or
     for additional information, and (iv) the issuance by the Commission of any
     stop order suspending the effectiveness of the Registration Statement or
     the initiation of any proceedings for that purpose.  The Trust and the
     Corporation will make every reasonable effort to prevent the issuance of
     any stop order and, if any stop order is issued, to obtain the lifting
     thereof at the earliest possible moment.

          (b)  The Trust and the Corporation will give the Representatives
     notice of their intention to file or prepare any amendment to the
     Registration Statement (including any post-effective amendment), any Rule
     462(b) Registration Statement or any amendment or supplement to the
     Prospectus (including any revised prospectus which the Trust and the
     Corporation proposes for use by the Underwriters in connection with the
     offering of the Paired Shares to be issued upon conversion of the Notes
     evidencing the Securities which differs from the prospectus on file at the
     Commission at the time the Registration Statement becomes effective,
     whether or not such revised prospectus is required to be filed pursuant to
     Rule 424(b) of the 1933 Act Regulations, and any term sheet as contemplated
     by Rule 434 of the 1933 Act Regulations (a "Term Sheet")), will furnish the
     Representatives with copies of any such amendment or supplement a
     reasonable amount of time prior to such proposed filing or use, as the case
     may be, and will not file any such amendment or supplement or use any such
     prospectus to which the Representatives or counsel for the Underwriters
     shall reasonably object.

          (c)  The Trust and the Corporation will deliver to the Representatives
     as soon as possible, as many signed copies of the Registration Statement as
     originally filed and of each amendment thereto (including exhibits filed
     therewith or incorporated by reference therein and documents incorporated
     by reference therein) as the Representatives may reasonably request and
     will also deliver to the Representatives as many conformed copies of the
     Registration Statement as originally filed and of each amendment thereto
     (including documents incorporated by reference into the Prospectus but
     without exhibits) as the Representatives may reasonably request.



                                       13
<PAGE>

          (d)  The Trust and the Corporation will furnish to each Underwriter,
     from time to time during the period when the Prospectus is required to be
     delivered under the 1933 Act or the 1934 Act, such number of copies of the
     Prospectus (as amended or supplemented) as such Underwriter may reasonably
     request for the purposes contemplated by the 1933 Act or the 1934 Act or
     the respective applicable rules and regulations of the Commission
     thereunder.

          (e)  If any event shall occur as a result of which it is necessary, in
     the reasonable opinion of counsel for the Underwriters, to amend or
     supplement the Prospectus in order to make the Prospectus not misleading in
     the light of the circumstances existing at the time it is delivered to a
     purchaser, the Trust and the Corporation will forthwith amend or supplement
     the Prospectus (in form and substance reasonably satisfactory to counsel
     for the Underwriters) so that, as so amended or supplemented, the
     Prospectus will not include an untrue statement of a material fact or omit
     to state a material fact necessary in order to make the statements therein,
     in the light of the circumstances existing at the time it is delivered to a
     purchaser, not misleading, and the Trust and the Corporation will furnish
     to the Underwriters a reasonable number of copies of such amendment or
     supplement.

          (f)  The Trust and the Corporation will endeavor, in cooperation with
     the Underwriters, to qualify the Securities and the Paired Shares into
     which the Notes evidencing the Securities are convertible for offering and
     sale under the applicable securities laws of such states and other
     jurisdictions of the United States or foreign jurisdictions as the
     Representatives may reasonably designate; PROVIDED, HOWEVER, that neither
     the Trust nor the Corporation will be required to qualify as a foreign
     corporation, file a general consent to service of process in any such
     jurisdiction, subject itself to taxation in respect of doing business in
     any jurisdiction in which it is not otherwise so subject, or provide any
     undertaking or make any change in its charter or bylaws that the Trustees
     of the Trust and/or Board of Directors of the Corporation determines to be
     contrary to the best interests of the Trust and the Corporation and their
     respective shareholders.  In each jurisdiction in which the Securities and
     the Paired Shares into which such Notes evidencing the Securities are
     convertible have been so qualified, the Trust and the Corporation will use
     all reasonable efforts to file such statements and reports as may be
     required by the laws of such jurisdiction to continue such qualification in
     effect for so long a period (not longer than one year) as the
     Representatives may reasonably request for the distribution of the
     Securities.

          (g)  The Trust and the Corporation will make generally available to
     their respective security holders as soon as practicable, but not later
     than 60 days after the close of the period covered thereby (90 days in the
     event that the close of such period is the close of the Trust's and the
     Corporation's fiscal year), an earnings statement (in form complying with
     the provisions of Rule 158 of the 1933 Act Regulations) covering a twelve
     month period beginning not later than the first day of the Trust's and the
     Corporation's fiscal quarter next following the "effective date" (as
     defined in said Rule 158) of the Registration Statement.

          (h)  Each of the Trust and the Corporation will use the net proceeds
     received by it from the sale of the Securities in the manner specified in
     the Prospectus under "Use of Proceeds."

          (i)  If, at the time that the Registration Statement becomes
     effective, any information shall have been omitted therefrom in reliance
     upon Rule 430A and/or Rule 434 of the 1933 Act Regulations, then
     immediately following the execution of the Pricing Agreement, the Trust and
     the Corporation will prepare, and file or transmit for filing with the
     Commission in accordance with such Rule 430A and/or Rule 434 and Rule
     424(b) of the 1933 Act Regulations, copies of an amended Prospectus, or, if
     required by such Rule 430A and/or Rule 434, a post-effective amendment to
     the Registration Statement (including an amended Prospectus), containing
     all information so omitted.  If required, the Trust and the Corporation
     will prepare and file or transmit for filing a Rule 462(b) Registration
     Statement not later than the date of execution of the Pricing Agreement.
     If a Rule 462(b) Registration Statement is filed the Trust and the
     Corporation shall make payment of, or arrange for payment of, the
     additional registration fee owing to the Commission required by Rule 111 of
     the 1933 Act Regulations.


                                       14
<PAGE>

          (j)  The Trust and the Corporation, during the period when the
     Prospectus is required to be delivered under the 1933 Act or the 1934 Act,
     will file all documents required to be filed with the Commission pursuant
     to Sections 13, 14 or 15 of the 1934 Act within the time periods required
     by the 1934 Act and the 1934 Act Regulations.

   
          (k)  The Trust and the Corporation will use their respective best
     efforts to maintain the listing of the Paired Shares on the New York Stock
     Exchange or another national securities exchange.
    

          (l)  For the period one year from the Closing Time, the executive
     officers, trustees and directors of the Trust and the Corporation and
     Starwood Capital will not, without the prior written consent of Merrill
     Lynch, on the one hand, and the Trust and the Corporation, on the other
     hand, (which consent, in the case of the Trust and the Corporation, will be
     subject to the approval of the Trust's and the Corporation's Independent
     Trustees/Directors), offer, sell, contract to sell or otherwise dispose of
     any Paired Shares or Units or any security convertible into or exchangeable
     into or exercisable for Paired Shares (except for issuances by the
     Transaction Entities pursuant to the exchange of Units and for distribution
     of Units to the parties who have direct or indirect interests in Starwood
     Capital who agree to be bound to the restrictions contained herein).  Any
     transferees of such shares or Units will be likewise prohibited from making
     any transfer of such shares or Units.

          (m)  During a period of one year from the Closing Time, the Trust and
     the Corporation will not, without the prior written consent of Merrill
     Lynch, offer, sell, contract to sell or otherwise dispose of any Paired
     Shares or any security convertible into or exchangeable or exercisable for
     Paired Shares (except for (i) transfers of Units and for distribution of
     Units to parties who have direct or indirect interests in Starwood Capital
     who agree to be bound to the restrictions contained herein, (ii) the
     issuance of Units pursuant to outstanding options and warrants, (iii) the
     grant of options under the Trust's and the Corporation's 1995 Share Option
     Plan and (iv) in connection with acquisitions by the Transaction Entities).

          (n)  During a period of one year from the Closing Time, the Realty
     Partnership and the Operating Partnership will not, without the prior
     written consent of Merrill Lynch, offer, sell, contract to sell or
     otherwise dispose of any Paired Shares or any security convertible into or
     exchangeable or exercisable for Paired Shares (except for (i) transfers of
     Units and for distribution of Units to parties who have direct or indirect
     interests in Starwood Capital who agree to be bound to the restrictions
     contained herein, (ii) the issuance of Paired Shares pursuant to
     outstanding options and warrants, (iii) the grant of options under the
     Trust's and the Corporation's 1995 Share Option Plan and (iv) in connection
     with acquisitions by the Transaction Entities).

          (o)  The Trust will use its best effort to insure that it will qualify
     as a "real estate investment trust" under the Code for its taxable year
     ending December 31, 1995 and to continue to so qualify for subsequent
     years.  The Transaction Entities, other than the Trust, and the
     subsidiaries of all Tranaction Entities (including the Trust), will take no
     action which could reasonably cause the Trust to fail to qualify as a "real
     estate investment trust" under the Code for the Trust's taxable year ending
     December 31, 1995 and to continue to so qualify for subsequent years.

          (p)  For so long as the Company is subject to the 1934 Act, but in no
     event more than five years after the Closing Time, the Trust and the
     Corporation will put in place reasonable measures to insure the delivery
     to the Representatives, (i) promptly upon their being mailed or filed,
     copies of all current, regular and periodic reports of the Trust and the
     Corporation mailed to their respective shareholders or filed with any
     securities exchange or with the Commission or with any governmental
     authority succeeding to any of the Commission's functions, and (ii) such
     other information concerning the Transaction Entities as the
     Representatives reasonably request.


                                       15
<PAGE>

          (q)  Subject to the terms thereof, the Transaction Entities will do
     and perform their respective obligations under the Operative Documents to
     which they are parties to the extent required to consummate the
     transactions contemplated hereby.

     SECTION 4.  PAYMENT OF EXPENSES; FINANCIAL ADVISORY FEE.

          (a)  The Trust and the Corporation will pay all expenses incident to
     the performance of their respective obligations under this Agreement,
     including (i) the preparation, printing and filing of the Registration
     Statement as originally filed and of each amendment thereto (including,
     without limitation, all reasonable expenses and disbursements of Rogers &
     Wells, counsel to the Underwriters, in connection with the preparation,
     printing and filing of the Registration Statement), (ii) the printing, or
     reproducing, and distributing to the Underwriters copies of this Agreement
     and the Pricing Agreement, (iii) the preparation, issuance and delivery of
     the certificates for the Notes evidencing the Securities and the Paired
     Shares to be issued upon conversion of such Notes to the Underwriters and
     the fees and expenses of the trustee and transfer agent, (iv) the fees and
     disbursements of the Trust's and the Corporation's counsel and accountants,
     (v) the qualification of the Securities (and the Paired Shares to be issued
     upon conversion of the Notes evidencing the Securities) under securities
     laws in accordance with the provisions of Section 3(f) hereof, including
     filing fees and the reasonable fees and disbursements of counsel for the
     Underwriters in connection therewith and in connection with the preparation
     of the Blue Sky Survey, (vi) the printing and delivery to the Underwriters
     of copies of the Registration Statement as originally filed and of each
     amendment thereto, of each preliminary prospectus, and of the Prospectus
     and any amendments or supplements thereto, (vii) the cost of printing, or
     reproducing, and delivering to the Underwriters copies of the Blue Sky
     Survey, (viii) the fee of the NASD, (ix) the fees and expenses incurred in
     connection with the listing of the Paired Shares on the New York Stock
     Exchange and (x) any transfer taxes imposed on the sale of the Securities
     to the several Underwriters or upon the conversion of the Notes into Paired
     Shares.

          (b)  If this Agreement is cancelled or terminated by the
     Representatives in accordance with the provisions of Section 5 or Section
     9(a)(i) hereof, the Trust and the Corporation shall reimburse the
     Underwriters for all of their reasonable out-of-pocket expenses, including
     the reasonable fees and disbursements of counsel for the Underwriters.

          (c)  At Closing Time, the Trust and the Corporation shall pay to
     Merrill Lynch a fee (the "Financial Advisory Fee") in consideration of the
     financial advisory services provided to the Trust and the Corporation by
     Merrill Lynch in connection with the transactions contemplated by the
     Formation Agreement.  The Financial Advisory Fee shall be equal to .75% of
     the gross proceeds from the sale of the Securities hereunder, less
     $250,000.  Payment of the Financial Advisory Fee shall be made by certified
     or official bank check or similar next day funds payable to the order of
     Merrill Lynch.

     SECTION 5.  CONDITIONS OF UNDERWRITERS' OBLIGATIONS.  The obligations of
the Underwriters hereunder are subject to the accuracy, as of the date hereof
and at Closing Time, of the representations and warranties of the Transaction
Entities herein contained, to the performance by the Transaction Entities of
their respective obligations hereunder, and to the following further conditions:

          (a)  The Registration Statement shall have become effective not later
     than 5:30 P.M. on the date hereof, or with the consent of the
     Representatives, at a later time and date, not later, however, than
     5:30 P.M. on the first business day following the date hereof, or at such
     later time and date as may be approved by a majority in interest of the
     Underwriters; and at Closing Time no stop order suspending the


                                       16
<PAGE>

     effectiveness of the Registration Statement shall have been issued under
     the 1933 Act or proceedings therefor initiated or threatened by the
     Commission.  If the Trust and the Corporation have elected to rely upon
     Rule 430A and/or Rule 434 of the 1933 Act Regulations, the price of the
     Paired Shares to be issued upon conversion of the Notes evidencing the
     Securities and any price-related information previously omitted from the
     effective Registration Statement pursuant to such Rule 430A shall have been
     transmitted to the Commission for filing pursuant to Rule 424(b) of the
     1933 Act Regulations within the prescribed time period and, prior to
     Closing Time, the Trust and the Corporation shall have provided evidence
     satisfactory to the Representatives of such timely filing, or a post-
     effective amendment providing such information shall have been promptly
     filed and declared effective in accordance with the requirements of Rule
     430A of the 1933 Act Regulations.  If a Rule 462(b) Registration Statement
     is required, such Rule 462(b) Registration Statement shall have been
     transmitted to the Commission for filing and have become effective within
     the prescribed time period, and, prior to Closing Time, the Trust and the
     Corporation shall have provided to the Underwriters evidence of such filing
     and effectiveness in accordance with Rule 462(b) of the 1933 Act
     Regulations.

          (b)  At Closing Time the Representatives shall have received:

   
               (1)  The favorable opinions, each in form and substance
     satisfactory to counsel or the Underwriters, dated as of Closing Time of
     (A) Sidley & Austin, counsel for Transaction Entities, with respect to the
     matters set forth in items (v), (vi), (vii) (only with respect to the third
     and fourth sentences thereof), and (viii) - (xxi) (with respect to item
     (xviii) only part (A) thereof) below and (B) Piper & Marbury, Maryland
     counsel to the Transaction Entities, with respect to the matters set forth
     in items (i) - (iv), (vii) (only with respect to the first two sentences
     and the last sentence thereof) and (xviii)(B):
    

                      (i)     The Trust has been duly formed and is validly
               existing as a real estate investment trust in good standing under
               the laws of the State of Maryland.

   
                     (ii)     The Corporation and its subsidiaries have each
               been duly incorporated and is validly existing as a corporation
               in good standing under the laws of its respective jurisdiction of
               incorporation (except, with respect to those subsidiaries which
               are not significant subsidiaries, where the failure to be so
               validly existing as a corporation in good standing would not be
               reasonably expected to have a Material Adverse Effect).
    
   
                    (iii)     The Trust has the power and authority to own,
               lease and operate its properties, to conduct the business in
               which it is engaged or proposes to engage as described in the
               Prospectus and to enter into and perform its obligations under
               this Agreement and the other Operative Documents to which it is a
               party.  The Trust is duly qualified to transact business and is
               in good standing in each jurisdiction that is shown in the
               Prospectus as a jurisdiction in which the Trust or the Realty
               Partnership manages, owns or leases real property, except where
               the failure to so qualify could not reasonably be expected to
               have a Material Adverse Effect.
    
   
                     (iv)     Each of the Corporation and its subsidiaries have
               the corporate power and authority to own, lease and operate its
               properties, to conduct the business in which it is engaged or
               proposes to engage as described in the Prospectus and to enter
               into and perform its obligations under this Agreement and the
               other Operative Documents to which it is a party.  Each of the
               Corporation and its subsidiaries is duly qualified as a foreign
               corporation to transact business and is in good standing in each
               jurisdiction that is shown in Prospectus as a jurisdiction in
               which such party or the Operating Partnership manages, owns or
               leases real property, except where the failure to so qualify
               would not reasonably be expected to have a Material Adverse
               Effect.
    

                                       17
<PAGE>

   
                      (v)     Each of the Realty Partnership and the Operating
               Partnership has been duly formed and is validly existing as a
               limited partnership in good standing under the laws of the State
               of Delaware.  Each of the Realty Partnership and the Operating
               Partnership has all requisite partnership power and authority to
               own, lease and operate its properties, to conduct the business
               in which it is engaged and proposes to engage as described in the
               Prospectus and to enter into and perform its obligations under
               this Agreement and the other Operative Documents to which it is a
               party.  Each of the Realty Partnership and the Operating
               Partnership is duly qualified or registered as a foreign
               partnership and is in good standing in each jurisdiction that is
               shown in the Prospectus as a jurisdiction in which it manages,
               owns or leases real property, except where the failure to so
               qualify would not reasonably be expected to have a Material
               Adverse Effect.
    

                     (vi)     The Trust and the Corporation have duly
               authorized, issued and outstanding capital stock as set forth in
               the Prospectus under "Capitalization" (except for subsequent
               issuances, if any, pursuant to outstanding options and warrants
               of the Trust and the Corporation).  All the issued and
               outstanding Paired Shares have been duly authorized and are
               validly issued, fully paid and non-assessable.  To the knowledge
               of such counsel, no shares of capital stock of the Trust or the
               Corporation are reserved for any purpose except as disclosed in
               the Prospectus.  To the knowledge of such counsel, except as
               described in the Prospectus, there are no outstanding securities
               convertible into or exchangeable for any capital stock of the
               Trust or the Corporation and there are no outstanding options,
               rights (preemptive or otherwise) or warrants to purchase or
               subscribe for Notes or shares of the capital stock or any other
               securities of the Trust or the Corporation, in each case from the
               Transaction Entities or any of their respective subsidiaries.
               The Paired Shares issuable upon conversion of Units have been
               duly and validly authorized by all necessary trust and corporate
               action and such Paired Shares, when issued upon such conversion
               or exercise will be duly and validly issued, fully paid and non-
               assessable.

   
                    (vii)     The Securities have been duly authorized for
               issuance and sale to the Underwriters pursuant to the Indenture
               and this Agreement and, when issued and delivered by the Trust
               and the Corporation pursuant to this Agreement against payment of
               the consideration set forth in the Pricing Agreement, will be
               validly issued, fully-paid and non-assessble.  The Paired Shares
               to be issued upon conversion of the Notes evidencing the
               Securities have been duly authorized for issuance upon such
               conversion and, when issued and delivered by the Trust and the
               Corporation upon such conversion, will be validly issued, fully-
               paid and non-assessable. Each of the Underwriters is receiving
               good, valid and marketable title to the Securities, free and
               clear of all security interests, mortgages, pledges, liens,
               encumbrances, claims or equities.  The Paired Shares to be issued
               upon conversion of the Notes evidencing the Securities have been
               duly authorized for issuance by all necessary trust and corporate
               action, and when issued and delivered by the Trust and the
               Corporation upon conversion of the Notes, will be validly issued,
               fully paid and non-assessable.  The terms of the Notes and the
               Paired Shares conform in all material respects to the statements
               and descriptions related thereto contained in the Prospectus.
               The form of certificates evidencing the Paired Shares are in due
               and proper form and comply in all material respects with all
               applicable legal requirements.  The issuance of the Securities
               (and the Paired Shares issuable upon conversion of the Notes
               evidencing the Securities) is not subject to any preemptive or
               other similar rights arising under the laws of the State of
               Maryland, the Declaration of Trust or Trustee's Regulation of
               Trust, the Articles of Incorporation or by-laws of the
               Corporation, or any Operative Document or agreement filed as
               exhibits to the Registration Statement of which such counsel is
               aware.
    


                                       18
<PAGE>

   
                   (viii)     The Realty Units and Operating Units issued
               through the Closing Time, including, without limitation, the
               Realty Units and Operating Units issued to the Trust and the
               Corporation, respectively, were duly authorized for issuance by
               the Realty Partnership or the Operating Partnership, as the case
               may be, to the holders thereof, and are validly issued, fully
               paid and non-assessable.  All such Units have been offered and
               sold at or prior to Closing Time in compliance with all
               applicable laws of the United States and the State of Delaware.
               The terms of the Units conform in all material respects to the
               statements and descriptions related thereto contained in the
               Prospectus.
    
   
                      (ix)     To the knowledge of such counsel, none of the
               Transaction Entities is in violation of its declaration of trust,
               charter, trustee's regulation of trust charter, by-laws,
               certificate of limited partnership or partnership agreement, as
               the case may be, and none of the Transaction Entities is in
               default in the performance or observance of any obligation,
               agreement, covenant or condition contained in any contract,
               Operative Document or other instrument filed as exhibis to the
               Registration Statement to which such entity is a party or
               by which such entity may be bound, or to which any of the
               property or assets of such entity is subject, except for
               violations or defaults which in the aggregate could not
               reasonably have a Material Adverse Effect.
    
                      (x)     Each of the Operative Documents was duly and
               validly authorized, executed and delivered by the Transaction
               Entities, as applicable, and, assuming due authorization,
               execution and delivery by any party thereto which is not a
               Transaction Entity, is a valid and binding agreement of the
               Transaction Entities that are parties thereto, enforceable
               against the Transaction Entities that are parties thereto in
               accordance with its terms, except as such enforceability may be
               subject to (1) bankruptcy, insolvency, reorganization,
               moratorium, fraudulent conveyance or transfer or similar laws
               affecting creditors rights and (2) general principles of equity
               (regardless of whether such enforceability is considered in a
               proceeding in equity or at law).

   
                     (xi)     The execution and delivery of each of the
               Operative Documents, the performance of the obligations set forth
               herein or therein, and the consummation of the transactions
               contemplated hereby or thereby or in the Prospectus by the
               Transaction Entities did not, do not and will not conflict with
               or constitute a breach or violation by such parties of, or
               default under:  (1) any other Operative Documents; (2) any
               contract or other instrument filed as exhibits to the
               Registration Statement would reasonably be expected to have a
               Material Adverse Effect, and of which such counsel is aware;
               (3) the declaration of trust, trustee's regulation of trust,
               charter, by-laws, certificate of limited partnership or
               partnership agreement, as the case may be, of any Transaction
               Entity; or (4) any applicable law, rule or administrative
               regulation of the United States or the jurisdiction of its
               incorporation or formation; or (5) any order or administrative or
               court decree of which such counsel is aware, except in each case
               for breaches, violations or defaults that in the aggregate would
               not reasonably be expected to have a Material Adverse Effect.
    

                    (xii)     The Indenture has been duly qualified under the
               Trust Indenture Act.  The Notes evidencing the Securities
               represent debt obligations of the Trust and the Corporation,
               which, to the knowledge of such counsel, are not subject to any
               subordination agreement (except to the extent provided in the
               Indenture), and do not entitle any holder thereof to any rights
               as a shareholder of either the Trust or the Corporation.  Such
               Notes and the Indenture do not contain any provision which
               conditions the obligation of payment by the Trust and the
               Corporation thereunder or


                                       19
<PAGE>

               which subordinates the indebtedness evidenced thereby in right of
               payment to any other indebtedness of the Trust or the
               Corporation, except to the extent the Indenture provides for a
               priority for compensation and expenses of the Trustee over
               payments to holders of such Notes.

                   (xiii)     Commencing with their taxable years ending
               December 31, 1995, the Transaction Entities and their respective
               subsidiaries are and will be organized in conformity with the
               requirements for qualification of the Trust as a real estate
               investment trust under the Code, and the proposed method of
               operation of the Transaction Entities and their respective
               subsidiaries will enable the Trust to meet the requirements for
               taxation as a real estate investment trust under the Code.  The
               provisions of Section 269B(a)(3) of the Code does not and will
               continue not to apply to the Trust.

                    (xiv)     None of the Transaction Entities or any of their
               respective subsidiaries is, required to be registered under the
               1940 Act.

   
                     (xv)     No authorization, approval, consent or order of
               any court or governmental authority or agency or, to the
               knowledge of such counsel, any other entity or person is
               necessary in connection with the offering, issuance or sale of
               the Securities hereunder or the Paired Shares issuable upon
               conversion of the Securities as contemplated by this Agreement,
               except as may be required under the 1933 Act, the 1933 Act
               Regulations or the Trust Indenture Act or the by-laws and rules
               of the NASD, or state securities laws, real estate syndication
               laws or such as have been received prior to the date of this
               Agreement.
    
   
                    (xvi)     To such counsel's knowledge, there is no action,
               suit or proceeding before or by any court or governmental agency
               or body, domestic or foreign, now pending, or, threatened against
               or affecting any Transaction Entity, any Hotel Asset or any
               officer or director of the Trust or the Corporation, that, if
               determined adversely to any Transaction Entity, any Hotel Asset,
               or any such officer or director, will or could reasonably be
               expected to (A) have a Material Adverse Effect, or (B) materially
               and adversely affect the consummation of (i) the transactions
               contemplated by this Agreement or (ii) the Acquisitions.
    

                   (xvii)     At the time the Registration Statement became
               effective and at the Representation Date, (A) the Registration
               Statement (other than the financial statements and supporting
               schedules and other financial and statistical data included
               therein, as to which no opinion need be rendered) complied as to
               form in all material respects with the requirements of the 1933
               Act and the 1933 Act Regulations and (B) the preliminary
               Prospectus and the Term Sheet complied with Rule 434(b)(2).

   
                  (xviii)     The information in the Prospectus under (A) "Risk
               Factors -- Influence of Starwood Capital," "Structure of the
               Company", "Policies With Respect to Certain Activities,


                                       20
<PAGE>

               "Certain Relationships and Related Transactions," "Shares
               Available for Future Sale", "Capital Stock", "Federal Income Tax
               Considerations" and "ERISA Considerations" and (B) "Risk
               Factors -- Possible Liabilities of Trust Shareholders" to the
               extent that it constitutes statements of law, descriptions of
               statutes, rules or regulations, summaries of documents, or legal
               conclusions, has been reviewed by them and is correct in all
               material respects and presents fairly the information required to
               be disclosed therein.
    
   
                    (xix)     To such counsel's knowledge, there are no
               contracts, indentures, mortgages, loan agreements, notes, leases
               or other instruments required to be described or referred to in
               the Registration Statement or to be filed as exhibits thereto by
               the 1933 Act Regulations other than those described or referred
               to therein or filed as exhibits thereto, and the descriptions
               thereof or references thereto are accurate in all material
               respects.
    
   
                     (xx)     To such counsel's knowledge, except as disclosed
               in the Prospectus, there are no persons with registration or
               other similar rights to have any securities registered pursuant
               to the Registration Statement or otherwise registered by the
               Trust and the Corporation under the 1933 Act.
    
   
                    (xxi)     The Registration Statement is effective under the
               1933 Act and, to the knowledge of such counsel, no stop order
               suspending the effectiveness of the Registration Statement has
               been issued under the 1933 Act or proceedings therefor initiated
               or threatened by the Commission.
    
               In giving its opinion, such counsel may rely, (A) as to all
          matters of fact, upon certificates and written statements of officers,
          directors, partners and employees of and accountants for each of the
          Transaction Entities, (B) as to matters of Maryland law, on the
          opinion of Piper & Marbury, Baltimore, Maryland, which opinion shall
          be in form and substance reasonably satisfactory to counsel for the
          Underwriters, and (C) as to the good standing and qualification of the
          Transaction Entities to do business in any state or jurisdiction, upon
          certificates of appropriate government officials or opinions of
          counsel in such jurisdictions.  Counsel need express no opinion with
          respect to the requirements of, or compliance with, any state
          securities or "Blue Sky" laws.

               In addition, Sidley & Austin shall state that in connection with
          the preparation of the Registration Statement and the Prospectus,
          Sidley & Austin has participated in conferences with officers and
          other representatives of the Trust and the Corporation and the
          independent public accountants for the Trust and the Corporation at
          which the contents of the Registration Statement and the Prospectus
          and related matters were discussed.  On the basis of such
          participation and review, but without independent verification by such
          counsel of, and without assuming any responsibility for, the accuracy,
          completeness or fairness of the statements contained in the
          Registration Statement or the Prospectus or any amendments or
          supplements thereto, no facts have come to its attention that lead it
          to believe that (i) the Registration Statement, at the time such
          Registration Statement became effective and at the Representation
          Date, contained any untrue statement of a material fact or omitted to
          state any material fact required to be stated therein or necessary in
          order to make the statements therein not misleading or (ii) the
          Prospectus, as of its date or at Closing Time, contained or contains
          any untrue statement of a material fact or omitted to state a material
          fact required to be stated therein or necessary to make the statements
          therein, in light of the circumstances under which they were made, not
          misleading (it being understood that Sidley & Austin need express no
          opinion with respect to the financial statements, schedules and other
          financial and statistical data included in the Registration Statement
          or the Prospectus).


                                       21
<PAGE>

   
               (2)  The favorable opinion, dated as of the Closing Time, of
          Rogers & Wells, counsel for the Underwriters, with respect to the
          matters set forth in (vii) (with respect to the first two sentences
          only), (x) (with respect to the Indenture, this Agreement and the
          Pricing Agreement only) and (xv) of subsection (b)(1) of this
          Section 5.
    

               In giving its opinion, Rogers & Wells may rely, (A) as to all
          matters of fact, upon certificates and written statements of officers
          and employees of and accountants for the Transaction Entities, (B) as
          to the good standing and qualification of the Company to do business
          in any state or jurisdiction, upon certificates of appropriate
          government officials or opinions of counsel in such jurisdictions,
          which opinions shall be in form and substance satisfactory to counsel
          for the Underwriters, and (C) as to certain matters of law, upon the
          opinions given pursuant to Section 5(b)(1) above.

               In addition, Rogers & Wells shall state that in connection with
          the preparation of the Registration Statement and the Prospectus,
          Rogers & Wells has participated in conferences with officers and other
          representatives of the Trust and the Corporation and the independent
          public accountants for the Trust and the Corporation at which the
          contents of the Registration Statement and the Prospectus and related
          matters were discussed.  On the basis of such participation and
          review, but without independent verification by such counsel of, and
          without assuming any responsibility for, the accuracy, completeness or
          fairness of the statements contained in the Registration Statement or
          the Prospectus or any amendments or supplements thereto, no facts have
          come to its attention that lead it to believe that (i) the
          Registration Statement, at the time such Registration Statement became
          effective and at the Representation Date, contained any untrue
          statement of a material fact or omitted to state any material fact
          required to be stated therein or necessary in order to make the
          statements therein not misleading or (ii) the Prospectus, as of its
          date or at Closing Time, contained or contains any untrue statement of
          a material fact or omitted to state a material fact required to be
          stated therein or necessary to make the statements therein, in light
          of the circumstances under which they were made, not misleading (it
          being understood that Rogers & Wells need express no opinion with
          respect to the financial statements, schedules and other financial and
          statistical data included in the Registration Statement or the
          Prospectus).

          (c)  At Closing Time, (i) the Registration Statement and the
     Prospectus shall contain all statements that are required to be stated
     therein in accordance with the 1933 Act and the 1933 Act Regulations and in
     all material respects shall conform to the requirements of the 1933 Act and
     the 1933 Act Regulations, and neither the Registration Statement nor the
     Prospectus shall contain any untrue statement of a material fact or omit to
     state any material fact required to be stated therein or necessary to make
     the statements therein, in light of the circumstances under which they were
     made, not misleading, and no action, suit or proceeding at law or in equity
     shall be pending or, to the knowledge of any Transaction Entity, threatened
     against such entity, any Hotel Asset which would be required to be set
     forth in the Prospectus other than as set forth therein, (ii) there shall
     not have been, since the date hereof or since the respective dates as of
     which information is given in the Registration Statement and the
     Prospectus, any adverse change in the condition, financial or otherwise, or
     in the earnings, assets, business affairs or business prospects of the
     Transaction Entities whether or not arising in the ordinary course of
     business which would be Material, (iii) no proceedings shall be pending
     or to the knowledge of the Transaction Entities, threatened against any
     Transaction Entity, or any Hotel Asset before or by any federal, state
     or other commission, board or administrative agency wherein an unfavorable
     decision, ruling or finding might result in any adverse change in the
     condition, financial or otherwise, or in the earnings, assets, or business
     affairs of the Transaction Entities, and the Hotel Assets which would
     be Material, other than as set forth in the Prospectus, (iv) no stop order
     suspending the effectiveness of the Registration Statement or any part
     thereof shall have been issued and, to the knowledge of the Transaction
     Entities, no proceedings for that purpose shall have been instituted or
     threatened by the Commission or by the state securities authority of any
     jurisdiction, and (v) the Representatives shall have received a certificate
     of the President or a Vice President of the Trust and the Corporation and
     of the chief financial or chief


                                       22
<PAGE>

     accounting officer of each such entity, dated as of the Closing Time,
     evidencing compliance with the provisions of this subsection (c) and
     stating that the representations and warranties in Section 1 hereof are
     true and correct, with the same force and effect as though expressly made
     at and as of Closing Time.

   
          (d)  At the time of the execution of this Agreement, the
     Representatives shall have received from each of Deloitte & Touche LLP,
     Price Waterhouse LLP and Ernst & Young LLP a letter dated such date, in
     form and substance satisfactory to the Representatives, to the effect that:
     (i) they are independent public accountants with respect to the Trust and
     the Corporation as required by the 1933 Act and the 1933 Act Regulations;
     (ii) it is their opinion that the financial statements and supporting
     schedules included in the Registration Statement and covered by their
     opinions therein comply as to form in all material respects with the
     applicable accounting requirements of the 1933 Act and the 1933 Act
     Regulations; (iii) based upon limited procedures set forth in detail in
     such letter, including a reading of the latest available interim financial
     statements of the Trust and the Corporation, a reading of the minute books
     of each of the Trust and the Corporation, inquiries of officials of the
     Trust and the Corporation responsible for financial and accounting matters
     and such other inquiries and procedures as may be specified in such letter,
     nothing has come to their attention which causes them to believe that
     (A) the unaudited financial statements and supporting schedules of the
     Trust and the Corporation included in the Registration Statement do not
     comply as to form in all material respects with the applicable accounting
     requirements of the 1933 Act and the 1933 Act Regulations or are not in
     conformity with generally accepted accounting principles applied on a basis
     consistent with that of the audited financial statements included in the
     Registration Statement, (B) the operating data and balance sheet data set
     forth in the Prospectus under the captions "Prospectus Summary -- Summary
     Combined Selected Financial Data" and "Selected Combined Financial Data"
     were not determined on a basis consistent with that used in determining the
     corresponding amounts in the audited financial statements included in the
     Registration Statement, (C) the pro forma financial information included in
     the Registration Statement was not prepared in accordance with the
     applicable requirements of the 1933 Act or the 1933 Act Regulations with
     respect to pro forma financial information or was not determined on a basis
     consistent with that of the audited financial statements included in the
     Registration Statement or (D), with respect to the letter from Deloitte &
     Touche LLP, at a specified date not more than five days prior to the date
     of this Agreement, there has been any change in the capital stock of the
     Trust or the Corporation, or any increase in the debt of the Trust or the
     Corporation or any decrease in the net assets of the Trust or the
     Corporation, as compared with the amounts shown in the March 31, 1995
     balance sheets of the Trust and the Corporation, included in the
     Registration Statement or, during the period from March 31, 1995 to a
     specified date not more than five days prior to the date of this Agreement,
     there were any decreases, as compared with the corresponding period in the
     preceding year, in revenues, net income or funds from operations of the
     Trust and the Corporation, except in all instances for changes, increases
     or decreases which the Registration Statement and the Prospectus disclose
     have occurred or may occur; and (iv) in addition to the examination
     referred to in their opinions and the limited procedures referred to in
     clause (iii) above, they have carried out certain specified procedures, not
     constituting an audit, with respect to certain amounts, percentages and
     financial information which are included in the Registration Statement and
     Prospectus and which are specified by the Representatives, and have found
     such amounts, percentages and financial information to be in agreement with
     the relevant accounting, financial and other records of the Trust and the
     Corporation identified in such letter.
    
          (e)  At Closing Time the Representatives shall have received from each
     of Deloitte & Touche LLP, Price Waterhouse LLP and Ernst & Young LLP, a
     letter, dated the Closing Time, to the effect that they reaffirm the
     statements made in the letter furnished pursuant to subsection (d) of this
     Section, except that the "specified date" referred to shall be a date not
     more than five days prior to Closing Time and, if the Trust and the
     Corporation has elected to rely on Rule 430A of the 1933 Act Regulations,
     to the further effect that they have carried out procedures as specified in
     clause (iv) of subsection (d) of this Section with respect to certain
     amounts, percentages and financial information specified by the
     Representatives and deemed to be a part of the Registration Statement
     pursuant to Rule 430A(b) and have found such amounts, percentages and
     financial information to be in agreement with the records specified in such
     clause (iv).


                                       23
<PAGE>

          (f)  At the Closing Time, the Paired Shares to be issued upon
     conversion of the Notes evidencing the Securities shall have been approved
     for listing on the New York Stock Exchange upon notice of issuance.

          (g)  At Closing Time and at each Date of Delivery, if any, counsel for
     the Underwriters shall have been furnished with such documents and opinions
     as they may reasonably require for the purpose of enabling them to pass
     upon the issuance and sale of the Securities as herein contemplated and
     related proceedings, or in order to evidence the accuracy of any of the
     representations or warranties, or the fulfillment of any of the conditions,
     herein contained; and all proceedings taken by the Trust and the
     Corporation in connection with the issuance and sale of the Securities and
     the Paired Shares as herein contemplated shall be reasonably satisfactory
     in form and substance to the Representatives and counsel for the
     Underwriters.

          (h)  At or prior to the Closing Time, the Representatives shall have
     received a letter agreement from Starwood Capital, and each executive
     officer, director and trustee of the Trust and the Corporation wherein such
     holder shall agree that for the period one year from the Closing Time, the
     executive officers, trustees and directors of the Trust and the Corporation
     and Starwood Capital will not, without the prior written consent of Merrill
     Lynch, on the one hand, and the Trust and the Corporation, on the other
     hand, (which consent, in the case of the Trust and the Corporation, will be
     subject to the approval of the Trust's and the Corporation's Independent
     Trustees/Directors), offer, sell, contract to sell or otherwise dispose of
     any Paired Shares or Units or any security convertible into or exchangeable
     into or exercisable for Paired Shares (except for issuances by the
     Transaction Entities pursuant to the exchange of Units and for distribution
     of Units to the parties who have direct or indirect interests in Starwood
     Capital who agree to be bound to the restrictions contained herein).  Any
     transferees of such shares or Units will be likewise prohibited from making
     any transfer of such shares or Units.

          (i)  In the event that the Underwriters exercise their option provided
     in Section 2(b) hereof to purchase all or any portion of the Option
     Securities, the representations and warranties of the Transaction Entities
     contained herein and the statements in any certificates furnished by the
     Transaction Entities hereunder shall be true and correct in all material
     respects as of each Date of Delivery and, at the relevant Date of Delivery,
     the Representatives shall have received:

               (1)  A certificate, dated such Date of Delivery, of the President
          or a Vice President of each of the Trust and the Corporation and of
          the chief financial or chief accounting officer of each of such entity
          confirming that their respective certificates delivered at Closing
          Time pursuant to Section 5(c) hereof remain true and correct as of
          such Date of Delivery.

               (2)  The favorable opinions of Sidley & Austin and Piper &
          Marbury, in form and substance reasonably satisfactory to counsel for
          the Underwriters, dated such Date of Delivery, relating to the Option
          Securities to be purchased on such Date of Delivery and otherwise to
          the same effect as the opinion required by Section 5(b)(1) hereof.

               (3)  The favorable opinion of Rogers & Wells, counsel for the
          Underwriters, dated such Date of Delivery, relating to the Option
          Securities to be purchased on such Date of Delivery and otherwise to
          the same effect as the opinion required by Section 5(b)(2) hereof.

               (4)  A letter from Deloitte & Touche LLP, Price Waterhouse LLP
          and Ernst & Young LLP, in form and substance reasonably satisfactory
          to the Representatives and dated such Date of Delivery, substantially
          the same in form and substance as the letter furnished to the
          Representatives pursuant to Section 5(e) hereof, except that the
          "specified date" in the letter furnished pursuant to this Section
          5(i)(4) shall be a date not more than five days prior to such Date of
          Delivery.


                                       24
<PAGE>

     If any condition specified in this Section shall not have been fulfilled
when and as required to be fulfilled, this Agreement may be terminated by the
Representatives by notice to the Trust and the Corporation at any time at or
prior to Closing Time, and such termination shall be without liability of any
party to any other party except as provided in Section 4 hereof.

     SECTION 6.  INDEMNIFICATION.

     (a)  Each of the Transaction Entities agrees, jointly and severally, to
indemnify and hold harmless each Underwriter and each person, if any, who
controls any Underwriter within the meaning of Section 15 of the 1933 Act as
follows:

            (i)     against any and all loss, liability, claim, damage and
     expense whatsoever, as incurred, arising out of any untrue statement or
     alleged untrue statement of a material fact contained in the Registration
     Statement (or any amendment thereto), including the information deemed to
     be part of the Registration Statement pursuant to Rule 430A(b) of the 1933
     Act Regulations, if applicable, or the omission or alleged omission
     therefrom of a material fact required to be stated therein or necessary to
     make the statements therein not misleading or arising out of any untrue
     statement or alleged untrue statement of a material fact contained in any
     preliminary prospectus or the Prospectus (or any amendment or supplement
     thereto) or the omission or alleged omission therefrom of a material fact
     necessary in order to make the statements therein, in the light of the
     circumstances under which they were made, not misleading; PROVIDED,
     HOWEVER, that this indemnity agreement shall not apply to any loss,
     liability, claim, damage or expense to the extent arising out of any untrue
     statement or omission or alleged untrue statement or omission made in
     reliance upon and in conformity with written information furnished to any
     Transaction Entity by any Underwriter expressly for use in the Registration
     Statement (or any amendment thereto) or any preliminary prospectus or the
     Prospectus (or any amendment or supplement thereto); and PROVIDED, FURTHER,
     that this indemnity agreement with respect to any preliminary prospectus
     shall not inure to the benefit of any Underwriter from whom the person
     asserting any such losses, liabilities, claims, damages or expenses
     purchased Securities or Paired Shares issued upon conversion of Notes
     evidencing the Securities, or any person controlling such Underwriter, if a
     copy of the Prospectus (as then amended or supplemented if any Transaction
     Entity shall have furnished any such amendments or supplements thereto) was
     not sent or given by or on behalf of such Underwriter to such person, if
     such is required by law, at or prior to the written confirmation of the
     sale of such Paired Shares to such person and if the Prospectus (as so
     amended or supplemented) would have corrected the defect giving rise to
     such loss, liability, claim, damage or expense.

           (ii)     against any and all loss, liability, claim, damage and
     expense whatsoever, as incurred, to the extent of the aggregate amount paid
     in settlement of any litigation, or any investigation or proceeding by any
     governmental agency or body, commenced or threatened, or of any claim
     whatsoever for which indemnification is provided under subsection (i) above
     if such settlement is effected with the prior written consent of the
     indemnifying party; and

          (iii)     against any and all expense whatsoever, as incurred
     (including, subject to Section 6(c) hereof, the reasonable fees and
     disbursements of counsel chosen by Merrill Lynch), reasonably incurred in
     investigating, preparing or defending against any litigation, or any
     investigation or proceeding by any governmental agency or body, commenced
     or threatened, or any claim whatsoever for which indemnification is
     provided under subsection (i) above, to the extent that any such expense is
     not paid under (i) or (ii) above;

     (b)  Each Underwriter severally agrees to indemnify and hold harmless the
Transaction Entities, the Trust's and the Corporation's trustees and directors,
as the case may be, and each of the Trust's and the Corporation's officers who
signs the Registration Statement or any amendment thereto and each person, if
any, who controls the Trust or the Corporation within the meaning of Section 15
of the 1933 Act, against any and all loss, liability, claim, damage and expense
described in the indemnity contained in subsection (a) of this Section, as
incurred, but only with respect to untrue statements or omissions, or alleged
untrue statements or omissions, made


                                       25
<PAGE>

in the Registration Statement (or any amendment thereto) or any preliminary
prospectus or the Prospectus (or any amendment or supplement thereto) in
reliance upon and in conformity with written information furnished to any
Transaction Entity by such Underwriter through the Representatives expressly for
use in the Registration Statement (or any amendment thereto) or such preliminary
prospectus or the Prospectus (or any amendment or supplement thereto).

     (c)  Each indemnified party shall give notice as promptly as reasonably
practicable to each indemnifying party of any claims asserted against or any
action commenced against it in respect of which indemnity may be sought
hereunder, but failure to so notify an indemnifying party shall not relieve such
indemnifying party from any liability which it may have otherwise than on
account of this indemnity agreement except to the extent the indemnifying party
has been prejudiced in any material respect by such failure.  An indemnifying
party may participate at its own expense in the defense of any such action.  If
it so elects within a reasonable time after receipt of such notice, an
indemnifying party, jointly with any other indemnifying parties receiving such
notice, may assume the defense of such action with counsel chosen by it and
reasonably approved by the indemnified parties defendant in such action, unless
such indemnified parties reasonably object to such assumption on the ground that
there may be legal defenses available to them which are different from or in
addition to those available to such indemnifying party.  If an indemnifying
party assumes the defense of such action, the indemnifying parties shall not be
liable for any fees and expenses of counsel for the indemnified parties incurred
thereafter in connection with such action.  In no event shall the indemnifying
parties be liable for fees and expenses of more than one counsel (in addition to
any local counsel) separate from their own counsel for all indemnified parties
in connection with any one action or separate but substantially similar or
related actions in the same jurisdiction arising out of the same general
allegations or circumstances.  Anything in this Section 6 to the contrary
notwithstanding, an indemnifying party shall not be liable for any settlement of
any claim or action effected without its prior written consent; PROVIDED, that
such consent was not unreasonably withheld.

     SECTION 7.  CONTRIBUTION.  In order to provide for just and equitable
contribution in circumstances in which the indemnity agreement provided for in
Section 6 hereof is for any reason held to be unenforceable by the indemnified
parties although applicable in accordance with its terms, the Transaction
Entities and the Underwriters shall contribute to the aggregate losses,
liabilities, claims, damages and expenses of the nature contemplated by said
indemnity agreement incurred by the Transaction Entities and the Underwriters
(a) in such proportion as is appropriate to reflect the relative benefits
received by the Transaction Entities and the Underwriters from the offering of
the Securities, or (b) if the allocation provided by clause (a) above is not
permitted by applicable law, in such proportion as is appropriate to reflect not
only the relative benefits referred to in clause (a) above but also the relative
fault (as determined by a court of competent jurisdiction or a panel of
arbitration) of the Transaction Entities and the Underwriters in connection with
the statements or omissions that resulted in such losses, liabilities, claims,
damages, and expenses, as well as any other relevant equitable considerations.
The relative benefits received by the Transaction Entities and the Underwriters
shall be deemed to be in the same proportions as the total gross proceeds from
the offering (before deducting expenses) received by the Trust and the
Corporation bear to the total underwriting discount received by the
Underwriters.  The relative fault of the Transaction Entities and the
Underwriters shall be determined by reference to, among other things, whether
the untrue or alleged untrue statement of a material fact or the omission to
state a material fact relates to information supplied by the Transaction
Entities or by the Underwriters and the parties' relative intent, knowledge,
access to information, and opportunity to correct or prevent such statement or
omission.


     The parties agree that it would not be just or equitable if contribution
pursuant to this Section 7 were determined by pro rata allocation or by any
other method of allocation which does not take into account the equitable
considerations referred to in the immediately preceding paragraph.
Notwithstanding the provisions of this Section 7, no Underwriter shall be
required to contribute any amount in excess of the amount by which the total
price at which the Securities underwritten by it and distributed to the public
were offered to the public exceeds the amount of any damages which such
Underwriter has otherwise been required to pay in respect of such losses,
liabilities, claims, damages and expenses.  No person guilty of fraudulent
misrepresentation (within the meaning of Section 11(f) of the 1933 Act) shall be
entitled to contribution from any person who was not guilty of such fraudulent
misrepresentation.


                                       26
<PAGE>

     The Underwriters' obligations to contribute pursuant to this Section 7 are
several in proportion to their respective underwriting commitments and not
joint.  For purposes of this Section 7, the Transaction Entities shall be deemed
one party and jointly and severally liable for any obligations hereunder.  For
purposes of this Section 7, each person, if any, who controls a Underwriter
within the meaning of Section 15 of the 1933 Act, and any director, officer,
employee or affiliate of a Underwriter or such controlling person, shall have
the same rights to contribution as such Underwriter, and each person, if any,
who controls the Transaction Entities within the meaning of Section 15 of the
1933 Act, or any director, officer, employee or affiliate of any Transaction
Entity or such controlling person, shall have the same rights to contribution as
the Transaction Entities.

     SECTION 8.  REPRESENTATIONS, WARRANTIES AND AGREEMENTS TO SURVIVE DELIVERY.
All representations, warranties and agreements contained in this Agreement and
the Pricing Agreement, or contained in certificates of officers or authorized
representatives of the Transaction Entities submitted pursuant hereto, shall
remain operative and in full force and effect, regardless of any investigation
made by or on behalf of any Underwriter or controlling person, or by or on
behalf of the Transaction Entities and shall survive delivery of the Securities
to the Underwriters.

     SECTION 9.  TERMINATION OF AGREEMENT.

     (a)  The Representatives may terminate this Agreement, by notice to the
Trust and the Corporation, at any time at or prior to Closing Time (i) if there
has been, since the date of this Agreement or since the respective dates as of
which information is given in the Registration Statement, any material adverse
change in the condition, financial or otherwise, or in the earnings, assets,
business affairs or business prospects of the Transaction Entities and their
respective subsidiaries, considered as one enterprise, or Hotel Assets, whether
or not arising in the ordinary course of business, or (ii) if there has occurred
any material adverse change in the financial markets in the United States or any
outbreak of hostilities or escalation of existing hostilities or other calamity
or crisis the effect of which on the financial markets of the United States is
such as to make it, in the judgment of the Representatives, impracticable to
market the Paired Shares to be issued upon conversion of the Notes evidencing
the Securities or to enforce contracts for the sale of such Paired Shares or
(iii) if trading in the Paired Shares has been suspended by the Commission or if
trading generally on either the New York Stock Exchange or the American Stock
Exchange has been suspended, or minimum or maximum prices for trading have been
fixed, or maximum ranges for prices for securities have been required, by either
of said Exchanges or by order of the Commission or any other governmental
authority, or if a banking moratorium has been declared by any Federal, New York
or Maryland authorities.

     (b)  If this Agreement is terminated pursuant to this Section, such
termination shall be without liability of any party to any other party except as
provided in Sections 4(a), 4(b) and 10 hereof.  Notwithstanding any such
termination, the provisions of Sections 4(a), 4(b), 6 and 7 shall remain in
effect.

     SECTION 10.  DEFAULT BY ONE OR MORE OF THE UNDERWRITERS.  If one or more of
the Underwriters shall fail at Closing Time to purchase the Initial Securities
which it or they are obligated to purchase under this Agreement and the Pricing
Agreement (the "Defaulted Securities"), the Representatives shall have the
right, within 24 hours thereafter, to make arrangements for one or more of the
non-defaulting Underwriters, or any other underwriters, to purchase all, but not
less than all, of the Defaulted Securities in such amounts as may be agreed upon
and upon the terms herein set forth; if, however, the Representatives shall not
have completed such arrangements within such 24-hour period, then:

          (a)  if the number of Defaulted Securities does not exceed 10% of the
     Securities, each of the non-defaulting Underwriters shall be obligated,
     severally and not jointly, to purchase the full amount thereof in the
     proportions that their respective underwriting obligations hereunder bear
     to the underwriting obligations of all non-defaulting Underwriters, or

          (b)  if the number of Defaulted Securities exceeds 10% of the
     Securities, this Agreement shall terminate without liability on the part of
     any non-defaulting Underwriter.


                                       27
<PAGE>


     No action taken pursuant to this Section shall relieve any defaulting
Underwriter from liability in respect of its default.

     In the event of any such default which does not result in a termination of
this Agreement, either the Representatives, on the one hand, or the Trust and
the Corporation, on the other hand, shall have the right to postpone Closing
Time for a period not exceeding seven days in order to effect any required
changes in the Registration Statement or Prospectus or in any other documents or
arrangements.

     SECTION 11.  NOTICES.  All notices and other communications hereunder shall
be in writing and shall be deemed to have been duly given if mailed or
transmitted by any standard form of telecommunication.  Notices to the
Underwriters shall be directed to the Representatives at Merrill Lynch World
Headquarters, North Tower, World Financial Center, New York, New York
10281-1326, attention of Mr. Martin J. Cicco, Managing Director; notices to the
Trust or the Realty Partnership shall be directed to either of them at c/o
Starwood Lodging Trust, 11845 West Olympic Blvd., Suite 550, Los Angeles,
California 90064, attention of Mr. Jeffrey C. Lapin, President, with a copy to
Sidley & Austin, 555 West Fifth Street, Los Angeles, California 90013, attention
of Sherwin L. Samuels, Esq.; notices to the Corporation or the Operating
Partnership shall be directed to either of them c/o Starwood Lodging
Corporation, 11845 West Olympic Blvd., Suite 560, Los Angeles, California 90064,
attention of Mr. Kevin E. Mallory, Executive Vice President, with a copy to
Sidley & Austin at the above address.

     SECTION 12.  PARTIES.  This Agreement and the Pricing Agreement shall each
inure to the benefit of and be binding upon the parties hereto and their
respective successors.  Nothing expressed or mentioned in this Agreement or the
Pricing Agreement is intended or shall be construed to give any person, firm or
corporation, other than the Transaction Entities, the Underwriters and their
respective successor and the persons referred to in Sections 6 and 7 and their
heirs and legal representatives, any legal or equitable right, remedy or claim
under or in respect of this Agreement or the Pricing Agreement or any provision
herein or therein contained.  This Agreement and the Pricing Agreement and all
conditions and provisions hereof and thereof are intended to be for the sole and
exclusive benefit of the parties hereto and thereto and their respective
successors, and said controlling persons and officers and directors and their
heirs and legal representatives, and for the benefit of no other person, firm or
corporation.  No purchaser of Securities from any Underwriter shall be deemed to
be a successor by reason merely of such purchase.

     SECTION 13.  THE TRUST.  Each of the parties hereto acknowledge and agree
that the name "Starwood Lodging Trust" is a designation of the Trust and its
Trustees (as Trustees but not personally) under a Declaration of Trust dated
August 25, 1969, as amended and restated, and all persons dealing with the Trust
shall look solely to the Trust's assets for the enforcement of any claims
against the Trust, and the Trustees, officers, agents and security holders of
the Trust assume no personal liability for obligations entered into on behalf of
the Trust, and their respective individual assets shall not be subject to the
claims of any person relating to such obligations.

     SECTION 14.  GOVERNING LAW AND TIME.  THIS AGREEMENT AND THE PRICING
AGREEMENT SHALL BE GOVERNED BY AND CONSTRUED IN ACCORDANCE WITH THE LAWS OF THE
STATE OF NEW YORK APPLICABLE TO AGREEMENTS MADE AND TO BE PERFORMED IN SAID
STATE.  SPECIFIED TIMES OF DAY REFER TO NEW YORK CITY TIME.


                                       28
<PAGE>

     If the foregoing is in accordance with your understanding of our agreement,
please sign and return to the Trust and the Corporation a counterpart hereof,
whereupon this instrument, along with all counterparts, will become a binding
agreement among the Underwriters and the Transaction Entities in accordance with
its terms.


                              Very truly yours,

                              STARWOOD LODGING TRUST


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


                              STARWOOD LODGING CORPORATION


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


                              SLT REALTY LIMITED PARTNERSHIP

                              By:  Starwood Lodging Trust
                                   its General Partner


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


                              SLC OPERATING LIMITED PARTNERSHIP

                              By:  Starwood Lodging Corporation
                                   its General Partner


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

<PAGE>

CONFIRMED AND ACCEPTED,
as of the date first above written:

MERRILL LYNCH & CO.
MERRILL LYNCH, PIERCE, FENNER & SMITH INCORPORATED
BEAR, STEARNS & CO. INC.
ALEX. BROWN & SONS INCORPORATED
LEHMAN BROTHERS INC.
PRUDENTIAL SECURITIES INCORPORATED
SMITH BARNEY INC.

By: MERRILL LYNCH, PIERCE, FENNER & SMITH
               INCORPORATED


By:
   ----------------------------------------------------
     Authorized Signatory

FOR THEMSELVES AND AS REPRESENTATIVES OF THE OTHER
UNDERWRITERS NAMED IN SCHEDULE A HERETO.
<PAGE>

                                   SCHEDULE A




                                                                   Number of
           Name of Underwriter                                Initial Securities
           -------------------                                ------------------

Merrill Lynch, Pierce, Fenner & Smith
     Incorporated. . . . . . . . . . . . . . . . . . .

Bear, Stearns & Co. Inc. . . . . . . . . . . . . . . .

Alex. Brown & Sons Incorporated. . . . . . . . . . . .

Lehman Brothers Inc. . . . . . . . . . . . . . . . . .

Prudential Securities Incorporated . . . . . . . . . .

Smith Barney Inc.  . . . . . . . . . . . . . . . . . .








     Total . . . . . . . . . . . . . . . . . . . . . .                ----------

                                                                      10,250,000
                                                                      ----------
                                                                      ----------









                                   Sch. A - 1
<PAGE>

                                                                       Exhibit A


                            10,250,000 PAIRED SHARES*


            STARWOOD LODGING TRUST                STARWOOD LODGING CORPORATION

  (A MARYLAND REAL ESTATE INVESTMENT TRUST)         (A MARYLAND CORPORATION)

        SHARES OF BENEFICIAL INTEREST                     COMMON STOCK

          (PAR VALUE $.01 PER SHARE)               (PAR VALUE $.01 PER SHARE)



                                PRICING AGREEMENT


                                                                __________, 1995

MERRILL LYNCH & CO.
MERRILL LYNCH, PIERCE, FENNER & SMITH INCORPORATED
BEAR, STEARNS & CO. INC.
ALEX. BROWN & SONS INCORPORATED
LEHMAN BROTHERS INC.
PRUDENTIAL SECURITIES INCORPORATED
SMITH BARNEY INC.
  as Representatives of the several Underwriters
  named in the within-mentioned Purchase Agreement
c/o Merrill Lynch & Co.
    Merrill Lynch, Pierce, Fenner & Smith Incorporated
    Merrill Lynch World Headquarters
    North Tower
    World Financial Center
    New York, New York  10281

Ladies and Gentlemen:

    Reference is made to the Purchase Agreement dated June ___, 1995 (the
"Purchase Agreement") relating to the purchase by the several Underwriters named
in Schedule A thereto, for whom Merrill Lynch & Co., Merrill Lynch, Pierce,
Fenner & Smith Incorporated, Bear, Stearns & Co. Inc., Alex. Brown & Sons
Incorporated, Lehman Brothers Inc., Prudential Securities Incorporated and Smith
Barney Inc. are acting as representatives (the "Representatives"), of units of
notes (the "Securities"), convertible on a one-for-one basis into shares of
beneficial interest, par value $.01 per share ("Trust Shares") of Starwood
Lodging Trust (the "Trust") PAIRED WITH shares of common stock, par value $.01
per share (the "Corporation Shares" and together with the Trust Shares, the
"Paired Shares") of Starwood Lodging Corporation (the "Corporation").
Capitalized terms used but not defined herein have the meaning set forth in the
Purchase Agreement.

    Pursuant to Section 2 of the Purchase Agreement, each of the Trust and the
Corporation agrees with each Underwriter as follows:


- ----------------
* The Paired Shares are issuable upon conversion of 10,250,000 units of
  Convertible Notes due December 15, 1995 of the Trust and the Corporation.


                                    1

<PAGE>

         1.  The public offering price per unit for the Securities, determined
    as provided in said Section 2, shall be $ __________.

         2.  The purchase price per unit for the Securities to be paid by the
    several Underwriters shall be $ ______, being an amount equal to the public
    offering price set forth above less $ ________ per Unit.

         3.  The several obligations of the Trust and the Corporation shall be
    ___% and ____%, respectively, of the principal amount of the Notes
    evidencing the Securities.


    Each of the parties hereto acknowledge and agree that the name "Starwood
Lodging Trust" is a designation of the Trust and its Trustees (as Trustees but
not personally) under a Declaration of Trust dated August 25, 1969, as amended
and restated, and all persons dealing with the Trust shall look solely to the
Trust's assets for the enforcement of any claims against the Trust, and the
Trustees, officers, agents and security holders of the Trust assume no personal
liability for obligations entered into on behalf of the Trust, and their
respective individual assets shall not be subject to the claims of any person
relating to such obligations.


                                        2
<PAGE>

    If the foregoing is in accordance with your understanding of our agreement,
please sign and return to the Trust and the Corporation a counterpart hereof,
whereupon this instrument, along with all counterparts, will become a binding
agreement among the Underwriters, on the one hand, and the Trust and the
Corporation, on the other hand, in accordance with its terms.

                                   Very truly yours,

                                   STARWOOD LODGING TRUST


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


                                   STARWOOD LODGING CORPORATION


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



Confirmed and Accepted,
as of the date first above written:

MERRILL LYNCH & CO.
MERRILL LYNCH, PIERCE, FENNER & SMITH INCORPORATED
BEAR, STEARNS & CO. INC.
ALEX. BROWN & SONS INCORPORATED
LEHMAN BROTHERS INC.
PRUDENTIAL SECURITIES INCORPORATED
SMITH BARNEY INC.

By: MERRILL LYNCH, PIERCE, FENNER & SMITH
       INCORPORATED


By:
   -------------------------------------------------------
   Authorized Signatory


FOR THEMSELVES AND AS REPRESENTATIVES OF THE
OTHER UNDERWRITERS NAMED IN THE PURCHASE AGREEMENT.



<PAGE>

                                                                     EXHIBIT 4.1











                             STARWOOD LODGING TRUST
                          STARWOOD LODGING CORPORATION

                                       TO


                       FIRST INTERSTATE BANK OF CALIFORNIA

                                     TRUSTEE



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

                                    INDENTURE

                                   DATED AS OF
                                  JUNE 15, 1995

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



                                 [$242,400,000]*

                      (WITH AN OVER-ALLOTMENT OPTION FOR AN
                           ADDITIONAL [$36,360,000]*)



          NON-INTEREST BEARING CONVERTIBLE NOTES DUE DECEMBER 15, 1995

- ------------------
*    TO BE UPDATED AT PRICING TO REFLECT THE AGGREGATE PUBLIC
     OFFERING PRICE OF THE PAIRED SHARES.

<PAGE>

                   RECONCILIATION AND TIE BETWEEN TIA OF 1939
                    AND INDENTURE, DATED AS OF JUNE 15, 1995

          TRUST INDENTURE
            ACT SECTION                                 INDENTURE SECTION
          ----------------                              -----------------

     Section 310(a)(1)..................................    608
                    (a)(2)..............................    608
                    (a)(3)..............................    Not Applicable
                    (a)(4)..............................    Not Applicable
                    (a)(5)..............................    608
                    (b).................................    610

     Section 311(a).....................................    613(a)
                    (b).................................    613(b)
                    (b)(2)..............................    703(a)(2), 703(b)
     Section 312(a).....................................    701; 702(a)

                    (b).................................    702(b)
                    (c).................................    702(c)
     Section 313(a).....................................    703(a)
                    (b).................................    703(b)
                    (c).................................    703(a), 703(b)
                    (d).................................    703(c)
     Section 314(a).....................................    704
                    (b).................................    Not Applicable
                    (c)(1)..............................    102
                    (c)(2)..............................    102
                    (c)(3)..............................    Not Applicable
                    (d).................................    Not Applicable
                    (e).................................    102
     Section 315(a).....................................    601(a)
                    (b).................................    602, 703(a)(6)
                    (c).................................    601(b)
                    (d).................................    601(c)
                    (d)(1)..............................    601(a)(l)
                    (d)(2)..............................    601(c)(2)
                    (d)(3)..............................    601(c)(3)
                    (e).................................    514
     Section 316(a).....................................    101
                    (a)(1)(A)...........................    502, 512
                    (a)(1)(B)...........................    513
                    (a)(2)..............................    Not Applicable
                    (b).................................    508
     Section 317(a)(l)..................................    503
                    (a)(2)..............................    504
                    (b).................................    1003
     Section 318(a).....................................    107


- ---------------------
NOTE:  This reconciliation and tie shall not, for any purpose, be deemed to
be a part of the Indenture.


                                       -i-
<PAGE>


                                TABLE OF CONTENTS
                                                                     Page
                                                                     ----

Parties. . . . . . . . . . . . . . . . . . . . . . . . . . . . .       1
Recitals of the Companies. . . . . . . . . . . . . . . . . . . .       1


                                   ARTICLE ONE

DEFINITIONS AND OTHER PROVISIONS OF GENERAL APPLICATION

Section 101.   Definitions:

               Act   . . . . . . . . . . . . . . . . . . . . . .       1
               Affiliate; control. . . . . . . . . . . . . . . .       2
               Authenticating Agent. . . . . . . . . . . . . . .       2
               Board of Directors. . . . . . . . . . . . . . . .       2
               Board Resolution. . . . . . . . . . . . . . . . .       2
               Business Day. . . . . . . . . . . . . . . . . . .       2
               Commission. . . . . . . . . . . . . . . . . . . .       2
               Company . . . . . . . . . . . . . . . . . . . . .       2
               Company Request; Company Order. . . . . . . . . .       2
               Corporate Trust Office. . . . . . . . . . . . . .       2
               Event of Default. . . . . . . . . . . . . . . . .       3
               Holder. . . . . . . . . . . . . . . . . . . . . .       3
               Indenture . . . . . . . . . . . . . . . . . . . .       3
               Maturity. . . . . . . . . . . . . . . . . . . . .       3
               Officers' Certificate . . . . . . . . . . . . . .       3
               Opinion of Counsel. . . . . . . . . . . . . . . .       3
               Outstanding . . . . . . . . . . . . . . . . . . .       3
               Paying Agent. . . . . . . . . . . . . . . . . . .       4
               Person. . . . . . . . . . . . . . . . . . . . . .       4
               Place of Payment. . . . . . . . . . . . . . . . .       4
               Predecessor Security. . . . . . . . . . . . . . .       4
               Responsible Officer . . . . . . . . . . . . . . .       4
               Securities. . . . . . . . . . . . . . . . . . . .       4
               Security Register and Security
                 Registrar . . . . . . . . . . . . . . . . . . .       4
               Significant Subsidiary. . . . . . . . . . . . . .       5
               Stated Maturity . . . . . . . . . . . . . . . . .       5
               Subsidiary. . . . . . . . . . . . . . . . . . . .       5
               Trustee . . . . . . . . . . . . . . . . . . . . .       5
               TIA   . . . . . . . . . . . . . . . . . . . . . .       5
               U. S. Government Obligations. . . . . . . . . . .       5
               Vice President. . . . . . . . . . . . . . . . . .       6

- --------------------
NOTE:  This table of contents shall not, for any purpose, be deemed to be a part
of the Indenture.


                                      -ii-
<PAGE>

Section 102.   Compliance Certificates and Opinions. . . . . . .       6
Section 103.   Form of Documents Delivered to Trustee. . . . . .       6
Section 104.   Acts of Holders . . . . . . . . . . . . . . . . .       7
Section 105.   Notices, Etc., to Trustee and Companies . . . . .       8
Section 106.   Notice to Holders; Waiver . . . . . . . . . . . .       8
Section 107.   Conflict with TIA . . . . . . . . . . . . . . . .       8
Section 108.   Effect of Headings and Table of Contents. . . . .       8
Section 109.   Successors and Assigns. . . . . . . . . . . . . .       8
Section 110.   Separability Clause . . . . . . . . . . . . . . .       9
Section 111.   Benefits of Indenture . . . . . . . . . . . . . .       9
Section 112.   Governing Law . . . . . . . . . . . . . . . . . .       9
Section 113.   Legal Holidays. . . . . . . . . . . . . . . . . .       9
Section 114.   Stockholders, Officers and Directors of
               Companies Exempt from Individual Liability. . . .       9

                                   ARTICLE TWO

                                 SECURITY FORMS

Section 201.   Forms Generally . . . . . . . . . . . . . . . . .       9
Section 202.   Form of Face of Security. . . . . . . . . . . . .      10
Section 203.   Form of Reverse of Security . . . . . . . . . . .      11
Section 204.   Form of Trustee's Certificate
               of Authentication . . . . . . . . . . . . . . . .      14
Section 205.   Form of Conversion Notice . . . . . . . . . . . .      14


                                  ARTICLE THREE

                                 THE SECURITIES

Section 301.   Title and Terms . . . . . . . . . . . . . . . . .      15
Section 302.   Denominations . . . . . . . . . . . . . . . . . .      15
Section 303.   Execution, Authentication, Delivery and Dating. .      15
Section 304.   Temporary Securities. . . . . . . . . . . . . . .      16
Section 305.   Registration, Registration of
               Transfer and Exchange . . . . . . . . . . . . . .      16
Section 306.   Mutilated, Destroyed, Lost and
               Stolen Securities . . . . . . . . . . . . . . . .      17
Section 307.   Persons Deemed Owners . . . . . . . . . . . . . .      19
Section 308.   Cancellation. . . . . . . . . . . . . . . . . . .      19


                                      -iii-
<PAGE>

                                  ARTICLE FOUR

                           SATISFACTION AND DISCHARGE

Section 401.   Satisfaction and Discharge of Indenture . . . . .      19
Section 402.   Application of Trust Money. . . . . . . . . . . .      20
Section 403.   Reinstatement . . . . . . . . . . . . . . . . . .      21


                                  ARTICLE FIVE

                                    REMEDIES

Section 501.   Events of Default . . . . . . . . . . . . . . . .      21
Section 502.   Acceleration of Maturity;
               Rescission and Annulment. . . . . . . . . . . . .      22
Section 503.   Collection of Indebtedness and Suits for
               Enforcement by Trustee. . . . . . . . . . . . . .      23
Section 504.   Trustee May File Proofs of Claim. . . . . . . . .      24
Section 505.   Trustee May Enforce Claims Without
               Possession of Securities. . . . . . . . . . . . .      24
Section 506.   Application of Money Collected. . . . . . . . . .      24
Section 507.   Limitation on Suits . . . . . . . . . . . . . . .      25
Section 508.   Unconditional Right of Holders to Receive
               Principal and to Convert  . . . . . . . . . . . .      26
Section 509.   Restoration of Rights and Remedies. . . . . . . .      26
Section 510.   Rights and Remedies Cumulative. . . . . . . . . .      26
Section 511.   Delay or Omission Not Waiver. . . . . . . . . . .      26
Section 512.   Control by Holders. . . . . . . . . . . . . . . .      26
Section 513.   Waiver of Past Defaults . . . . . . . . . . . . .      27
Section 514.   Undertaking for Costs . . . . . . . . . . . . . .      27
Section 515.   Waiver of Stay or Extension Laws. . . . . . . . .      27


                                   ARTICLE SIX

                                   THE TRUSTEE

Section 601.   Certain Duties and Responsibilities . . . . . . .      28
Section 602.   Notice of Defaults. . . . . . . . . . . . . . . .      29
Section 603.   Certain Rights of Trustee . . . . . . . . . . . .      29
Section 604.   Not Responsible for Recitals
               of Issuance of Securities . . . . . . . . . . . .      30
Section 605.   May Hold Securities . . . . . . . . . . . . . . .      30
Section 606.   Money Held in Trust . . . . . . . . . . . . . . .      31
Section 607.   Compensation and Reimbursement. . . . . . . . . .      31


                                      -iv-
<PAGE>

Section 608.   Eligibility; Disqualification; Conflicting
               Interests . . . . . . . . . . . . . . . . . . . .      31
Section 609.   Preferential Collection of Claim
               Against Companies . . . . . . . . . . . . . . . .      32
Section 610.   Resignation and Removal;
               Appointment of Successor. . . . . . . . . . . . .      32
Section 611.   Acceptance of Appointment by Successor. . . . . .      33
Section 612.   Merger, Conversion, Consolidation
               or Succession to Business . . . . . . . . . . . .      33
Section 613.   Appointment of Authenticating Agent . . . . . . .      33


                                  ARTICLE SEVEN

               HOLDERS' LISTS AND REPORTS BY TRUSTEE AND COMPANIES

Section 701.   Company to Furnish Trustee
               Names and Addresses of Holders. . . . . . . . . .      35
Section 702.   Preservation of Information;
               Communications to Holders . . . . . . . . . . . .      35
Section 703.   Reports by Trustee. . . . . . . . . . . . . . . .      36
Section 704.   Reports by Companies. . . . . . . . . . . . . . .      36


                                  ARTICLE EIGHT

              CONSOLIDATION, MERGER, CONVEYANCE, TRANSFER OR LEASE

Section 801.   Companies May Consolidate,
               Etc. on Certain Terms . . . . . . . . . . . . . .      36
Section 802.   Successor Substituted . . . . . . . . . . . . . .      37


                                  ARTICLE NINE

                             SUPPLEMENTAL INDENTURES

Section 901.   Supplemental Indentures Without
               Consent of Holders. . . . . . . . . . . . . . . .      37
Section 902.   Supplemental Indentures with
               Consent of Holders. . . . . . . . . . . . . . . .      38
Section 903.   Execution of Supplemental
               Indentures. . . . . . . . . . . . . . . . . . . .      39
Section 904.   Effect of Supplemental
               Indentures. . . . . . . . . . . . . . . . . . . .      39
Section 905.   Conformity with TIA . . . . . . . . . . . . . . .      39
Section 906.   Reference in Securities to
               Supplemental Indentures . . . . . . . . . . . . .      39
Section 907.   Notice of Supplemental Indenture. . . . . . . . .      39


                                       -v-
<PAGE>

                                   ARTICLE TEN

                                    COVENANTS

Section 1001.  Payment of Securities . . . . . . . . . . . . . .      39
Section 1002.  Maintenance of Office or Agency . . . . . . . . .      40
Section 1003.  Money for Securities Payment
               to Be Held in Trust . . . . . . . . . . . . . . .      40


                                 ARTICLE ELEVEN

                            CONVERSION OF SECURITIES

Section 1101.  Conversion Privilege and Conversion
               Price . . . . . . . . . . . . . . . . . . . . . .      45
Section 1102.  Conversion Procedure. . . . . . . . . . . . . . .      45
Section 1103.  Fractions of Shares . . . . . . . . . . . . . . .      46
Section 1104.  Adjustment for Change in Capital Stock. . . . . .      46
Section 1105.  Notice of Adjustments of Conversion
               Price . . . . . . . . . . . . . . . . . . . . . .      50
Section 1106.  Notice of Certain Corporate Action. . . . . . . .      50
Section 1107.  Companies to Reserve Common Stock . . . . . . . .      51
Section 1108.  Taxes on Conversions. . . . . . . . . . . . . . .      51
Section 1109.  Covenant as to Stock. . . . . . . . . . . . . . .      51
Section 1110.  Cancellation of Converted Securities. . . . . . .      51
Section 1111.  Provisions in Case of Consolidation,
               Merger or Sale of Assets. . . . . . . . . . . . .      51
Section 1112.  Trustee not Responsible for Determining
               Conversion Price or Adjustments . . . . . . . . .      52



TESTIMONIUM                                                           59
SIGNATURES AND SEALS                                                  59
ACKNOWLEDGMENTS                                                       60


                                      -vi-
<PAGE>

          INDENTURE, dated as of June 15, 1995, among Starwood Lodging Trust, a
Maryland real estate investment trust (the "Trust"), having its principal office
at 11845 West Olympic Blvd., Suite 550, Los Angeles, California 90064, Starwood
Lodging Corporation, a Maryland corporation (the "Corporation" and, together
with the Trust, the "Companies"), having its principal office at 11845 West
Olympic Blvd., Suite 560, Los Angeles, California 90064, and First Interstate
Bank of California, a corporation duly organized and existing under the laws of
the State of California, Trustee (herein called the "Trustee").



                            RECITALS OF THE COMPANIES


          The Companies have duly authorized the creation of an issue of Non-
Interest Bearing Convertible Notes Due December 15, 1995 (herein called the
"Securities") of the tenor and amount hereinafter set forth, and to provide
therefor the Companies have duly authorized the execution and delivery of this
Indenture.

          All things necessary to make the Securities, when executed by the
Companies and authenticated and delivered hereunder and duly issued by the
Companies, the valid obligations of the Companies and to make this Indenture a
valid agreement of the Companies, in accordance with their and its terms, have
been done.

          NOW, THEREFORE, THIS INDENTURE WITNESSETH:

          For and in consideration of the premises and the acquisition of the
Securities by the Holders thereof, it is mutually covenanted and agreed, for the
equal and proportionate benefit of all Holders of the Securities, as follows:


                                   ARTICLE ONE

                        DEFINITIONS AND OTHER PROVISIONS
                             OF GENERAL APPLICATION

Section 101.  DEFINITIONS.

          For all purposes of this Indenture, except as otherwise expressly
provided or unless the context otherwise requires:

          (1)  the terms defined in this Article have the meanings assigned
     to them in this Article and include the plural as well as the
     singular;

          (2)  all other terms used herein which are defined in the TIA,
     either directly or by reference therein, have the meanings assigned to
     them therein;

          (3)  all accounting terms not otherwise defined herein have the
     meanings assigned to them in accordance with generally accepted
     accounting principles, and, except as otherwise herein expressly
     provided, the term "generally accepted accounting principles" with
     respect to any computation required or permitted hereunder shall mean
     such accounting principles as are generally accepted at the date of
     this instrument; and

          (4)  the words "herein", "hereof" and "hereunder" and other words
     of similar import refer to this Indenture as a whole and not to any
     particular Article, Section or other subdivision.
<PAGE>

     "Act," when used with respect to any Holder, has the meaning specified in
Section 104.

     "Affiliate" of any specified Person means any other Person directly or
indirectly controlling or controlled by or under direct or indirect common
control with such specified Person.  For the purposes of this definition,
"control" when used with respect to any specified Person means the power to
direct the management and policies of such Person, directly or indirectly,
whether through the ownership of voting securities, by contract or otherwise;
and the terms "controlling" and "controlled" have meanings correlative to the
foregoing.

     "Authenticating Agent" means any person authorized by the Trustee pursuant
to Section 613 to act on behalf of the Trustee to authenticate Securities.

     "Board of Directors" means, with respect to the Trust, either the Board of
Trustees of the Trust or any committee of the Board of Trustees of the Trust
duly authorized to act on such matter, and, with respect to the Corporation,
either the Board of Directors of the Corporation or any committee of the Board
of Directors of the Corporation duly authorized to act on such matter.

     "Board Resolution" means a copy of a resolution certified by the Secretary
or an Assistant Secretary of the Trust or the Corporation, as the case may be,
to have been duly adopted by its Board of Directors and to be in full force and
effect on the date of such certification, and delivered to the Trustee.

     "Business Day," when used with respect to any Place of Payment, means each
Monday, Tuesday, Wednesday, Thursday and Friday which is not a day on which
banking institutions in that Place of Payment are authorized or obligated by law
(including any executive order) to close.

     "Commission" means the Securities and Exchange Commission, as from time to
time constituted, created under the Securities Exchange Act of 1934, as amended,
or, if at any time after the execution of this instrument such Commission is not
existing and performing the duties now assigned to it under the TIA, then the
body performing such duties at such time.

     "Company" means one or both, respectively, of the Persons named as
"Companies" in the first paragraph of this instrument until a successor Person
or Persons shall have become such pursuant to the applicable provisions of this
Indenture, and thereafter "Company" shall mean such successor Person or Persons.

     "Company Request" or "Company Order" means a written request or order
signed in the name of each of the Companies by its Chairman of the Board, its
President or any Vice President, and by its Treasurer, its Controller or its
Secretary and delivered to the Trustee.


     "Corporate Trust Office" means the office of the Trustee in Los Angeles,
California which shall be at 707 Wilshire Boulevard, or its office in the city
in which it has its principal place of business at which at any particular time
its corporate trust business shall be principally administered.

     "Event of Default" has the meaning specified in Section 501.

     "Holder" means a Person in whose name a Security is registered in the
Security Register.

     "Indenture" means this instrument as originally executed or as it may from
time to time be supplemented or amended by one or more indentures supplemental
hereto entered into pursuant to the applicable provisions hereof, including, for
all purposes of this instrument and any such supplemental indenture, the
provisions of the TIA that are deemed to be a part of and govern this instrument
and any such supplemental indenture, respectively.


                                       -2-
<PAGE>

     "Maturity," when used with respect to any Security, means the date on which
the principal of such Security becomes due and payable as therein or herein
provided, whether at the Stated Maturity or by declaration of acceleration.

     "Officers' Certificate" means a certificate delivered to the Trustee and
signed by the Chairman of the Board, the President or any Vice President, and by
the Treasurer, the Controller, or the Secretary of a Company.

     "Opinion of Counsel" means a written opinion of counsel, who may be an
employee of or of counsel to a Company, and who shall be reasonably satisfactory
to the Trustee.

     "Outstanding," when used with respect to Securities, means, as of the date
of determination, all Securities theretofore authenticated and delivered under
this Indenture, except:

     (i)  Securities theretofore cancelled by the Trustee or delivered to the
     Trustee for cancellation;

     (ii)  Securities for whose payment (a) money in the necessary amount has
     been theretofore deposited with the Trustee or any Paying Agent (other than
     a Company) in trust or set aside and segregated in trust by a Company (if a
     Company shall act as its own Paying Agent) for the Holders of such
     Securities or (b) money or U.S. Government Obligations as contemplated by
     Section 401 in the necessary amount have been theretofore deposited with
     the Trustee, in trust for the Holders of such Securities; and

     (iii)  Securities which have been paid pursuant to Section 306 or in
     exchange for or in lieu of which other Securities have been authenticated
     and delivered pursuant to this Indenture, other than any such Securities in
     respect of which there shall have been presented to the Trustee proof
     satisfactory to it that such Securities are held by a bona fide purchaser
     in whose hands such Securities are valid obligations of the Companies;

PROVIDED, HOWEVER, that in determining whether the Holders of the requisite
principal amount of the Outstanding Securities have given any request, demand,
authorization, direction, notice, consent or waiver hereunder, Securities owned
by a Company or any other obligor upon the Securities or any Affiliate of a
Company or of such other obligor shall be disregarded and deemed not to be
Outstanding, except that, in determining whether the Trustee shall be protected
in relying upon any such request, demand, authorization, direction, notice,
consent or waiver, only Securities which the Trustee knows to be so owned shall
be so disregarded.  Securities so owned which have been pledged in good faith
may be regarded as Outstanding if the pledgee establishes to the satisfaction of
the Trustee the pledgee's right so to act with respect to such Securities and
that the pledgee is not a Company or any other obligor upon the Securities or
any Affiliate of a Company or of such other obligor.

     "Paired Shares" has the meaning specified in Section 1101.

     "Partnership" means SLT Realty Limited Partnership, a Delaware limited
partnership or SLC Operating Limited Partnership, a Delaware limited
partnership.

     "Paying Agent" means any Person authorized by the Companies to pay the
principal of any Securities on behalf of the Companies.

     "Person" means any individual, corporation, partnership, limited liability
company, joint venture, association, joint-stock company, trust, unincorporated
organization or government or any agency or political subdivision thereof.

     "Place of Payment" means the place where the principal of the Securities
are payable as designated in or pursuant to Section 301.


                                       -3-
<PAGE>

     "Predecessor Security" of any particular Security means every previous
Security evidencing all or a portion of the same debt as that evidenced by such
particular Security; and, for the purposes of this definition, any Security
authenticated and delivered under Section 306 in exchange for or in lieu of a
mutilated, destroyed, lost or stolen Security shall be deemed to evidence the
same debt as the mutilated, destroyed, lost or stolen Security.

     "Responsible Officer," when used with respect to the Trustee, means the
chairman or any vice-chairman of the board of directors, the chairman or any
vice-chairman of the executive committee of the board of directors, the chairman
of the trust committee, the president, any vice president, the secretary, any
assistant secretary, the treasurer, any assistant treasurer, the cashier, any
assistant cashier, any trust officer or assistant trust officer, the controller
or any assistant controller or any other officer of the Trustee customarily
performing functions similar to those performed by any of the above designated
officers and also means, with respect to a particular corporate trust matter,
any other officer to whom such matter is referred because of his knowledge of
and familiarity with the particular subject.

     "Securities" has the meaning stated in the first recital of this Indenture
and more particularly means any Securities authenticated and delivered under
this Indenture.

     "Security Register" and "Security Registrar" have the respective meanings
specified in Section 305.

     "Significant Subsidiary" means any Subsidiary of a Company which at the
time of determination (i) is a "significant subsidiary" within the meaning of
Rule 405 of Regulation C of the rules and regulations prescribed by the
Commission pursuant to the Securities Act of 1933, as in effect on the date of
this Indenture and (ii) is consolidated for financial reporting purposes.

     "Stated Maturity", when used with respect to any Security, means the date
specified in such Security as the fixed date on which the principal of such
Security is due and payable.

     "Subsidiary" means any corporation more than 50% of the outstanding voting
stock of which is at the time owned, directly or indirectly, by a Company or by
one or more other Subsidiaries, or by a Company and one or more other
Subsidiaries.  For the purposes of this definition, "voting stock" means stock
which ordinarily has voting power for the election of directors, whether at all
times or only so long as no senior class of stock has such voting power by
reason of any contingency.

     "Trustee" means the Person named as the "Trustee" in the first paragraph of
this instrument until a successor Trustee shall have become such pursuant to the
applicable provisions of this Indenture, and thereafter "Trustee" shall mean or
include each Person who is then a Trustee hereunder.

     "TIA" means the Trust Indenture Act of 1939 as in force at the date as of
which this instrument was executed, except as provided in Section 905.

     "U.S. Government Obligations" means securities which are (i) direct
obligations of the United States of America for the payment of which its full
faith and credit is pledged or (ii) obligations of a Person controlled or
supervised by and acting as an agency or instrumentality of the United States of
America the payment of which is unconditionally guaranteed as a full faith and
credit obligation by the United States of America, which, in either case, are
not callable or redeemable at the option of the issuer thereof, and shall also
include a depository receipt issued by a bank or trust company as custodian with
respect to any such U.S. Government Obligation or a specific payment of interest
on or principal of any such U.S. Government Obligation held by such custodian
for the account of the holder of a depository receipt; PROVIDED that (except as
required by law) such custodian is not authorized to make any deduction from the
amount payable to the holder of such depository receipt from any amount received
by the custodian in respect of U.S. Government Obligations or the specific
payment of interest on or principal of the U.S. Government Obligation evidenced
by such depository receipt.


                                       -4-
<PAGE>

     "Vice President," when used with respect to a Company or the Trustee, means
any vice president, whether or not designated by a number or a word or words
added before or after the title "vice president."

Section 102.  COMPLIANCE CERTIFICATES AND OPINIONS.

          Upon any application or request by a Company to the Trustee to take
any action under any provision of this Indenture, such Company shall furnish to
the Trustee an Officers' Certificate stating that all conditions precedent, if
any, provided for in this Indenture relating to the proposed action have been
complied with and an Opinion of Counsel stating that in the opinion of such
counsel all such conditions precedent, if any, have been complied with, except
that, in the case of any such application or request as to which the furnishing
of such documents is specifically required by any provision of this Indenture
relating to such particular application or request, no additional certificate or
opinion need be furnished.

          Every certificate or opinion with respect to compliance with a
condition or covenant provided for in this Indenture shall include:

          (1)  a statement that each individual signing such certificate or
     opinion has read such covenant or condition and the definitions herein
     relating thereto;

          (2)  a brief statement as to the nature and scope of the
     examination or investigation upon which the statements or opinions
     contained in such certificate or opinion are based;

          (3)  a statement that, in the opinion of each such individual, he
     or she has made such examination or investigation as is necessary to
     enable him or her to express an informed opinion as to whether or not
     such covenant or condition has been complied with; and

          (4)  a statement as to whether or not, in the opinion of each
     such individual, such condition or covenant has been complied with.

Section 103.  FORM OF DOCUMENTS DELIVERED TO TRUSTEE.

          In any case where several matters are required to be certified by, or
covered by an opinion of, any specified Person, it is not necessary that all
such matters be certified by, or covered by the opinion of, only one such
Person, or that they be so certified or covered by only one document, but one
such Person may certify or give an opinion with respect to some matters and one
or more other such Persons as to other matters, and any such Person may certify
or give an opinion as to such matters in one or several documents.

          Any certificate or opinion of an officer of a Company may be based,
insofar as it relates to legal matters, upon a certificate or opinion of, or
representations by, counsel, unless such officer knows, or in the exercise of
reasonable care should know, that the certificate or opinion or representations
with respect to the matters upon which his certificate or opinion is based are
erroneous.  Any such certificate or Opinion of Counsel may be based, insofar as
it relates to factual matters, upon a certificate or opinion of, or
representations by, an officer or officers of a Company stating that the
information with respect to such factual matters is in the possession of such
Company, unless such counsel knows, or in the exercise of reasonable care should
know, that the certificate or opinion or representations with respect to such
matters are erroneous.

          Where any Person is required to make, give or execute two or more
applications, requests, consents, certificates, statements, opinions or other
instruments under this Indenture, they may, but need not, be consolidated and
form one instrument.


                                       -5-
<PAGE>

Section 104.  ACTS OF HOLDERS.

          (a)  Any request, demand, authorization, direction, notice, consent,
waiver or other action provided by this Indenture to be given or taken by
Holders may be embodied in and evidenced by one or more instruments of
substantially similar tenor signed by such Holders in person or by agent duly
appointed in writing; and, except as herein otherwise expressly provided, such
action shall become effective when such instrument or instruments are received
by the Trustee and, where it is hereby expressly required, to the Companies.
Such instrument or instruments (and the action embodied therein and evidenced
thereby) are herein sometimes referred to as the "Act" of the Holders signing
such instrument or instruments.  Proof of execution of any such instrument or of
a writing appointing any such agent shall be sufficient for any purpose of this
Indenture and (subject to Section 601) conclusive in favor of the Trustee and
the Companies, if made in the manner provided in this Section.

          (b)  The fact and date of the execution by any Person of any such
instrument or writing may be proved by the affidavit of a witness of such
execution or by a certificate of a notary public or other officer authorized by
law to take acknowledgments of deeds, certifying that the individual signing
such instrument or writing acknowledged to him or her the execution thereof.
Where such execution is by a signer acting in a capacity other than his
individual capacity, such certificate or affidavit shall also constitute
sufficient proof of his authority.  The fact and date of the execution of any
such instrument or writing, or the authority of the Person executing the same,
may also be proved in any other manner which the Trustee deems sufficient.

          (c)  The ownership of Securities shall be proved by the Security
Register.

          (d)  Any request, demand, authorization, direction, notice, consent,
waiver or other Act of the Holder of any Security shall bind every future Holder
of the same Security and the Holder of every Security issued upon the
registration of transfer thereof or in exchange therefor or in lieu thereof in
respect of anything done, omitted or suffered to be done by the Trustee or a
Company in reliance thereon, whether or not notation of such action is made upon
such Security.

          (e)  The Companies may, in the circumstances permitted by the TIA, fix
any day as the record date for the purpose of determining the Holders entitled
to give or take any request, demand, authorization, direction, notice, consent,
waiver or other action, or to vote on any action, authorized or permitted to be
given or taken by Holders.  If not set by the Companies prior to the first
solicitation of a Holder made by any person in respect of any such action, or,
in the case of any such vote, prior to such vote, the record date for any such
action or vote shall be the 30th day (or, if later, the date of the most recent
list of Holders required to be provided pursuant to Section 701) prior to such
first solicitation or vote, as the case may be.  With regard to any record date,
only the Holders on such date (or their duly designated proxies) shall be
entitled to give or take, or vote on, the relevant action.  Notwithstanding the
foregoing, the Companies shall not set a record date for, and the provisions of
this paragraph shall not apply with respect to, any Act by the Holders pursuant
to Sections 501, 502, or 512.

          (f)  Without limiting the foregoing, a Holder entitled hereunder to
give or take any action hereunder with regard to any particular Security may do
so with regard to all or any part of the principal amount of such Security of by
one or more duly appointed agents each of which may do so pursuant to such
appointment with regard to all or on any different part of such principal
amount.

Section 105.  NOTICES, ETC. TO TRUSTEE AND COMPANIES.

          Any request, demand, authorization, direction, notice, consent, waiver
or Act of Holders or other document provided or permitted by this Indenture to
be made upon, given or furnished to, or filed with,


                                       -6-
<PAGE>

          (1)  the Trustee by any Holder or by a Company shall be
     sufficient for every purpose hereunder if made, given, furnished or
     filed in writing to or with the Trustee at its Corporate Trust Office,
     or

          (2)  a Company by the Trustee or by any Holder shall be
     sufficient for every purpose hereunder (unless otherwise herein
     expressly provided) if in writing and mailed, first-class postage
     prepaid, to such Company addressed to it at the address of its
     principal office specified in the first paragraph of this instrument:
     attention of the Treasurer, or at any other address previously
     furnished in writing to the Trustee by such Company.

Section 106.  NOTICE TO HOLDERS; WAIVER.

          Where this Indenture or any Security provides for notice to Holders of
any event, such notice shall be sufficiently given (unless otherwise herein or
in such Security expressly provided) if in writing and mailed, first-class
postage prepaid, to each Holder affected by such event, at his address as it
appears in the Security Register, not later than the latest date (if any), and
not earlier than the earliest date (if any), prescribed for the giving of such
notice.  In any case where notice to Holders is given by mail, neither the
failure to mail such notice, nor any defect in any notice so mailed, to any
particular Holder shall affect the sufficiency of such notice with respect to
other Holders.  Where this Indenture or any Security provides for notice in any
manner, such notice may be waived in writing by the Person entitled to receive
such notice, either before or after the event, and such waiver shall be the
equivalent of such notice.  Waivers of notice by Holders shall be filed with the
Trustee, but such filing shall not be a condition precedent to the validity of
any action taken in reliance upon such waiver.  In case by reason of the
suspension of regular mail service or by reason of any other cause it shall be
impracticable to give such notice by mail, then such notification as shall be
made with the approval of the Trustee shall constitute a sufficient notification
for every purpose hereunder.

Section 107.  CONFLICT WITH TIA.

          If any provision hereof limits, qualifies or conflicts with another
provision hereof which is required to be included in this Indenture by any of
the provisions of the TIA, such required provision shall control.  If any
provision of this Indenture modifies or excludes any provision of the TIA that
may be so modified or excluded, the latter provision shall be deemed to apply to
this Indenture as so modified or to be excluded, as the case may be.

Section 108.  EFFECT OF HEADINGS AND TABLE OF CONTENTS.

          The Article and Section headings herein and the Table of Contents are
for convenience only and shall not affect the construction hereof.

Section 109.  SUCCESSORS AND ASSIGNS.

          All covenants and agreements in this Indenture by a Company shall bind
its successors and assigns, whether so expressed or not.

Section 110.  SEPARABILITY CLAUSE.

          In case any provision in this Indenture or in the Securities shall be
invalid, illegal or unenforceable, the validity, legality and enforceability of
the remaining provisions shall not in any way be affected or impaired thereby.


                                       -7-
<PAGE>

Section 111.  BENEFITS OF INDENTURE.

          Nothing in this Indenture or in the Securities, express or implied,
shall give to any Person, other than the parties hereto and their successors
hereunder and the Holders, any benefit or any legal or equitable right, remedy
or claim under this Indenture.

Section 112.  GOVERNING LAW.

          This Indenture and the Securities shall be governed by and construed
in accordance with the laws of the State of California.

Section 113.  LEGAL HOLIDAYS.

          In any case where any Stated Maturity of any Security or the last date
on which a Holder has the right to convert his Securities shall not be a
Business Day at any Place of Payment then (notwithstanding any other provision
of this Indenture or of the Securities) payment of principal or a conversion of
the Securities need not be made at such Place of Payment on such date, but may
be made on the next succeeding Business Day at such Place of Payment with the
same force and effect as if made on at the Stated Maturity, or on such last day
for conversion.

Section 114.  STOCKHOLDERS, OFFICERS AND DIRECTORS OF COMPANIES EXEMPT FROM
INDIVIDUAL LIABILITY.

          (a) No recourse under or upon any obligation, covenant or agreement
contained in this Indenture, in any Security, or because of any indebtedness
evidenced thereby, shall be had against any incorporator, as such or against any
past, present or future stockholder, shareholder, officer, director or trustee,
as such, of a Company or of any successor, either directly or through a Company
or any successor, under any rule of law, statute or constitutional provision or
by the enforcement of any assessment or by any legal or equitable proceeding or
otherwise, all such liability being expressly waived and released by the
acceptance of the Securities by the Holders thereof and as part of the
consideration for the issue of the Securities.

          Without limiting the generality of Section 114(a), each of the parties
hereto acknowledges and agrees that and, by the acceptance of the Securities by
the Holders thereof and as part of the consideration for the issue of the
Securities, each Holder acknowledges and agrees that the name "Starwood Lodging
Trust" is a designation of the Trust and its Trustees (as Trustees but not
personally) under a Declaration of Trust dated August 25, 1969, as amended and
restated, and all persons dealing with the Trust shall look solely to the
Trust's assets for the enforcement of any claims against the Trust, and the
Trustees, officers, agents and security holders of the Trust assume no personal
liability for obligations entered into on behalf of the Trust, and their
respective individual assets shall not be subject to the claims of any person
relating to such obligations


                                       -8-
<PAGE>

                                   ARTICLE TWO

                                 SECURITY FORMS

Section 201.  FORMS GENERALLY.

          The Securities and the Trustee's certificate of authentication thereon
shall be in substantially the forms set forth in this Article, with such
appropriate insertions, omissions, substitutions and other variations as are
required or permitted by this Indenture, and may have such letters, numbers or
other marks of identification and such legends or endorsements placed thereon as
may be required to comply with the rules of any securities exchange or as may,
consistently herewith, be determined by the officers executing such Securities,
as evidenced by their execution of the Securities.

          The definitive Securities shall be printed, lithographed or engraved
on steel engraved borders or may be produced in any other manner, all as
determined by the officers executing such Securities, as evidenced by their
execution of such Securities.

Section 202.  FORM OF FACE OF SECURITY.



                             STARWOOD LODGING TRUST
                          STARWOOD LODGING CORPORATION

                      NON-INTEREST BEARING CONVERTIBLE NOTE
                              DUE DECEMBER 15, 1995

     THIS SECURITY IS NOT CONVERTIBLE INTO PAIRED SHARES SO LONG AS
     BENEFICIAL OWNERSHIP OF THIS NOTICE IS HELD BY (I) ANY PARTY TO THAT
     CERTAIN MERRILL LYNCH, PIERCE, FENNER & SMITH INCORPORATED MASTER
     AGREEMENT AMONG UNDERWRITERS DATED APRIL 15, 1985 (AS REVISED), (THE
     "AGREEMENT AMONG UNDERWRITERS") WHO PARTICIPATED IN THE ISSUANCE AND
     SALE OF THE NON-INTEREST BEARING CONVERTIBLE NOTES DUE DECEMBER 15,
     1995 OF STARWOOD LODGING TRUST AND STARWOOD LODGING CORPORATION (THE
     "SECURITIES"), (II) ANY PARTY TO A MERRILL LYNCH, PIERCE, FENNER &
     SMITH INCORPORATED STANDARD DEALER AGREEMENT WHO PARTICIPATED IN THE
     ISSUANCE AND SALE OF THE SECURITIES (THE PARTIES REFERRED TO IN (I)
     AND (II) ARE HEREIN REFERRED TO AS "UNDERWRITERS"), OR (III) ANY
     "UNDERWRITER AFFILIATE" (AS THAT TERM IS HEREINAFTER DEFINED).  THIS
     SECURITY IS CONVERTIBLE BY ANY PERSON WHO IS NOT AN UNDERWRITER OR AN
     UNDERWRITER AFFILIATE AND WILL BE CONVERTED AUTOMATICALLY AS SET FORTH
     BELOW.


     No.  __________                                                  $_________

               Starwood Lodging Trust, a Maryland real estate investment trust
     (the "Trust", which term shall include any successor person under the
     Indenture hereinafter referred to), for value received, hereby promises to
     pay the principal sum of $_______________ (95% of the principal amount
     hereof), and Starwood Lodging Corporation, a Maryland corporation (the
     "Corporation", which term shall include any successor person under the
     Indenture hereinafter referred to), for value received, hereby promises to
     pay the principal sum of $_____________ (5% of the principal amount hereof)
     to ________________, or


                                       -9-
<PAGE>

     registered assigns, at the office of the Trustee hereinafter referred to,
     on December 15, 1995.  At the option of the Trust and the Corporation
     (herein collectively referred to as the "Companies"), the maturity date of
     this Security may be extended, at any time or from time to time by written
     notice to the Trustee prior to the maturity date as theretofore extended,
     to a date not later than December 15, 1997.  Such respective obligations of
     the Companies are several and not joint.

               This Security bears no interest and may not be redeemed by the
     Companies or either of them prior to its maturity.

               Payment of the principal of this Security will be made at the
     office or agency of the Companies maintained for that purpose in the City
     of Los Angeles, California, and in such other cities, if any, as the
     Companies may designate in writing to the Trustee, in such coin or currency
     of the United States of America as at the time of payment is legal tender
     for payment of public and private debts.

               This Security will be automatically converted into one share of
     beneficial interest, par value $.01 per share, of the Trust and one share
     of common stock, par value $.01 per share, of the Corporation which are
     paired pursuant to the Pairing Agreement dated June 25, 1980, as amended
     (each such share of beneficial interest and share of common stock are
     herein together referred to as a "Paired Share"), for each $_________
     principal amount of this Security (subject to adjustment in certain events
     as provided in the Indenture) upon certification to the Trustee, in
     substantially the form shown on the reverse side of this Security, of (i)
     the transfer of this Security to or for the benefit of any person who is
     not an Underwriter or an Underwriter Affiliate, or (ii) the sale of the
     Paired Shares issuable upon conversion of this Security in a regular-way
     transaction on the New York Stock Exchange during the period that
     Underwriters have agreed in the Agreement Among Underwriters and the
     Standard Dealer Agreement referred to above that they and their Underwriter
     Affiliates will not make purchases of such shares for their own accounts.
     As used herein "Underwriter Affiliate" means, with respect to any
     Underwriter, a partner in or holder of 10% or more of the shares of such
     Underwriter, a person in which such Underwriter holds 10% or more of the
     shares or is a partner, or a family member of, or trust for, any such
     Underwriter, partner or shareholder.  NO SUCH CONVERSION SHALL RESULT UPON
     THE TRANSFER OF THIS SECURITY TO A PERSON WHO IS AN UNDERWRITER OR
     UNDERWRITER AFFILIATE, UNLESS THE UNDERWRITER OR UNDERWRITER AFFILIATE
     PROVIDES EVIDENCE SATISFACTORY TO THE COMPANIES AND THE TRUSTEE THAT THE
     BENEFICIAL OWNER IS NOT AN UNDERWRITER OR AN UNDERWRITER AFFILIATE AND THAT
     TITLE OF THE UNDERWRITER OR UNDERWRITER AFFILIATE IS ONLY FOR PURPOSES OF
     RECORD OWNERSHIP.  Such conversion may take place at any time up to and
     including the maturity date of this Security.

               Reference is hereby made to the further provisions of this
     Security set forth on the reverse hereof, which further provisions shall
     for all purposes have the same effect as if set forth at this place.

               Unless the certificate of authentication hereon has been executed
     by the Trustee referred to on the reverse hereof by manual signature, this
     Security shall not be entitled to any benefit under the Indenture or be
     valid or obligatory for any purpose.


                                      -10-
<PAGE>

               IN WITNESS WHEREOF, each of the Companies has caused this
     instrument to be duly executed under its corporate seal.

     Dated:


     Attest:                            STARWOOD LODGING TRUST



     ____________________________       By ____________________________________
     Secretary                             President




     Attest:                            STARWOOD LODGING CORPORATION



     ____________________________       By ____________________________________
     Secretary                             Executive Vice President


Section 203.  FORM OF REVERSE OF SECURITY.

               This Security is one of a duly authorized issue of securities of
     the Companies designated as Non-Interest Bearing Convertible Notes due
     December 15, 1995 (herein called the "Securities"), limited in aggregate
     principal amount to [$278,760,000] (except as otherwise provided in the
     Indenture) issued and to be issued under an Indenture, dated as of June 15,
     1995 (herein called the "Indenture"), between the Companies and First
     Interstate Bank of California, as Trustee (herein called the "Trustee",
     which term includes any successor trustee under the Indenture), to which
     Indenture and all indentures supplemental thereto reference is hereby made
     for a statement of the respective rights, limitations of rights, duties and
     immunities thereunder of the Companies, the Trustee, and the Holders of the
     Securities and of the terms upon which the Securities are, and are to be,
     authenticated and delivered.

               If an Event of Default shall occur and be continuing, the
     principal of the Securities may be declared due and payable in the manner
     and with the effect provided in the Indenture.

               The Indenture permits, with certain exceptions as therein
     provided, the amendment thereof and the modification of the rights and
     obligations of the Companies and the rights of the Holders of the
     Securities to be affected under the Indenture at any time by the Companies
     and the Trustee with the consent of the Holders of a majority in aggregate
     principal amount of the Securities at the time Outstanding.  The Indenture
     also contains provisions permitting the Holders of a majority in aggregate
     principal amount of the Securities at the time Outstanding, on behalf of
     the Holders of all Securities, to waive compliance by the Companies with
     certain provisions of the Indenture and certain past defaults under the
     Indenture and their consequences.  Any such consent or waiver by the Holder
     of this Security shall be conclusive and binding upon such Holder and upon
     all future Holders of this Security and of any Security issued upon the
     registration of transfer hereof or in exchange therefor or in lieu hereof,
     whether or not notation of such consent or waiver is made upon this
     Security.


                                      -11-
<PAGE>

               No reference herein to the Indenture and no provision of this
     Security or of the Indenture shall alter or impair the respective
     obligations of the Companies, which is absolute and unconditional, to pay
     the principal of this Security at the times, place and rate, and in the
     coin or currency, herein prescribed or to convert this Security as provided
     in the Indenture.

               As provided in the Indenture and subject to certain limitations
     therein set forth, the transfer of this Security is registerable in the
     Security Register, upon surrender of this Security for registration of
     transfer at the office or agency of the Companies in any place where the
     principal of this Security is payable, duly endorsed by, or accompanied by
     a written instrument of transfer in form satisfactory to the Companies and
     the Security Registrar duly executed by, the Holder hereof or his attorney
     duly authorized in writing, and thereupon one or more new Securities, of
     authorized denominations and for the same aggregate principal amount, will
     be issued to the designated transferee or transferees.

               The Securities are issuable only in registered form without
     coupons.  As provided in the Indenture and subject to certain limitations
     therein set forth, Securities are exchangeable for a like aggregate
     principal amount of Securities of a different authorized denomination, as
     requested by the Holder surrendering the same.

               No service charge shall be made for any such registration of
     transfer or exchange, but the Companies may require payment of a sum
     sufficient to cover any tax or other governmental charge payable in
     connection therewith.

               Prior to due presentment of this Security for registration of
     transfer, each of the Companies, the Trustee and any agent of a Company or
     the Trustee may treat the Person in whose name this Security is registered
     as the owner hereof for all purposes, whether or not this Security be
     overdue, and neither of the Companies, the Trustee nor any such agent shall
     be affected by notice to the contrary.

               No recourse under or upon any obligation, covenant or agreement
     contained in the Indenture, in this Security, or because of any
     indebtedness evidenced hereby, shall be had against any incorporator, as
     such or against any past, present or future stockholder, shareholder,
     officer, director or trustee, as such, of a Company or of any successor,
     either directly or through a Company or any successor, under any rule of
     law, statute or constitutional provision or by the enforcement of any
     assessment or by any legal or equitable proceeding or otherwise, all such
     liability being expressly waived and released by the acceptance of this
     Security by the Holder hereof and as part of the consideration for the
     issue of the Securities.

          Without limiting the generality of the foregoing, by the acceptance of
     this Security by the Holder hereof such Holder acknowledges and agrees that
     the name "Starwood Lodging Trust" is a designation of the Trust and its
     Trustees (as Trustees but not personally) under a Declaration of Trust
     dated August 25, 1969, as amended and restated, and all persons dealing
     with the Trust shall look solely to the Trust's assets for the enforcement
     of any claims against the Trust, and the Trustees, officers, agents and
     security holders of the Trust assume no personal liability for obligations
     entered into on behalf of the Trust, and their respective individual assets
     shall not be subject to the claims of any person relating to such
     obligations.

               All terms used in this Security which are defined in the
     Indenture shall have the meanings assigned to them in the Indenture.


                                      -12-
<PAGE>

Section 204.  FORM OF TRUSTEE'S CERTIFICATE OF AUTHENTICATION.

               This is one of the Securities referred to in the within-mentioned
     Indenture.


                              FIRST INTERSTATE BANK OF CALIFORNIA, as Trustee


                              By ___________________________
                                      Authorized Signer


Section 205.   FORM OF CONVERSION NOTICE.


                               CONVERSION NOTICE

               The undersigned Holder of this Security hereby irrevocably
     exercises the option to convert this Security, or portion hereof below
     designated, into Paired Shares in accordance with the terms of the
     Indenture, and directs that the Paired Shares issuable and deliverable upon
     such conversion, together with any check in payment for fractional shares
     and any Securities representing any unconverted principal amount hereof, be
     issued and delivered to the undersigned unless a different name has been
     indicated below.  If Paired Shares or Securities are to be issued in the
     name of a person other than the undersigned, the undersigned will pay all
     transfer taxes payable with respect thereto.

               By signing this Notice in the place provided below, you make the
     following certification and request to the Trustee:

               The undersigned certifies that

               (1)  this Security (or the portion thereof indicated above) has
     been sold to a person who is not an Underwriter or Underwriter Affiliate
     (as defined on the other side of this Security) or, while the transferee of
     record is an Underwriter or Underwriter Affiliate, such transferee is
     acquiring the Security or portion thereof for purposes of record ownership
     only and the beneficial owner is not such an Underwriter or Underwriter
     Affiliate; or

               (2)  the Paired Shares issuable upon the conversion of this
     Security have been sold in a regular-way transaction on the New York Stock
     Exchange during the period that Underwriters have agreed in the Agreement
     Among Underwriters and the Standard Dealer Agreement referred to on the
     other side of this Security that they and their Underwriter Affiliates will
     not make purchases of such shares for their own accounts.



                                    SIGNATURE


               The undersigned requests that the Trustee, as agent for the
     transferee of this Security (or the portion thereof indicated above) accept
     delivery of this Security, effect the conversion of this Security (or such
     portion) into Paired Shares in the case where conversion is requested, and
     deliver Securities in the case of a transfer of Securities and certificates
     for shares where a conversion is


                                      -13-
<PAGE>

     requested, registered as indicated above, to the undersigned, for the
     account of and for delivery to such transferee.



     Signature of Transferor
     (Sign exactly as name appears on the other side of this Security)


     Date:_________________________


                            TRUSTEE'S ACKNOWLEDGEMENT


               The Trustee hereby acknowledges receipt of the foregoing
     instructions.  In the case where conversion is requested, the Trustee
     acknowledges that it is holding this Security (or the portion thereof to be
     converted), and will hold the Paired Shares issued upon conversion of this
     Security until delivered as provided in the foregoing instructions, for the
     account of the transferee thereof.


     Date:_________________________


                                   FIRST INTERSTATE BANK OF CALIFORNIA, as
                                     Trustee



                                   By:_____________________________________



     If shares or Securities are to          Principal amount to be converted
     be registered in the name of                 (if less than all):
     a Person other than the Holder,                 $________.00
     please print such Person's
     name and address:

                                   ________________________________________
                                           Social Security or other
                                        Taxpayer Identification Number


     ____________________________________________
                 Name

     ____________________________________________
             Street Address

     ____________________________________________
         City, State and Zip Code


                                      -14-
<PAGE>

                                  ARTICLE THREE

                                 THE SECURITIES


Section 301.  TITLE AND TERMS.

          The aggregate principal amount of Securities which may be
authenticated and delivered under this Indenture is limited to [$278,760,000]
except for Securities authenticated and delivered upon registration of transfer
of, or in exchange for, or in lieu of, other Securities pursuant to Sections
304, 305, 306, 906 or 1102.

          The Securities shall be known and designated as the "Non-Interest
Bearing Convertible Notes Due December 15, 1995" of the Companies.  Their Stated
Maturity shall be December 15, 1995; PROVIDED that the Companies, acting
jointly, may extend the Stated Maturity of the Securities on one or more
occasions prior to the Stated Maturity thereof (including any Stated Maturity
established by a prior extension), to a date not later than December 15, 1997,
by written notice to the Trustee.  The Securities shall not bear interest and
shall not be redeemable prior to Maturity.

          The Securities shall be convertible as provided in Article Eleven.


Section 302.  DENOMINATIONS.

          The Securities shall be issued only in fully registered form without
coupons.

Section 303.   EXECUTION, AUTHENTICATION, DELIVERY AND DATING.

          The Securities shall be executed on behalf of each Company by its
Chairman of the Board, its President or one of its Vice Presidents, under its
corporate seal reproduced thereon attested by its Secretary or one of its
Assistant Secretaries.  The signature of any of these officers on the Securities
may be manual or facsimile.

          Securities bearing the manual or facsimile signatures of individuals
who were at any time the proper officers of a Company shall bind such Company,
notwithstanding that such individuals or any of them have ceased to hold such
offices prior to the authentication and delivery of such Securities or did not
hold such offices at the date of such Securities.

          At any time and from time to time after the execution and delivery of
this Indenture, the Companies may deliver Securities executed by each Company to
the Trustee for authentication, together with a Company Order for the
authentication and delivery of such Securities, and the Trustee in accordance
with such Company Order shall either at one time or from time to time pursuant
to such instructions as may be described therein authenticate and deliver such
Securities as provided in this Indenture and not otherwise.

          Each Security shall be dated the date of its authentication.

          No Security shall be entitled to any benefit under this Indenture or
be valid or obligatory for any purpose unless there appears on such Security a
certificate of authentication substantially in the form provided for herein
executed by the Trustee by manual signature, and such certificate upon any
Security shall be conclusive evidence, and the only evidence, that such Security
has been duly authenticated and delivered hereunder and is entitled to the
benefits of this Indenture.


                                      -15-
<PAGE>

Section 304.  TEMPORARY SECURITIES.

          Pending the preparation of definitive Securities, the Companies may
execute, and upon Company Order the Trustee shall authenticate and deliver,
temporary Securities which are printed, lithographed, typewritten, mimeographed
or otherwise produced, in any authorized denomination, substantially of the
tenor of the definitive Securities in lieu of which they are issued and with
such appropriate insertions, omissions, substitutions and other variations as
the officers executing such Securities may determine, as evidenced by their
execution of such Securities.

          If temporary Securities are issued, the Companies will cause
definitive Securities to be prepared without unreasonable delay.  After the
preparation of definitive Securities, the temporary Securities shall be
exchangeable for definitive Securities upon surrender of the temporary
Securities at the office or agency of the Companies in a Place of Payment,
without charge to the Holder.  Upon surrender for cancellation of any one or
more temporary Securities the Companies shall execute and the Trustee shall
authenticate and deliver in exchange therefor a like principal amount of
definitive Securities of authorized denominations.  Until so exchanged the
temporary Securities shall in all respects be entitled to the same benefits
under this Indenture as definitive Securities.

Section 305.  REGISTRATION, REGISTRATION OF TRANSFER AND EXCHANGE.

          The Companies shall cause to be kept at the Corporate Trust Office a
register (the register maintained in such office and in any other office or
agency of the Companies in a Place of Payment being herein sometimes
collectively referred to as the "Security Register") in which, subject to such
reasonable regulations as it may prescribe, the Companies shall provide for the
registration of Securities and of transfers of Securities.  The Trustee is
hereby appointed "Security Registrar" for the purpose of registering Securities
and transfers of Securities as herein provided.

          Upon surrender for registration of transfer of any Security at the
office or agency of the Companies in a Place of Payment, the Companies shall
execute, and the Trustee shall authenticate and deliver, in the name of the
designated transferee or transferees, one or more new Securities, of any
authorized denominations and of a like aggregate principal amount.

          At the option of the Holder, Securities may be exchanged for other
Securities of any authorized denominations and of a like aggregate principal
amount, upon surrender of the Securities to be exchanged at such office or
agency.  Whenever any Securities are so surrendered for exchange, the Companies
shall execute, and the Trustee shall authenticate and deliver, the Securities
which the Holder making the exchange is entitled to receive.

          All Securities issued upon any registration of transfer or exchange of
Securities shall be the valid obligations of the Companies, evidencing the same
debt, and entitled to the same benefits under this Indenture, as the Securities
surrendered upon such registration of transfer or exchange.

          Every Security presented or surrendered for registration of transfer
or for exchange shall (if so required by a Company or the Trustee) be duly
endorsed, or be accompanied by a written instrument of transfer in form
satisfactory to the Companies and the Security Registrar duly executed, by the
Holder thereof or his attorney duly authorized in writing.

          No service charge shall be made for any registration of transfer or
exchange of Securities, but the Companies may require payment of a sum
sufficient to cover any tax or other governmental charge that may be imposed in
connection with any registration of transfer or exchange of Securities, other
than exchanges pursuant to Section 304, 906 or 1107.


                                      -16-
<PAGE>

Section 306.  MUTILATED, DESTROYED, LOST AND STOLEN SECURITIES.

          If (i) any mutilated Security is surrendered to the Trustee or if
there shall be delivered to the Companies and the Trustee evidence to their
satisfaction of the destruction, loss or theft of any Security and (ii) there
shall be delivered to the Companies and the Trustee such security and indemnity
as may be required by them to save each of them and any agent of either of them
harmless, then, in the absence of notice to the Companies or the Trustee that
such Security has been acquired by a bona fide purchaser, the Companies shall
execute and upon its request the Trustee shall authenticate and deliver, in lieu
of any such mutilated, destroyed, lost or stolen Security, a new Security of
like tenor and principal amount and bearing a number not contemporaneously
outstanding.

          In case any such mutilated, destroyed, lost or stolen Security has
become or is about to become due and payable, the Companies in their discretion
may, instead of issuing a new Security, pay such Security.

          Upon the issuance of any new Security under this Section, the
Companies may require the payment of a sum sufficient to cover any tax or other
governmental charge that may be imposed in relation thereto and any other
expenses (including the fees and expenses of the Trustee) connected therewith.

          Every new Security issued pursuant to this Section in lieu of any
destroyed, lost or stolen Security shall constitute an original additional
contractual obligation of the Companies, whether or not the destroyed, lost or
stolen Security shall be at any time enforceable by anyone, and shall be
entitled to all the benefits of this Indenture equally and proportionately with
any and all other Securities duly issued hereunder.

          The provisions of this Section are exclusive and shall preclude (to
the extent lawful) all other rights and remedies with respect to the replacement
or payment of mutilated, destroyed, lost or stolen Securities.

Section 307.  PERSONS DEEMED OWNERS.

          Prior to due presentment of a Security for registration of transfer,
the Companies, the Trustee and any agent of a Company or the Trustee may treat
the Person in whose name such Security is registered as the owner of such
Security for the purpose of receiving payment of principal of such Security, and
for all other purposes whatsoever, whether or not such Security be overdue, and
neither the Companies, the Trustee nor any agent of a Company or the Trustee
shall be affected by notice to the contrary.

Section 308.  CANCELLATION.

          All Securities surrendered for payment, registration of transfer or
exchange or conversion shall, if surrendered to any Person other than the
Trustee, be delivered to the Trustee and shall be promptly cancelled by it.  The
Companies, acting jointly, may at any time deliver to the Trustee for
cancellation any Securities previously authenticated and delivered hereunder
which the Companies may have acquired in any manner whatsoever, and all
Securities so delivered shall be promptly cancelled by the Trustee.  No
Securities shall be authenticated in lieu of or in exchange for any Securities
cancelled as provided in this Section, except as expressly permitted by this
Indenture.  All cancelled Securities held by the Trustee shall be disposed of as
directed by a Company Order.


                                      -17-
<PAGE>

                                  ARTICLE FOUR

                           SATISFACTION AND DISCHARGE

Section 401.  SATISFACTION AND DISCHARGE OF INDENTURE.

          This Indenture shall cease to be of further effect (except as to any
surviving rights of registration of transfer or exchange or conversion of
Securities herein expressly provided for), and the Trustee, at the expense of
the Companies, shall execute proper instruments acknowledging satisfaction and
discharge of this Indenture, when

          (1)  either

               (A)  all Securities theretofore authenticated and
          delivered (other than (i) Securities which have been
          destroyed, lost or stolen and which have been replaced or
          paid as provided in Section 306 and (ii) Securities for
          whose payment money has theretofore been deposited in trust
          or segregated and held in trust by the Companies and
          thereafter repaid to the Companies or discharged from such
          trust, as provided in Section 1003) have been delivered to
          the Trustee for cancellation; or

               (B)  all such Securities not theretofore delivered to
          the Trustee for cancellation

                    (i)  have become due and payable, or

                    (ii)  will become due and payable at their
               Stated Maturity within one year,

          and the Companies, in the case of (i) or (ii) above, has
          deposited or caused to be deposited with the Trustee as
          trust funds in trust for the purpose an amount of (a) money
          or (b) in the case of (ii) above U.S. Government Obligations
          which through the payment of interest and principal in
          respect thereof in accordance with their terms will provide
          not later than one day before the Stated Maturity money in
          an amount or (c) a combination of money and U.S. Government
          Obligations, in each case sufficient, in the opinion of a
          nationally recognized firm of independent certified public
          accountants expressed in a written certificate thereof
          delivered to the Trustee, to pay and discharge the entire
          indebtedness on such Securities not theretofore delivered to
          the Trustee for cancellation, for principal to the date of
          such deposit (in the case of Securities which have become
          due and payable) or to the Stated Maturity, as the case may
          be;

          (2)  the Companies have paid or caused to be paid all other sums
     payable hereunder by the Companies; and

          (3)  the Companies have delivered to the Trustee an Officers'
     Certificate and an Opinion of Counsel, each stating that all
     conditions precedent herein provided for relating to the satisfaction
     and discharge of this Indenture have been complied with.

          Notwithstanding the satisfaction and discharge of this Indenture, the
obligations of the Companies to the Trustee under Section 607, the obligations
of the Trustee to an Authenticating Agent under Section 614 and, if money or
U.S. Government Obligations shall have been deposited with the Trustee pursuant


                                      -18-
<PAGE>

to subclause (B) of clause (1) of this Section, the obligations of the Trustee
under Section 402 and the last paragraph of Section 1003 shall survive.

Section 402.  APPLICATION OF TRUST MONEY.

          Subject to the provisions of the last paragraph of Section 1003, all
money or U.S. Government Obligations deposited with the Trustee pursuant to
Section 401 and all money received by the Trustee in respect of U.S. Government
Obligations deposited with the Trustee pursuant to Section 401 shall be held in
trust and applied by it, in accordance with the provisions of the Securities and
this Indenture, to the payment, either directly or through any Paying Agent
(including a Company acting as its own Paying Agent) as the Trustee may
determine, to the Persons entitled thereto, of the principal for whose payment
such money has been deposited with or received by the Trustee.  All moneys
deposited with the Trustee pursuant to Section 401 (and held by it or any Paying
Agent) for the payment of Securities subsequently converted shall be returned to
the Companies upon Company Request.



Section 403.  REINSTATEMENT.

          If the Trustee or the Paying Agent is unable to apply any money in
accordance with this Article Four by reason of any order or judgment of any
court or governmental authority enjoining, restraining or otherwise prohibiting
such application, then the obligations of each of the Companies under this
Indenture and the Securities shall be revived and reinstated as though no
deposit had occurred pursuant to this Article Four until such time as the
Trustee or Paying Agent is permitted to apply all money held in trust with
respect to the Securities; PROVIDED, HOWEVER, that if a Company makes any
payment of principal of any Security following the reinstatement of its
obligations, such Company shall be subrogated to the rights of the Holders of
the Securities to receive such payment from the money so held in trust.



                                  ARTICLE FIVE


                                    REMEDIES
Section 501.  EVENTS OF DEFAULT.

          "Event of Default", wherever used herein, means any one of the
following events:

          (1)  default in the payment of the principal of any Security at
     its Maturity; or

          (2)  default in the performance, or breach, of any covenant,
     agreement or warranty of a Company in this Indenture (other than a
     covenant, agreement or warranty a default in whose performance is
     elsewhere in this Section specifically dealt with) and continuance of
     such default for a period of 90 days after there has been given, by
     registered or certified mail, to each of the Companies by the Trustee
     or to each of the Companies and the Trustee by the Holders of at least
     25% in principal amount of the Outstanding Securities a written notice
     specifying such default and requiring it to be remedied and stating
     that such notice is a "Notice of Default" hereunder; or

          (3)  the entry by a court having jurisdiction in the premises of
     (A) a decree or order for relief in respect of a Company, a
     Partnership or a Significant Subsidiary in an involuntary case or
     proceeding under any applicable Federal or state bankruptcy,
     insolvency, reorganization or other similar law or (B) a decree or
     order adjudging a Company, a


                                      -19-
<PAGE>

     Partnership or a Significant Subsidiary a bankrupt or insolvent, or
     approving as properly filed a petition seeking reorganization, arrangement,
     adjustment or composition of or in respect of a Company under any
     applicable Federal or state law, or appointing a custodian, receiver,
     liquidator, assignee, trustee, sequestrator or other similar official of a
     Company or a Significant Subsidiary or of any substantial part of a
     Company's, a Partnership's or a Significant Subsidiary's property, or
     ordering the winding up or liquidation of affairs, and the continuance of
     any such decree or order unstayed and in effect for a period of 90
     consecutive days; or

          (4)  the commencement by a Company, a Partnership or a
     Significant Subsidiary of a voluntary case or proceeding under any
     applicable Federal or state bankruptcy, insolvency, reorganization or
     other similar law or of any other case or proceeding to be adjudicated
     a bankrupt or insolvent, or the consent by it to the entry of a decree
     or order for relief in respect of a Company, a Partnership or a
     Significant Subsidiary in an involuntary case or proceeding under any
     such law, or to the commencement of any bankruptcy or insolvency case
     or proceeding against it, or the filing by it of a petition or answer
     or consent seeking reorganization or relief under any applicable
     Federal or state law, or the consent by it to the filing of such a
     petition or to the appointment of or taking possession by a custodian,
     receiver, liquidator, assignee, trustee, sequestrator or similar
     official of a Company, a Partnership or a Significant Subsidiary or of
     any substantial part of such Company's such Partnership's or such
     Significant Subsidiary's property, or the making of an assignment for
     a benefit of creditors, or the admission by it in writing of a
     Company's such Partnership's or such Significant Subsidiary's
     inability to pay its debts generally as they become due, or the taking
     of appropriate action by a Company, a Partnership or a Significant
     Subsidiary in furtherance of any such action.

Section 502.  ACCELERATION OF MATURITY; RESCISSION AND ANNULMENT.

          If an Event of Default occurs and is continuing, then in every such
case the Trustee or the Holders of not less than 25% in principal amount of the
Outstanding Securities may declare the principal amount of all the Securities to
be due and payable immediately, by a notice in writing to each of the Companies
(and to the Trustee if given by Holders), and upon any such declaration such
principal amount shall become immediately due and payable.

          At any time after such a declaration of acceleration has been made and
before the Stated Maturity thereof, the Holders of a majority in principal
amount of the Outstanding Securities, by written notice to each of the Companies
and the Trustee, may rescind and annul such declaration and its consequences if

          (1)  the Companies have paid or deposited with the Trustee a sum
     sufficient to pay

               (A)  the principal of any Securities which have become
          due otherwise than by such declaration of acceleration, and

               (B)  all sums paid or advanced by the Trustee hereunder
          and the reasonable compensation, expenses, disbursements and
          advances of the Trustee, its agents and counsel;

     and

          (2)  all Events of Default, other than the non-payment of the
     principal of Securities which have become due solely by such
     declaration of acceleration, have been cured or waived as provided in
     Section 513.


                                      -20-
<PAGE>

No such rescission shall affect any subsequent default or impair any right
consequent thereon.

Section 503.  COLLECTION OF INDEBTEDNESS AND SUITS FOR ENFORCEMENT BY TRUSTEE.

          Each of the Companies covenants that if default is made by it in the
payment of the principal of any Securities at the Maturity thereof, such Company
will, upon demand of the Trustee, pay to the Trustee, for the benefit of the
Holders of such Securities, the whole amount then due and payable by it on such
Securities for principal and, in addition thereto, such further amount as shall
be sufficient to cover the costs and expenses of collection, including the
reasonable compensation, expenses, disbursements and advances of the Trustee,
its agents and counsel.

          If a Company fails to pay such amounts forthwith upon such demand, the
Trustee, in its own name and as trustee of an express trust, may institute a
judicial proceeding for the collection of the sum so due and unpaid, may
prosecute such proceeding to judgment or final decree and may enforce the same,
severally and not jointly, against such Company or any other obligor upon such
Securities and collect the moneys adjudged or decreed to be payable in the
manner provided by law out of the property of such Company or any other obligor
upon such Securities, wherever situated.

          If an Event of Default occurs and is continuing, the Trustee may in
its discretion proceed to protect and enforce its rights and the rights of the
Holders of the Securities by such appropriate judicial proceedings as the
Trustee shall deem most effectual to protect and enforce any such rights,
whether for the specific enforcement of any covenant or agreement in this
Indenture or in aid of the exercise of any power granted herein, or to enforce
any other proper remedy.

Section 504.   TRUSTEE MAY FILE PROOFS OF CLAIM.

          In case of the pendency of any receivership, insolvency, liquidation,
bankruptcy, reorganization, arrangement, adjustment, composition or other
judicial proceeding relative to a Company or any other obligor upon the
Securities or the property of a Company or of such other obligor or their
creditors, the Trustee (irrespective of whether the principal of the Securities
shall then be due and payable as therein expressed or by declaration or
otherwise and irrespective of whether the Trustee shall have made any demand on
such Company for the payment of overdue principal) shall be entitled and
empowered, by intervention in such proceeding or otherwise,

          (i)  to file and prove a claim for the whole amount of principal
     owing and unpaid by such Company in respect of the Securities and to
     file such other papers and documents as may be necessary or advisable
     in order to have the claims of the Trustee (including any claim for
     the reasonable compensation, expenses, disbursements and advances of
     the Trustee, its agents and counsel) and of the Holders allowed in
     such judicial proceeding, and

          (ii)  to collect and receive any moneys or other property payable
     or deliverable on any such claims and to distribute the same;

and any custodian, receiver, assignee, trustee, liquidator, sequestrator or
other similar official in any such judicial proceeding is hereby authorized by
each Holder to make such payments to the Trustee and, in the event that the
Trustee shall consent to the making of such payments directly to the Holders, to
pay to the Trustee any amount due it for the reasonable compensation, expenses,
disbursements and advances of the Trustee, its agents and counsel, and any other
amounts due the Trustee under Section 607.

          Nothing herein contained shall be deemed to authorize the Trustee to
authorize or consent to or accept or adopt on behalf of any Holder any plan of
reorganization, arrangement, adjustment or composition affecting the Securities
or the rights of any Holder thereof or to authorize the Trustee to vote in
respect of the claim of any Holder in any such proceeding; PROVIDED, HOWEVER,
that the Trustee may, on behalf of the


                                      -21-
<PAGE>

Holders, vote for the election of a trustee in bankruptcy or similar official
and may be a member of the Creditors' Committee.

Section 505.  TRUSTEE MAY ENFORCE CLAIMS WITHOUT POSSESSION OF SECURITIES.

          All rights of action and claims under this Indenture or the Securities
may be prosecuted and enforced by the Trustee without the possession of any of
the Securities or the production thereof in any proceeding relating thereto, and
any such proceeding instituted by the Trustee shall be brought in its own name
as trustee of an express trust and any recovery of judgment shall, after
provision for the payment of the reasonable compensation, expenses,
disbursements and advances of the Trustee, its agents and counsel, be for the
ratable benefit of the Holders of the Securities in respect of which such
judgment has been recovered.

Section 506.  APPLICATION OF MONEY COLLECTED.

          Any money or other property collected by the Trustee pursuant to this
Article shall be applied in the following order, at the date or dates fixed by
the Trustee and, in case of the distribution of such money on account of
principal, upon presentation of the Securities and the notation thereon of the
payment if only partially paid and upon surrender thereof if fully paid:

          First:  To the payment of costs and expenses of collection,
     including all sums paid or advanced by the Trustee hereunder and the
     reasonable compensation, expenses and disbursements of the Trustee,
     its agents and counsel and all other amounts due the Trustee under
     Section 607; and

          Second:  To the payment of the amounts then due and unpaid for
     principal of the Securities in respect of which or for the benefit of
     which such money or other property has been collected, ratably,
     without preference or priority of any kind, according to the amounts
     due and payable on such Securities.

          Third:  The balance, if any, to the Companies, as their interests
     may appear.

Section 507.  LIMITATION ON SUITS.

          No Holder of any Security shall have any right to institute any
proceeding, judicial or otherwise, with respect to this Indenture, or for the
appointment of a receiver or trustee, or for any other remedy hereunder, unless

          (1)  such Holder has previously given written notice to the
     Trustee of a continuing Event of Default;

          (2)  the Holders of not less than 25% in principal amount of the
     Outstanding Securities shall have made written request to the Trustee
     to institute proceedings in respect of such Event of Default in its
     own name as Trustee hereunder;

          (3)  such Holder or Holders have offered to the Trustee
     reasonable security and indemnity against the costs, expenses and
     liabilities to be incurred in compliance with such request;

          (4)  the Trustee for 60 days after its receipt of such notice,
     request and offer of security and offer of indemnity has failed to
     institute any such proceedings; and


                                      -22-
<PAGE>

          (5)  no direction inconsistent with such written request has been
     given to the Trustee during such 60-day period by the Holders of a
     majority in principal amount of the Outstanding Securities;

it being understood and intended that no one or more Holders of Securities shall
have any right in any manner whatever by virtue of, or by availing of, any
provision of this Indenture to affect, disturb or prejudice the rights of any
other Holders, or to obtain or to seek to obtain priority or preference over any
other Holders or to enforce any right under this Indenture, except in the manner
herein provided and for the equal and ratable benefit of all the Holders.

Section 508.  UNCONDITIONAL RIGHT OF HOLDERS TO RECEIVE PRINCIPAL AND TO
CONVERT.

          Notwithstanding any other provision in this Indenture, the Holder of
any Security shall have the right, which is absolute and unconditional, to
receive payment of the principal of such Security on the Stated Maturity
expressed in such Security and to convert such Security in accordance with
Article Eleven and to institute suit for the enforcement of any such payment and
right to convert and such other rights shall not be impaired without the consent
of such Holder.

Section 509.  RESTORATION OF RIGHTS AND REMEDIES.

          If the Trustee or any Holder has instituted any proceeding to enforce
any right or remedy under this Indenture and such proceeding has been
discontinued or abandoned for any reason, or has been determined adversely to
the Trustee or to such Holder, then and in every such case, subject to any
determination in such proceeding, each of the Companies, the Trustee and the
Holders shall be restored severally and respectively to their former positions
hereunder and thereafter all rights and remedies of the Trustee and the Holders
shall continue as though no such proceeding had been instituted.

Section 510.  RIGHTS AND REMEDIES CUMULATIVE.

          Except as otherwise provided with respect to the replacement or
payment of mutilated, destroyed, lost or stolen Securities in the last paragraph
of Section 306, no right or remedy herein conferred upon or reserved to the
Trustee or to the Holders is intended to be exclusive of any other right or
remedy, and every right and remedy shall, to the extent permitted by law, be
cumulative and in addition to every other right and remedy given hereunder or
now or hereafter existing at law or in equity or otherwise.  The assertion or
employment of any right or remedy hereunder, or otherwise, shall not prevent the
concurrent assertion or employment of any other appropriate right or remedy.

Section 511.  DELAY OR OMISSION NOT WAIVER.

          No delay or omission of the Trustee or of any Holder of any Securities
to exercise any right or remedy accruing upon any Event of Default shall impair
any such right or remedy or constitute a waiver of any such Event of Default or
an acquiescence therein.  Every right and remedy given by this Article or by law
to the Trustee or to the Holders may be exercised from time to time, and as
often as may be deemed expedient, by the Trustee or by the Holders, as the case
may be.

Section 512.  CONTROL BY HOLDERS.

          The Holders of a majority in principal amount of the Outstanding
Securities shall have the right to direct the time, method and place of
conducting any proceeding for any remedy available to the Trustee, or exercising
any trust or power conferred on the Trustee, provided that

          (1)  such direction shall not be in conflict with any rule of law
     or with this Indenture, and


                                      -23-
<PAGE>

          (2)  the Trustee may take any other action deemed proper by the
     Trustee which is not inconsistent with such direction; and

          (3)  (subject to the provisions of Section 601) the Trustee shall have
the right to decline to follow any such direction if the Trustee, being advised
by counsel, shall determine that the action or proceeding so directed may not
lawfully be taken or if the Trustee in good faith shall determine that the
action or proceedings so directed might involve the Trustee in personal
liability or if the Trustee in good faith shall so determine that the actions or
forebearances specified in or pursuant to such direction shall be unduly
prejudicial to the interests of holders of the Securities not joining in the
giving of said direction, it being understood that (subject to Section 601) the
Trustee shall have no duty to ascertain whether or not such actions or
forebearances are unduly prejudicial to such holders.

Section 513.  WAIVER OF PAST DEFAULTS.

          The Holders of not less than a majority in principal amount of the
Outstanding Securities may on behalf of the Holders of all the Securities waive
any past default hereunder and its consequences, except a default

          (1)  in the payment of the principal of any Security, or

          (2)  in respect of a covenant or provision hereof which under
     Article Nine cannot be modified or amended without the consent of the
     Holder of each Outstanding Security offered.

          Upon any such waiver, such default shall cease to exist, and any Event
of Default arising therefrom shall be deemed to have been cured, for every
purpose of this Indenture; but no such waiver shall extend to any subsequent or
other default or impair any right consequent thereon.

Section 514.  UNDERTAKING FOR COSTS.

          All parties to this Indenture agree, and each Holder of any Security
by his acceptance thereof shall be deemed to have agreed, that any court may in
its discretion require, in any suit for the enforcement of any right or remedy
under this Indenture, or in any suit against the Trustee for any action taken,
suffered or omitted by it as Trustee, the filing by any party litigant in such
suit of an undertaking to pay the costs of such suit, and that such court may in
its discretion assess reasonable costs, including reasonable attorneys' fees,
against any party litigant in such suit, having due regard to the merits and
good faith of the claims or defenses made by such party litigant; but the
provisions of this Section shall not apply to any suit instituted by a Company,
to any suit instituted by the Trustee, to any suit instituted by any Holder, or
group of Holders, holding in the aggregate more than 25% in principal amount of
the Outstanding Securities, or to any suit instituted by any Holder for the
enforcement of the payment of the principal of any Security on or after the
Stated Maturity expressed in such Security or for the enforcement of the right
to convert any Security in accordance with Article Eleven.

Section 515.  WAIVER OF STAY OR EXTENSION LAWS.

          Each of the Companies covenants (to the extent that it may lawfully do
so) that it will not at any time insist upon, or plead, or in any manner
whatsoever claim or take the benefit or advantage of, any stay or extension law
wherever enacted, now or at any time hereafter in force, which may affect the
covenants or the performance of this Indenture; and each of the Companies (to
the extent that it may lawfully do so) hereby expressly waives all benefit or
advantage of any such law and covenants that it will not hinder, delay or impede
the execution of any power herein granted to the Trustee, but will suffer and
permit the execution of every such power as though no such law had been enacted.


                                      -24-
<PAGE>

                                   ARTICLE SIX

                                   THE TRUSTEE

Section 601.  CERTAIN DUTIES AND RESPONSIBILITIES.

          (a)  Except during the continuance of an Event of Default:

          (1)  the Trustee undertakes to perform such duties and only such
     duties as are specifically set forth in this Indenture, and no implied
     covenants or obligations shall be read into this Indenture against the
     Trustee; and

          (2)  in the absence of bad faith on its part, the Trustee may
     conclusively rely, as to the truth of the statements and the
     correctness of the opinions expressed therein, upon any certificates
     or opinions furnished to the Trustee and conforming to the
     requirements of this Indenture; but in the case of any such
     certificates or opinions which by any provision hereof are
     specifically required to be furnished to the Trustee, the Trustee
     shall be under a duty to examine the same to determine whether or not
     they conform to the requirements of this Indenture.

          (b)  In case an Event of Default has occurred and is continuing, the
Trustee shall exercise such of the rights and powers vested in it by this
Indenture, and use the same degree of care and skill in its exercise, as a
prudent person would exercise or use under the circumstances in the conduct of
his own affairs.

          (c)  No provision of this Indenture shall be construed to relieve the
Trustee from liability for its own negligent action, its own negligent failure
to act, or its own willful misconduct, except that

          (1)  this Subsection shall not be construed to limit the effect
     of Subsection (a) of this Section;

          (2)  the Trustee shall not be liable for any error or judgment
     made in good faith by a Responsible Officer, unless it shall be proved
     that the Trustee was negligent in ascertaining the pertinent facts;

          (3)  the Trustee shall not be liable with respect to any action
     taken or omitted to be taken by it in good faith in accordance with
     the direction of the Holders of not less than a majority in principal
     amount of the Outstanding Securities relating to the time, method and
     place of conducting any proceedings for any remedy available to the
     Trustee, or exercising any trust or power conferred upon the Trustee,
     under this Indenture; and

          (4)  no provision of this Indenture shall require the Trustee to
     expend or risk its own funds or otherwise incur any financial
     liability in the performance of any of its duties hereunder, or in the
     exercise of any of its rights or powers, if it shall have reasonable
     grounds for believing that repayment of such funds or adequate
     security and indemnity against such risk or liability is not
     reasonably assured to it.

          (d)  Whether or not therein expressly so provided, every provision of
this Indenture relating to the conduct or affecting the liability of or
affording protection to the Trustee shall be subject to the provisions of this
Section and subject to Sections 315 and 316 of the TIA.


                                      -25-
<PAGE>

Section 602.  NOTICE OF DEFAULTS.

          Within 90 days after the occurrence of any default hereunder, the
Trustee shall transmit by mail to all Holders of Securities, as their names and
addresses appear in the Security Register, notice of such default hereunder
known to the Trustee, unless such default shall have been cured or waived;
provided, however, that, except in the case of a default in the payment of the
principal of any Security, the Trustee shall be protected in withholding such
notice if and so long as the board of directors, the executive committee or a
trust committee of directors or Responsible Officers of the Trustee in good
faith determine that the withholding of such notice is in the interest of the
Holders of Securities.  For the purpose of this Section, the term "default"
means any event which is, or after notice or lapse of time or both would become,
an Event of Default.

Section 603.  CERTAIN RIGHTS OF TRUSTEE.

          Subject to the provisions of Section 601:

          (a)  the Trustee may rely and shall be protected in acting or
     refraining from acting upon any resolution, officer's certificate,
     certificate, statement, instrument, opinion, report, notice, request,
     direction, consent, order, bond, debenture, note, other evidence of
     indebtedness or other paper or document believed by it to be genuine
     and to have been signed or presented by the proper party or parties;

          (b)  any request or direction of a Company mentioned herein shall
     be sufficiently evidenced by a Company Request or Company Order and
     any resolution of a Board of Directors may be sufficiently evidenced
     by a Board Resolution;

          (c)  whenever in the administration of this Indenture the Trustee
     shall deem it desirable that a matter be proved or established prior
     to taking, suffering or omitting any action hereunder, the Trustee
     (unless other evidence be herein specifically prescribed) may, in the
     absence of bad faith on its part, rely upon an Officers' Certificate;

          (d)  before the Trustee acts or refrains from acting the Trustee
     may consult with counsel and the written advice of such counsel or any
     Opinion of Counsel shall be full and complete authorization and
     protection in respect of any action taken, suffered or omitted by it
     hereunder in good faith and in reliance thereon;

          (e)  the Trustee shall be under no obligation to exercise any of
     the rights or powers vested in it by this Indenture at the request or
     direction of any of the Holders pursuant to this Indenture, unless
     such Holders shall have offered to the Trustee reasonable security and
     indemnity against the costs, expenses and liabilities which might be
     incurred by it in compliance with such request or direction;

          (f)  prior to the occurrence of an Event of Default hereunder and
     after the curing or waiving of all Events of Default, the Trustee shall not
     be bound to make any investigation into the facts or matters stated in any
     resolution, officer's certificate, or other certificate, statement,
     instrument, opinion, report, notice, request, consent, order, approval,
     appraisal, bond, debenture, note, coupon, security, or other paper or
     document unless requested in writing so to do by the Holders of not less
     than a majority in aggregate principal amount of the Outstanding
     Securities; PROVIDED, that, if the payment within a reasonable time to the
     Trustee of the costs, expenses or liabilities likely to be incurred by it
     in the making of such investigation is, in the opinion of the Trustee, not
     reasonably assured to the Trustee by the security afforded to it by the
     terms of this Indenture, the Trustee may require reasonable indemnity
     against such expenses or liabilities as a condition to proceeding; the
     reasonable expenses of every such examination shall be paid by the
     Companies or, if advanced by the Trustee, shall be repaid by the Companies
     upon demand;


                                      -26-
<PAGE>

          (g)  the Trustee may execute any of the trusts or powers
     hereunder or perform any duties hereunder either directly or by or
     through agents or attorneys and the Trustee shall not be responsible
     for any misconduct or negligence on the part of any agent or attorney
     appointed with due care by it hereunder;

          (h)  the Trustee shall not be responsible for the computation of any
     adjustment to the conversion price or for any determination as to whether
     an adjustment is required;

          (i)  the Trustee shall not be liable for any action taken or omitted
     by it in good faith and believed by it to be authorized or within the
     discretion, rights or powers conferred upon it by this Indenture;

          (j)  the Trustee shall not be required to give any bond or surety in
     respect of the performance of its powers and duties hereunder;

          (k)  the Trustee shall not be bound to ascertain or inquire as to the
     performance or observance of any covenants, conditions, or agreements on
     the part of a Company, except as otherwise set forth herein, but the
     Trustee may require of a Company full information and advice as to the
     performance of the covenants, conditions and agreements contained herein
     and shall be entitled in connection herewith to examine the books, records
     and premises of such Company;

          (l)  the permissive rights of the Trustee to do things enumerated in
     this Indenture shall not be construed as a duty and the Trustee shall not
     be answerable for other than its negligence or willful default; and

          (m)  except for (i) a default under Sections 501(a) or (b) hereof, or
     (ii) any other event of which the Trustee has "actual knowledge" and which
     event, with the giving of notice or the passage of time or both, would
     constitute an Event of Default under this Indenture, the Trustee shall not
     be deemed to have notice of any default or event unless specifically
     notified in writing of such event by a Company or the Holders of not less
     than 25% in aggregate principal amount of the Outstanding Securities; as
     used herein, the term "actual knowledge" means the actual fact or statement
     of knowing, without any duty to make any investigation with regard thereto.

Section 604.  NOT RESPONSIBLE FOR RECITALS OR ISSUANCE OF SECURITIES.

          The recitals contained herein and in the Securities, except the
Trustee's certificates of authentication, shall be taken as the statements of
the Companies, and the Trustee assumes no responsibility for their correctness.
The Trustee makes no representations as to the validity or sufficiency of this
Indenture or of the Securities.  The Trustee shall not be accountable for the
use or application by the Companies of Securities or the proceeds thereof.

Section 605.  MAY HOLD SECURITIES.

          The Trustee, any Authenticating Agent, any Paying Agent, any Security
Registrar or any other agent of a Company, in its individual or any other
capacity, may become the owner or pledgee of Securities and, subject to Sections
608 and 613, may otherwise deal with a Company with the same rights it would
have if it were not Trustee, any Authenticating Agent, Paying Agent, Security
Registrar or such other agent.

Section 606.  MONEY HELD IN TRUST.

          Money held by the Trustee in trust hereunder need not be segregated
from other funds except to the extent required by law.  The Trustee shall be
under no liability for interest on any money received by it hereunder except as
otherwise agreed to in writing by the Companies and the Trustee.


                                      -27-
<PAGE>

Section 607.  COMPENSATION AND REIMBURSEMENT.

          The Companies, acting jointly, agree

          (l)  to pay to the Trustee from time to time, and the Trustee
     shall be entitled to, reasonable compensation for all services
     rendered by it hereunder (which compensation shall not be limited by
     any provision of law in regard to the compensation of a trustee of an
     express trust);

          (2)  except as otherwise expressly provided herein, to reimburse
     the Trustee upon its request for all reasonable expenses,
     disbursements and advances incurred or made by the Trustee in
     accordance with any provision of this Indenture (including the
     reasonable compensation and the expenses and disbursements of its
     agents and counsel), except any such expense, disbursement or advance
     as may be attributable to its gross negligence or wilful misconduct;
     and

          (3)  to indemnify the Trustee for, and to hold it harmless
     against, any loss, liability or expense incurred without gross
     negligence or wilful misconduct on its part, arising out of or in
     connection with the acceptance or administration of the trust or
     trusts hereunder, including the costs and expenses of defending itself
     against or investigating any claim or liability in connection with the
     exercise or performance of any of its powers or duties hereunder.

          The obligations of the Companies under this Section to compensate the
Trustee, to pay or reimburse the Trustee for expenses, disbursements and
advances and to indemnify and hold harmless the Trustee shall constitute
additional indebtedness hereunder and shall survive the satisfaction and
discharge of this Indenture.  As security for the performance of such
obligations of the Companies, the Trustee shall have a claim prior to the
Securities upon all property and funds held or collected by the Trustee as such,
except funds held in trust for the payment of principal of particular
Securities, and the Securities are hereby subordinated to such prior claim.
When the Trustee incurs expenses or renders services in connection with an Event
of Default specified in Article Five hereof, the expenses (including reasonable
fees and expenses of its counsel) and the compensation for the service in
connection therewith are intended to constitute expense of administration under
any applicable Bankruptcy law.

Section 608.  ELIGIBILITY; DISQUALIFICATION; CONFLICTING INTERESTS.

          The Trustee shall at all times satisfy the requirements of TIA Section
310(a)(1).  The Trustee shall have a combined capital and surplus of at least
$50,000,000 as set forth in its most recent published annual report of
condition.  The Trustee shall comply with TIA Section 310(b).

Section 609.  PREFERENTIAL COLLECTION OF CLAIMS AGAINST COMPANIES.

          The Trustee shall comply with TIA Section 311(a), excluding any
creditor relationship listed in TIA Section 311(b).  A Trustee who has resigned
or been removed shall be subject to TIA Section 311(a) to the extent indicated
therein.

Section 610.  RESIGNATION AND REMOVAL; APPOINTMENT OF SUCCESSOR.

          (a)  No resignation or removal of the Trustee and no appointment of a
successor Trustee pursuant to this Article shall become effective until the
acceptance of appointment by the successor Trustee in accordance with the
applicable requirements of Section 611.

          (b)  The Trustee may resign at any time by giving written notice
thereof to the Companies.  If the instrument of acceptance by a successor
Trustee required by Section 611 shall not have been delivered to the


                                      -28-
<PAGE>

Trustee within 30 days after the giving of such notice of resignation, the
resigning Trustee may petition any court of competent jurisdiction for the
appointment of a successor Trustee.

          (c)  The Trustee may be removed at any time by Act of the Holders of a
majority in principal amount of the Outstanding Securities, delivered to the
Trustee and to the Companies.

          (d)  If at any time:

          (1)  the Trustee shall fail to comply with Section 608 after
     written request therefor by a Company or by any Holder who has been a
     bona fide Holder of a Security for at least six months, or

          (2)  the Trustee shall cease to be eligible under Section 608 and
     shall fail to resign after written request therefor by the Companies,
     acting jointly, or by any such Holder, or

          (3)  the Trustee shall become incapable of acting or shall be
     adjudged a bankrupt or insolvent or a receiver of the Trustee or of
     its property shall be appointed or any public officer shall take
     charge or control of the Trustee or of its property or affairs for the
     purpose of rehabilitation, conservation or liquidation,

then, in any such case, (i) the Companies, acting jointly, each by a Board
Resolution, may remove the Trustee, or (ii) subject to Section 514, any Holder
who has been a bona fide Holder of a Security for at least six months may, on
behalf of himself and all others similarly situated, petition any court of
competent jurisdiction for the removal of the Trustee and the appointment of a
successor Trustee or Trustees.

          (e)  If the Trustee shall resign, be removed or become incapable of
acting, or if a vacancy shall occur in the office of Trustee for any cause, the
Companies, acting jointly, each by a Board Resolution, shall promptly appoint a
successor Trustee.  If, within one year after such resignation, removal or
incapability, or the occurrence of such vacancy, a successor Trustee shall be
appointed by Act of the Holders of a majority in principal amount of the
Outstanding Securities delivered to the Companies and the retiring Trustee, the
successor Trustee so appointed shall, forthwith upon its acceptance of such
appointment in accordance with the applicable requirements of Section 611,
become the successor Trustee and supersede the successor Trustee appointed by
the Companies.  If no successor Trustee shall have been so appointed by the
Companies or the Holders and accepted appointment in the manner required by
Section 611, any Holder who has been a bona fide Holder of a Security for at
least six months may, on behalf of himself and all others similarly situated,
petition any court of competent jurisdiction for the appointment of a successor
Trustee.

          (f)  The Companies shall give notice of each resignation and each
removal of the Trustee and each appointment of a successor Trustee by mailing
written notice of such event by first-class mail, postage prepaid, to all
Holders of Securities as their names and addresses appear in the Security
Register.  Each notice shall include the name of the successor Trustee and the
address of its Corporate Trust Office.

Section 611.  ACCEPTANCE OF APPOINTMENT BY SUCCESSOR.

          (a)  Every successor Trustee appointed hereunder shall execute,
acknowledge and deliver to the Companies and to the retiring Trustee an
instrument accepting such appointment, and thereupon the resignation or removal
of the retiring Trustee shall become effective and such successor Trustee,
without any further act, deed or conveyance, shall become vested with all the
rights, powers, trusts and duties of the retiring Trustee; but, on the request
of a Company or the successor Trustee, such retiring Trustee shall, upon payment
of its charges, execute and deliver an instrument transferring to such successor
Trustee all the rights, powers and trusts of the retiring Trustee and shall duly
assign, transfer and deliver to such successor Trustee all property and money
held by such retiring Trustee hereunder.


                                      -29-
<PAGE>

          (b)  No successor Trustee shall accept its appointment unless at the
time of such acceptance such successor Trustee shall be qualified and eligible
under this Article.

Section 612.  MERGER, CONVERSION, CONSOLIDATION OR SUCCESSION TO BUSINESS.

          Any corporation into which the Trustee may be merged or converted or
with which it may be consolidated, or any corporation resulting from any merger,
conversion or consolidation to which the Trustee shall be a party, or any
corporation succeeding to all or substantially all the corporate trust business
of the Trustee, shall be the successor of the Trustee hereunder, provided such
corporation shall be otherwise qualified and eligible under this Article,
without the execution or filing of any paper or any further act on the part of
any of the parties hereto.  In case any Securities shall have been
authenticated, but not delivered, by the Trustee then in office, any successor
by merger, conversion or consolidation to such authenticating Trustee may adopt
such authentication and deliver the Securities so authenticated with the same
effect as if such successor Trustee had itself authenticated such Securities.

Section 613.  APPOINTMENT OF AUTHENTICATING AGENT.

          The Trustee may appoint an Authenticating Agent or Agents, which shall
be authorized to act on behalf of the Trustee to authenticate Securities issued
upon the original issue and upon exchange, registration of transfer, partial
conversion, or pursuant to Section 306, and Securities so authenticated shall be
entitled to the benefits of this Indenture and shall be valid and obligatory for
all purposes as if authenticated by the Trustee hereunder.  Wherever reference
is made in this Indenture to the authentication and delivery of Securities by
the Trustee or the Trustee's certificate of authentication, such reference shall
be deemed to include authentication and delivery on behalf of the Trustee by an
Authenticating Agent and a certificate of authentication executed on behalf of
the Trustee by an Authenticating Agent.  Each Authenticating Agent shall be
acceptable to each of the Companies and shall at all times be a corporation
organized and doing business under the laws of the United States of America, any
State thereof or the District of Columbia, authorized under such laws to act as
Authenticating Agent, having a combined capital and surplus of not less than
$50,000,000 and subject to supervision or examination by Federal or State
authority.  If such Authenticating Agent publishes reports of condition at least
annually, pursuant to law or to the requirements of said supervising or
examining authority, then for the purposes of this Section, the combined capital
and surplus of such Authenticating Agent shall be deemed to be its combined
capital and surplus as set forth in its most recent report of condition so
published.  If at any time an Authenticating Agent shall cease to be eligible in
accordance with the provisions of this Section, such Authenticating Agent shall
resign immediately in the manner and with the effect specified in this Section.


          Any corporation into which an Authenticating Agent may be merged or
converted or with which it may be consolidated, or any corporation resulting
from any merger, conversion or consolidation to which such Authenticating Agent
shall be a party, or any corporation succeeding to the corporate agency or
corporate trust business of an Authenticating Agent, shall continue to be an
Authenticating Agent, provided such corporation shall be otherwise eligible
under this Section, without the execution or filing of any paper or any further
act on the part of the Trustee or the Authenticating Agent.

          An Authenticating Agent may resign at any time by giving written
notice thereof to the Trustee and to each of the Companies.  The Trustee may at
any time terminate the agency of an Authenticating Agent by giving written
notice thereof to such Authenticating Agent and to each of the Companies.  Upon
receiving such notice of resignation or upon such a termination, or in case at
any time such Authenticating Agent shall cease to be eligible in accordance with
the provisions of this Section, the Trustee may appoint a successor
Authenticating Agent which shall be acceptable to each of the Companies and
shall mail written notice of such appointment by first-class mail, postage
prepaid, to all Holders as their names and addresses appear in the Security
Register.  Any successor Authenticating Agent upon acceptance of its appointment
hereunder shall become vested with all the rights, powers and duties of its
predecessor hereunder, with like effect as if originally named as an
Authenticating Agent.  No successor Authenticating Agent shall be appointed
unless eligible under the provisions of this Section.


                                      -30-
<PAGE>

          The Trustee agrees to pay to each Authenticating Agent from time to
time reasonable compensation for its services under this Section, and the
Trustee shall be entitled to be reimbursed for such payments, subject to the
provisions of Section 607.


          If an appointment is made pursuant to this Section, the Securities may
have endorsed thereon, in addition to the Trustee's certificate of
authentication, an alternate certificate of authentication in the following
form:

          This is one of the Securities described in the within-mentioned
Indenture.


                                   [_________________________]


                                   _____________________________________
                                       As Trustee


                                   By___________________________________
                                       As Authenticating Agent


                                   By___________________________________
                                       Authorized Officer



                                  ARTICLE SEVEN

               HOLDERS' LISTS AND REPORTS BY TRUSTEE AND COMPANIES


Section 701.  COMPANIES TO FURNISH TRUSTEE NAMES AND ADDRESSES OF HOLDERS.

          Each of the Companies will furnish or cause to be furnished to the
Trustee

          (a)  semi-annually, not later than fifteen days after each
     Regular Record Date, a list, in such form as the Trustee may
     reasonably require, of the names and addresses of the Holders as of
     such Regular Record Date, and

          (b)  at such other times as the Trustee may request in writing,
     within 30 days after the receipt by such Company of any such request,
     a list of similar form and content as of a date not more than 15 days
     prior to the time such list is furnished;

provided, however, that so long as the Trustee is the Security Registrar no such
list shall be required to be furnished.

Section 702.  PRESERVATION OF INFORMATION; COMMUNICATIONS TO HOLDERS.

          (a)  The Trustee shall preserve, in as current a form as is reasonably
practicable, the names and addresses of Holders contained in the most recent
list furnished to the Trustee as provided in Section 701


                                      -31-
<PAGE>

and the names and addresses of Holders received by the Trustee in its capacity
as Security Registrar.  The Trustee may destroy any list furnished to it as
provided in Section 701 upon receipt of a new list so furnished.

          (b)  If three or more Holders (herein referred to as "applicants")
apply in writing to the Trustee, and furnish to the Trustee reasonable proof
that each such applicant has owned a security for a period of at least six
months preceding the date of such application, and such application states that
the applicants desire to communicate with other Holders with respect to their
rights under this Indenture or under the Securities and is accompanied by a copy
of the form of proxy or other communication which such applicants propose to
transmit, then the Trustee shall, within five Business Days after the receipt of
such application, at its election, either

          (i)  afford such applicants access to the information preserved
     at the time by the Trustee in accordance with Section 702(a), or

          (ii)  inform such applicants as to the approximate number of
     Holders whose names and addresses appear in the information preserved
     at the time by the Trustee in accordance with Section 702(a), and as
     to the approximate cost of mailing to such Holders the form of proxy
     or other communication, if any, specified in such application.

          If the Trustee shall elect not to afford such applicants access to
such information, the Trustee shall, upon the written request of such
applicants, mail to each Holder whose name and address appear in the information
preserved at the time by the Trustee in accordance with Section 702(a) a copy of
the form of proxy or other communication which is specified in such request,
with reasonable promptness after a tender to the Trustee of the material to be
mailed and of payment, or provision for the payment, of the reasonable expenses
of mailing, unless within five days after such tender the Trustee shall mail to
such applicants and file with the Commission, together with a copy of the
material to be mailed, a written statement to the effect that, in the opinion of
the Trustee, such mailing would be contrary to the best interest of the Holders
or would be in violation of applicable law.  Such written statement shall
specify the basis of such opinion.  If the Commission, after opportunity for a
hearing upon the objections specified in the written statement so filed, shall
enter an order refusing to sustain any of such objections or if, after the entry
of an order sustaining one or more of such objections, the Commission shall
find, after notice and opportunity for hearing, that all the objections so
sustained have been met and shall enter an order so declaring, the Trustee shall
mail copies of such material to all such Holders with reasonable promptness
after the entry of such order and the renewal of such tender; otherwise the
Trustee shall be relieved of any obligation or duty to such applicants
respecting their application.

          (c)  Every Holder of Securities, by receiving and holding the same,
agrees with each of the Companies and the Trustee that neither of the Companies
nor the Trustee nor any agent of either of them shall be held accountable by
reason of the disclosure of any such information as to the names and addresses
of the Holders in accordance with Section 702(b), regardless of the source from
which such information was derived, and that the Trustee shall not be held
accountable by reason of mailing any material pursuant to a request made under
Section 702(b).

Section 703.  REPORTS BY TRUSTEE.

          (a)  The Trustee shall transmit to Holders such reports concerning the
Trustee and its actions under this Indenture as may be required pursuant to the
TIA at the times and in the manner provided pursuant thereto.

          (b)  A copy of each report at the time of its mailing to all Holders
shall be filed with the Commission and each securities exchange on which the
Securities of any Series are listed.  Each of the Companies agrees promptly to
notify the Trustee whenever the Securities become listed on any securities
exchange and of any delisting thereof.


                                      -32-
<PAGE>


Section 704.  REPORTS BY COMPANIES.

          Each of the Companies shall:

          (1)  file with the Trustee, within 15 days after such Company is
     required to file the same with the Commission, copies of the annual
     reports and of the information, documents and other reports (or copies
     of such portions of any of the foregoing as the Commission may from
     time to time by rules and regulations prescribe) which such Company
     may be required to file with the Commission pursuant to Section 13 or
     Section 15(d) of the Securities Exchange Act of 1934; or, if such
     Company is not required to file information, documents or reports
     pursuant to either of said Sections, then it shall file with the
     Trustee and the Commission, in accordance with rules and regulations
     prescribed from time to time by the Commission, such of the
     supplementary and periodic information, documents and reports which
     may be required pursuant to Section 13 of the Securities Exchange Act
     of 1934 in respect of a security listed and registered on a national
     securities exchange as may be prescribed from time to time in such
     rules and regulations;

          (2)  file with the Trustee and the Commission, in accordance with
     rules and regulations prescribed from time to time by the Commission,
     such additional information, documents and reports with respect to
     compliance by such Company with the conditions and covenants of this
     Indenture as may be required from time to time by such rules and
     regulations; and

          (3)  transmit by mail to all Holders, as their names and
     addresses appear in the Security Register, within 30 days after the
     filing thereof with the Trustee, such summaries of any information,
     documents and reports required to be filed by such Company pursuant to
     paragraphs (1) and (2) of this Section as may be required by rules and
     regulations prescribed from time to time by the Commission.


                                  ARTICLE EIGHT

              CONSOLIDATION, MERGER, CONVEYANCE, TRANSFER OR LEASE

Section 801.  COMPANIES MAY CONSOLIDATE, ETC. ON CERTAIN TERMS.

          Neither Company shall consolidate with or merge into any Person or
convey, transfer or lease its properties and assets as, or substantially as, an
entirety to any Person, unless:


          (1)  the Person formed by such consolidation or into which such
     Company is merged or the Person which acquires by conveyance,
     transfer, or lease the properties and assets of such Company as, or
     substantially as, an entirety shall be a corporation, partnership or
     trust organized and existing under the laws of the United States of
     America, any State thereof or the District of Columbia and shall, by
     an indenture supplemental hereto executed and delivered to the
     Trustee, in form satisfactory to the Trustee, expressly assume the due
     and punctual payment of the principal of all the Securities and the
     performance of every covenant of this Indenture on the part of such
     Company to be performed or observed and shall have provided for
     conversion rights in accordance with Article Eleven.

          (2)  immediately after such transaction, no Event of Default, or
     event which after notice or lapse of time, or both, would become an
     Event of Default, shall have occurred and be continuing; and


                                      -33-
<PAGE>

          (3)  such Company shall have delivered to the Trustee an
     Officers' Certificate and an Opinion of Counsel, each stating that
     such consolidation, merger, conveyance, transfer or lease and such
     supplemental indenture comply with this Article and that all
     conditions precedent herein provided for relating to such transaction
     have been complied with.

Section 802.   SUCCESSOR SUBSTITUTED.

          Upon any consolidation or merger or any conveyance, transfer or lease
of the properties and assets of a Company as, or substantially as, an entirety
to any Person in accordance with Section 801, the successor Person formed by
such consolidation or into which such Company is merged or to which such
conveyance, transfer or lease is made shall succeed to, and be substituted for,
and may exercise every right and power of, such Company under this Indenture
with the same effect as if such successor Person had been named as such Company
herein, and thereafter, except in the case of a lease to another Person, the
predecessor Person shall be relieved of all obligations and covenants under this
Indenture and the Securities.


                                  ARTICLE NINE

                             SUPPLEMENTAL INDENTURES

Section 901.   SUPPLEMENTAL INDENTURES WITHOUT CONSENT OF HOLDERS.

          Without the consent of any Holders, the Companies, acting jointly,
each when authorized by a Board Resolution, and the Trustee, at any time and
from time to time, may enter into one or more indentures supplemental hereto, in
form satisfactory to the Trustee, for any of the following purposes:


          (1)  to evidence the succession of another Person to a Company
     and the assumption by any such successor of the covenants of such
     Company herein and in the Securities; or

          (2)  to add to the covenants of a Company for the benefit of the
     Holders of Securities or to surrender any right or power herein
     conferred upon a Company; or

          (3)  to change or eliminate any of the provisions of this
     Indenture, provided that any such change or elimination shall become
     effective only when there is no Security Outstanding created prior to
     the execution of such supplemental indenture which is entitled to the
     benefit of such provision; or

          (4)  to secure the Securities; or

          (5)  to make provision with respect to the conversion rights of
     Holders pursuant to the requirements of Article Eleven; or

          (6)  to cure any ambiguity, to correct or supplement any
     provision herein which may be inconsistent with any other provision
     herein, or to make any other provisions with respect to matters or
     questions arising under this Indenture, provided such action shall not
     adversely affect the interests of the Holders of Securities in any
     material respect; or

          (7)  to evidence and provide for the acceptance of appointment
hereunder by a successor Trustee with respect to the Securities.


                                      -34-
<PAGE>

Section 902.   SUPPLEMENTAL INDENTURES WITH CONSENT OF HOLDERS.

          With the consent of the Holders of not less than a majority in
principal amount of the Outstanding Securities, by Act of said Holders delivered
to each of the Companies and the Trustee, the Companies, acting jointly, each
when authorized by a Board Resolution, and the Trustee may enter into an
indenture or indentures supplemental hereto for the purpose of adding any
provisions to or changing in any manner or eliminating any of the provisions of
this Indenture or of modifying in any manner the rights of the Holders of
Securities under this Indenture; PROVIDED, HOWEVER, that no such supplemental
indenture shall, without the consent of the Holder of each Outstanding Security
affected thereby,

          (1)  change the Stated Maturity of the principal of any such
     Security, or reduce the principal amount thereof or change any Place
     of Payment where, or the coin or currency in which, any such Security
     is payable, or impair the right to institute suit for the enforcement
     of any such payment on or after the Stated Maturity thereof or
     adversely affect the right to convert any Security as provided in
     Article Eleven (except as permitted by Section 901(5)), or

          (2)  reduce the percentage in principal amount of the Outstanding
     Securities, the consent of whose Holders is required for any such
     supplemental indenture, or the consent of whose Holders is required
     for any waiver provided for in this Indenture, or


          (3)  modify any of the provisions of this Section or Section 513,
     except to increase any such percentage or to provide that certain
     other provisions of this Indenture cannot be modified or waived
     without the consent of the Holder of each Outstanding Security
     affected thereby.

          It shall not be necessary for any Act of Holders under this Section to
approve the particular form of any proposed supplemental indenture, but it shall
be sufficient if such Act shall approve the substance thereof.

Section 903.   EXECUTION OF SUPPLEMENTAL INDENTURES.

          In executing, or accepting the additional trusts created by, any
supplemental indenture permitted by this Article or the modifications thereby of
the trusts created by this Indenture, the Trustee shall be entitled to receive,
and (subject to Section 601) shall be fully protected in relying upon, an
Opinion of Counsel stating that the execution of such supplemental indenture is
authorized or permitted by this Indenture.  The Trustee may, but shall not be
obligated to, enter into any such supplemental indenture which affects the
Trustee's own rights, duties or immunities under this Indenture or otherwise.

Section 904.   EFFECT OF SUPPLEMENTAL INDENTURES.

          Upon the execution of any supplemental indenture under this Article,
this Indenture shall be modified in accordance therewith, and such supplemental
indenture shall form a part of this Indenture for all purposes; and every Holder
of Securities theretofore or thereafter authenticated and delivered hereunder
shall be bound thereby.

Section 905.   CONFORMITY WITH TIA.

          Every supplemental indenture executed pursuant to this Article shall
conform to the requirements of the TIA as then in effect.


                                      -35-
<PAGE>

Section 906.  REFERENCE IN SECURITIES TO SUPPLEMENTAL INDENTURES.

          Securities authenticated and delivered after the execution of any
supplemental indenture pursuant to this Article may, and shall if required by
the Trustee, bear a notation in form approved by the Trustee as to any matter
provided for in such supplemental indenture.  If the Companies, acting jointly,
or the Trustee shall so determine, new Securities so modified as to conform, in
the opinion of the Trustee and the Companies, to any such supplemental indenture
may be prepared and executed by the Companies and authenticated and delivered by
the Trustee in exchange for Outstanding Securities.


Section 907.  NOTICE OF SUPPLEMENTAL INDENTURE.

          Promptly after the execution by each of the Companies and the Trustee
of any supplemental indenture pursuant to Section 902, the Companies shall
transmit to the Holders a notice setting forth the substance of such
supplemental indenture.



                                   ARTICLE TEN

                                    COVENANTS

Section 1001.  PAYMENT OF SECURITIES.

          Each Company covenants and agrees, severally and not jointly, that it
will duly and punctually pay the principal amount of the Securities shown
thereon as owing by such Company in accordance with the terms of the Securities
and this Indenture.

Section 1002.  MAINTENANCE OF OFFICE OR AGENCY.

          The Companies will maintain in each Place of Payment an office or
agency where Securities may be presented or surrendered for payment, where
Securities may be surrendered for registration of transfer or exchange, where
Securities may be surrendered for conversion and where notices and demands to or
upon the Companies in respect of the Securities and this Indenture may be
served.  The Companies will give prompt written notice to the Trustee of the
location, and any change in the location, of such office or agency.  If at any
time the Companies shall fail to maintain any such required office or agency or
shall fail to furnish the Trustee with the address thereof, such presentations,
surrenders, notices and demands may be made or served at the Corporate Trust
Office of the Trustee, and each of the Companies hereby appoints the Trustee as
its agent to receive all such presentations, surrenders, notices and demands.

          The Companies may also from to time designate one or more other
offices or agencies where the Securities may be presented or surrendered for any
or all such purposes and may from time to time rescind such designations;
PROVIDED, HOWEVER, that no such designation or rescission shall in any manner
relieve a Company of its obligation to maintain an office or agency in each
Place of Payment for such purposes.  The Companies will give prompt written
notice to the Trustee of any such designation or rescission and of any change in
the location of any such other office or agency.

Section 1003.  MONEY FOR SECURITIES PAYMENTS TO BE HELD IN TRUST.

          If a Company shall at any time act as its own Paying Agent, it will,
on or before each due date of the principal of any of the Securities, segregate
and hold in trust for the benefit of the Persons entitled thereto a sum
sufficient to pay the principal so becoming due until such sums shall be paid to
such Persons or otherwise disposed of as herein provided and will promptly
notify the Trustee of its action or failure so to act.


                                      -36-
<PAGE>

          Whenever a Company shall have one or more Paying Agents, it will, one
business Day prior to each due date of the principal of any Securities, deposit
with a Paying Agent a sum sufficient to pay the principal so becoming due, such
sum to be held in trust for the benefit of the Persons entitled to such
principal, and (unless such Paying Agent is the Trustee) such Company will
promptly notify the Trustee of its action or failure so to act.

          Each Company will cause each Paying Agent other than the Trustee to
execute and deliver to the Trustee an instrument in which such Paying Agent
shall agree with the Trustee, subject to the provisions of this Section, that
such Paying Agent will:

          (1)  hold all sums held by it for the payment of the principal of
     Securities in trust for the benefit of the Persons entitled thereto
     until such sums shall be paid to such Persons or otherwise disposed of
     as herein provided;

          (2)  give the Trustee notice of any default by a Company (or any
     other obligor upon the Securities) in the making of any payment of
     principal on the Securities; and

          (3)  at any time during the continuance of any such default, upon
     the written request of the Trustee, forthwith pay to the Trustee all
     sums so held in trust by such Paying Agent.

          The Companies may at any time, for the purpose of obtaining the
satisfaction and discharge of this Indenture or for any other purpose, pay, or
by Company Order direct any Paying Agent to pay, to the Trustee all sums held in
trust by the Companies or such Paying Agent, such sums to be held by the Trustee
upon the same trusts as those upon which such sums were held by the Companies or
such Paying Agent; and, upon such payment by any Paying Agent to the Trustee,
such Paying Agent shall be released from all further liability with respect to
such money.

          Any money deposited with the Trustee or any Paying Agent, or then held
by the Companies, in trust for the payment of the principal of any Security and
remaining unclaimed for two years after such principal has become due and
payable shall be paid to the Companies on Company Request, or (if then held by
the Companies) shall be discharged from such trust; and the Holder of such
Security shall thereafter, as an unsecured general creditor, look only to the
Companies for payment thereof, and all liability of the Trustee or such Paying
Agent with respect to such trust money, and all liability of the Companies as
trustee thereof, shall thereupon cease; PROVIDED, HOWEVER, that the Trustee or
such Paying Agent, before being required to make any such repayment, may at the
expense of the Companies cause to be published once, in a newspaper published in
the English language, customarily published on each Business Day and of general
circulation in the City of New York, New York or to be mailed to such Holder or
both, notice that such money remains unclaimed and that, after a date specified
therein, which shall not be less than 30 days from the earlier of the date of
such publication or such mailing, any unclaimed balance of such money then
remaining will be repaid to the Companies.



                                 ARTICLE ELEVEN

                            CONVERSION OF SECURITIES


Section 1101.  CONVERSION PRIVILEGE AND CONVERSION PRICE.

          Each Security (or a portion thereof) shall be automatically converted
into Paired Shares upon surrender of such Security at any office or agency of
the Companies maintained for that purpose pursuant to


                                      -37-
<PAGE>

Section 1002, accompanied by written notice of conversion and a certification
from the Holder thereof, in substantially the form set forth on the reverse side
of each Security, to the effect that:

          (i)  the beneficial ownership of such Security (or a portion thereof)
     has been transferred to a person which is not (a) a party to that certain
     Merrill Lynch, Pierce, Fenner & Smith Incorporated Master Agreement Among
     Underwriters dated April 15, 1985 (as revised) (the "Agreement Among
     Underwriters") who participated in the issuance and sale of the Securities,
     (b) a party to a Merrill Lynch, Pierce, Fenner & Smith Incorporated
     Standard Dealer Agreement (the "Standard Dealer Agreement") who
     participated in the issuance and sale of the Securities, or (c) any
     Underwriter Affiliate (as defined below) of such a party; or

          (ii)  the Paired Shares issuable upon the conversion of the Security
     (or a portion thereof) have been sold in a regular-way sale on the New York
     Stock Exchange during the period that the Underwriters (as defined in the
     Security) have agreed in the [Agreement Among Underwriters] and the
     [Standard Dealer Agreement] that they and their Underwriter Affiliates will
     not for their own accounts purchase Paired Shares.

          The number of Paired Shares issuable upon conversion of a Security is
to be determined by dividing the principal amount of the Security by
$__________.  Only whole Paired Shares may be acquired in any conversion of a
Security.

          "Paired Shares" means a unit consisting of one share of beneficial
interest, par value $.01 per share, of the Trust ("Trust Shares") and one share
of Common Stock, $.01 per share, of the Corporation ("Corporation Shares"),
which are paired pursuant to the Pairing Agreement dated June 25, 1980, as
amended, in each case as such securities exist on the date of this Indenture or
as they may be constituted from time to time.

          "Underwriter Affiliate" for the purposes of this Article Eleven means
with respect to any Underwriter (a) a partner in or holder of 10% or more of the
shares of such Underwriter, (b) a person in which such Underwriter holds 10% or
more of the shares or is a partner, or (c) a family member of, or trust for, any
such Underwriter, partner or shareholder.

Section 1102.  CONVERSION PROCEDURE.

          Securities shall be deemed to have been converted immediately prior to
the close of business on the day of surrender of such Securities for conversion
in accordance with the foregoing provisions (the "Date of Conversion"), and at
such time the rights of the Holders of such Securities as Holders shall cease,
and the Person or Persons entitled to receive Paired Shares issuable upon
conversion shall be treated for all purposes as the record holder or holders of
such Paired Shares at such time.  As promptly as practicable on or after the
Date of Conversion, the Companies shall issue and shall deliver at such office
or agency a certificate or certificates for the number of full Paired Shares
issuable upon conversion, together with payment in lieu of any fraction of a
share, as provided in Section 1103.

          In the case of any Security which is converted in part only, upon such
conversion the Companies shall execute and the Trustee shall authenticate and
deliver to the Holder thereof, at the expense of the Companies, a new Security
or Securities of authorized denominations in aggregate principal amount equal to
the unconverted portion of the principal amount of such Security.

Section 1103.  FRACTIONS OF SHARES.

          No fractional Trust Shares or Corporation Shares shall be issued upon
conversion of Securities.  If more than one Security shall be surrendered for
conversion at one time by the same Holder, the number of full shares which shall
be issuable upon conversion thereof shall be computed on the basis of the


                                      -38-
<PAGE>

aggregate principal amount of the Securities (or specified portions thereof) so
surrendered.  Instead of any fractional Trust Share or Corporation Share which
would otherwise be issuable upon conversion of any Security or Securities (or
specified portions thereof), the Companies shall pay a cash adjustment in
respect of such fraction in an aggregate amount equal to the same fraction of
the market price per Paired Share (as determined by the Board of Directors or in
any manner prescribed by the Board of Directors) at the close of business on the
Date of Conversion.

Section 11.04.  ADJUSTMENT FOR CHANGE IN CAPITAL STOCK.

          If either the Trust or the Corporation:

          (1)  pays a dividend in Trust Shares or Corporation Shares,
     respectively;

          (2)  subdivides its outstanding Trust Shares or Corporation Shares,
     respectively, into a greater number of shares;

          (3)  combines its outstanding Trust Shares or Corporation Shares,
     respectively, into a smaller number of shares;

          (4)  distributes to all holders of its Trust Shares or Corporation
     Shares, respectively, shares of its capital stock other than its Trust
     Shares or Corporation Shares, respectively; or

          (5)  issues by reclassification of its Trust Shares or Corporation
     Shares, respectively, any shares of its capital stock;

then the conversion and the conversion price in effect immediately prior to such
action shall be adjusted so that the Holder of any Security thereafter converted
may receive the number of Paired Shares which such Holder would have owned
immediately following such action if such Holder had converted the Security
immediately prior to such action.

          For a dividend or distribution, the adjustment shall become effective
immediately after the record date for the dividend or distribution.  For a
subdivision, combination or reclassification, the adjustment shall become
effective immediately after the effective date of the subdivision, combination
or reclassification.

          If after an adjustment a Holder of a Security upon conversion of it
may receive shares of two or more classes of capital stock of a Company, such
Company shall determine the allocation of the adjusted conversion price between
or among the classes of such capital stock.  After such allocation, the
conversion prices of the classes of capital stock shall thereafter be subject to
adjustment on terms comparable to those applicable to common stock in this
Indenture.


Section 1105.  NOTICE OF ADJUSTMENTS OF CONVERSION PRICE.

          Whenever the conversion price is adjusted as herein provided:

     (a)  the Companies shall compute the adjusted conversion price in
          accordance with Section 1104 and shall prepare a certificate signed by
          the Treasurer of each Company setting forth the adjusted conversion
          price and showing in reasonable detail the facts upon which such
          adjustment is based, and such certificate shall forthwith be filed
          with the Trustee and at each office or agency maintained for the
          purpose of conversion of Securities pursuant to Section 1002; and


                                      -39-
<PAGE>

     (b)  a notice stating that the conversion price has been adjusted and
          setting forth the adjusted conversion price shall forthwith be
          required, and as soon as practicable after it is required, such notice
          shall be mailed by the Companies to all Holders at their last
          addresses as they shall appear in the Security Register.

Section 1106.  COMPANIES TO RESERVE STOCK.

          Each of the Trust and the Corporation shall at all times reserve and
keep available, free from preemptive rights, out of its authorized but unissued
Trust Shares and Corporation Shares, respectively, for the purpose of effecting
the conversion of Securities, the full number of Trust Shares and Corporation
Shares, respectively, then issuable upon the conversion of all outstanding
Securities.

Section 1107.  TAXES ON CONVERSIONS.

          The Companies will pay any and all taxes that may be payable in
respect of the issue or delivery of Paired Shares on conversion of Securities
pursuant hereto.  The Companies shall not, however, be required to pay any tax
which may be payable in respect of any transfer involved in the issue and
delivery of Paired Shares in a name other than that of the Holder of the
Security or Securities to be converted, and no such issue or delivery shall be
made unless and until the Person requesting such issue has paid to the Companies
the amount of any such tax, or has established to the satisfaction of the
Companies that such tax has been paid.

Section 1108.  COVENANT AS TO STOCK.

          Each of the Trust and the Corporation covenants that all Trust Shares
and Corporation Shares, respectively, which may be issued by it upon conversion
of Securities will upon issue be fully paid and nonassessable and, except as
provided in Section 1107, it will pay all taxes, liens and charges with respect
to the issue thereof.

Section 1109.  CANCELLATION OF CONVERTED SECURITIES.

          All Securities delivered for conversion shall be delivered to the
Trustee to be cancelled by or at the direction of the Trustee, which shall
dispose of the same as provided in Section 309.

Section 1110.  PROVISIONS IN CASE OF CONSOLIDATION, MERGER OR SALE OF ASSETS.

          In case of any consolidation of either Company with, or merger of
either Company into, any other Person, any merger of another Person into either
Company (other than a merger which does not result in any reclassification,
conversion, exchange or cancellation of outstanding Trust Shares or Corporation
Shares of such Company) or any sale or transfer of all or substantially all of
the assets of either Company, the Person formed by such consolidation or
resulting from such merger or which acquires such assets, as the case may be,
shall execute and deliver to the Trustee a supplemental indenture providing that
the Holder of each Security then outstanding shall have the right thereafter to
convert such Security into the kind and amount of securities, cash and other
property receivable upon such consolidation, merger, sale or transfer by a
holder of the number of Paired Shares into which such Security might have been
converted immediately prior to such consolidation, merger, sale or transfer.
The above provisions of this Section shall similarly apply to successive
consolidations, mergers, sales or transfers.

Section 1111.  TRUSTEE NOT RESPONSIBLE FOR DETERMINING CONVERSION PRICE OR
ADJUSTMENTS.

          Neither the Trustee nor any conversion agent shall at any time be
under any duty or responsibility to any Holder of any Security to determine
whether any facts exist which may require any adjustment of the conversion
price, or with respect to the nature or extent of any such adjustment when made,
or with respect to the method employed, herein or in any supplemental indenture
provided to be employed, in


                                      -40-
<PAGE>

making the same.  Neither the Trustee nor any conversion agent shall be
accountable with respect to the validity or value (or the kind of amount) of any
Paired Shares or of any securities or property, which may at any time be issued
or delivered upon the conversion of any Security; and neither the Trustee nor
any conversion agent makes any representation with respect thereto.  Neither the
Trustee nor any conversion agent shall be responsible for any failure of a
Company to make any cash payment or to issue, transfer or deliver any Paired
Shares or stock certificates or other securities or property upon the surrender
of any Security for the purpose of conversion, or, except as expressly herein
provided, to comply with any of the covenants of a Company contained in Article
Ten or this Article Eleven.

                            _________________________


          This instrument may be executed in any number of counterparts, each of
which so executed shall be deemed to be an original, but all such counterparts
shall together constitute but one and the same instrument.


                                      -41-
<PAGE>

          IN WITNESS WHEREOF, the parties hereto have caused this Indenture to
be duly executed, and their respective corporate seals to be hereunto affixed
and attested, all as of the day and year first above written.


Attest:                                 STARWOOD LODGING TRUST



________________________________        By:________________________________
Secretary




Attest:                                 STARWOOD LODGING CORPORATION



________________________________        By:________________________________
Secretary




Attest:                                 FIRST INTERSTATE BANK OF CALIFORNIA,
                                          AS TRUSTEE



________________________________        By:________________________________
Secretary


                                      -42-
<PAGE>


State of _____________________)
                              )    SS.:
County of ____________________)



          On the __th day of June, 1995, before me personally came
____________________, to me known, who being by me duly sworn, did depose and
say that he is ________________ of Starwood Lodging Trust, the trust described
in and which executed the foregoing instrument; that he knows the seal of said
trust; that the seal affixed to said instrument is such trust seal; that it was
so affixed by authority of the Board of Trustees of said trust, and that he
signed his name thereto by like authority.


                                   _____________________________________
                                   Notary Public



          On the __th day of June, 1995, before me personally came
____________________, to me known, who being by me duly sworn, did depose and
say that he is ________________ of Starwood Lodging Corporation, the corporation
described in and which executed the foregoing instrument; that he knows the seal
of said corporation; that the seal affixed to said instrument is such
corporation seal; that it was so affixed by authority of the Board of Directors
of said corporation, and that he signed his name thereto by like authority.


                                   _____________________________________
                                   Notary Public



          On the __th day of June, 1995, before me personally came ____________,
to me known, who being by me duly sworn, did depose and say that he/she is a
Vice President of First Interstate Bank, one of the corporations described in
and which executed the foregoing instrument; that he knows the seal of said
corporation; that the seal affixed to said instrument is such corporate seal;
that it was so affixed by authority of the Board of Directors of said
corporation, and that he signed his name thereto by like authority.


                                   _____________________________________
                                   Notary Public


                                      -43--


<PAGE>

                                                                       EXHIBIT 5

                                  June 29, 1995



Starwood Lodging Corporation
11845 West Olympic Boulevard
Suite 560
Los Angeles, CA 90064

Starwood Lodging Trust
11845 West Olympic Boulevard
Suite 550
Los Angeles, CA 90064

          Re:  Convertible Notes due December 15, 1995
               ---------------------------------------

Ladies and Gentlemen:

          We refer to the Joint Registration Statement on Form S-2, File Nos.
33-59155 and 33-59155-01 (the "Registration Statement") filed by Starwood
Lodging Trust (the "Trust") and Starwood Lodging Corporation (the
"Corporation"), with the Securities and Exchange Commission under the Securities
Act of 1933, as amended (the "Securities Act"), relating to the registration of
(i) $269,639,063 principal amount of Convertible Notes of the Trust and the
Corporation (the "Convertible Notes") and (ii) the shares of beneficial
interest, $.01 par value per share, of the Trust (the "Trust Shares") and shares
of common stock, $.01 par value per share, of the Corporation (such shares of
beneficial interest, together with such shares of common stock being referred to
as the "New Paired Shares") issuable upon conversion of the Convertible Notes.
The Convertible Notes are to be issued under an Indenture dated as of June 15,
1995 (the "Indenture") between the Trust and the Corporation and First
Interstate Bank, as Trustee (the "Trustee").

          We are familiar with the proceedings to date with respect to the
proposed offering and sale of the Convertible Notes and have examined such
records, documents and questions of law, and satisfied ourselves as to such
matters of fact, as we have considered relevant and necessary as a basis for
this opinion.
<PAGE>

Starwood Lodging Corporation
Starwood Lodging Trust
June 29, 1995
Page 2


          Based on the foregoing, we are of the opinion that:

          1.   The Corporation is duly incorporated and validly existing under
the laws of the State of Maryland.

          2.   The Trust is duly organized and validly existing as a real estate
investment trust under the laws of the State of Maryland.

          3.   The Trust and the Corporation each has power and authority to
execute and deliver the Indenture and to authorize and sell the Convertible
Notes.

          4.   The Convertible Notes will be legally issued and binding
obligations of the Trust and the Corporation (except to the extent
enforceability may be limited by applicable bankruptcy, insolvency, moratorium,
fraudulent transfer or similar laws affecting the enforcement of creditors'
rights generally and by the effect of general principles of equity, regardless
of whether enforceability is considered in a proceeding in equity or at law)
when (i) the Registration Statement, as finally amended, shall have become
effective under the Securities Act and the Indenture shall have been qualified
under the Trust Indenture Act of 1939, as amended, and duly executed and
delivered by the Trust, the Corporation and the Trustee; (ii) each of the
Trust's Board of Trustees or a duly authorized committee thereof and the
Corporation's Board of Directors or a duly authorized committee thereof shall
have duly adopted final resolutions authorizing the issuance and sale of the
Convertible Notes as contemplated by the Registration Statement; and (iii)
Convertible Notes shall have been duly executed and authenticated as provided in
the Indenture and duly delivered to the purchasers thereof against payment of
the agreed consideration therefor.

          4.  The New Paired Shares issued upon conversion of the Convertible
Notes in accordance with the terms of the Convertible Notes and the Indenture
will be legally issued, fully paid and non-assessable when certificates
representing the New Paired Shares shall have been duly executed, countersigned
and registered and duly delivered to the persons entitled thereto against
payment of the agreed consideration therefor, as provided in the Indenture.
<PAGE>

Starwood Lodging Corporation
Starwood Lodging Trust
June 29, 1995
Page 3


          Insofar as the opinions expressed herein relate to matters governed by
the laws of the State of Maryland, we have not made an independent examination
of such laws, but have relied exclusively as to such laws, subject to the
exceptions, qualifications and limitations therein expressed, upon the opinion
of Piper & Marbury of Baltimore, Maryland.

          We do not find it necessary for the purposes of this opinion to cover,
and accordingly we express no opinion as to the application of the securities or
blue sky laws of the various states to the sale of the Convertible Notes or the
Paired Shares.

          We hereby consent to the filing of this opinion as an Exhibit to the
Registration Statement and to all references to our firm included in or made a
part of the Registration Statement.


                                   Very truly yours,






<PAGE>

                                                                       EXHIBIT 8





                                  June 29, 1995

Starwood Lodging Trust
11845 West Olympic Boulevard
Suite 550
Los Angeles, California 90064

Starwood Lodging Corporation
11845 West Olympic Boulevard
Suite 560
Los Angeles, California 90064

Ladies and Gentlemen:

          We have acted as counsel to Starwood Lodging Trust, a Maryland real
estate investment trust (the "Trust") and Starwood Lodging Corporation, a
Maryland corporation (the "Corporation"), in connection with the preparation
of a Registration Statement on Form S-2 filed by the Trust and the
Corporation with the Securities and Exchange Commission (the SEC") on the
date hereof (the "Registration Statement"), in connection with the offering
to the public of Paired Shares of the Trust and the Corporation.  All
capitalized terms used but not defined herein have the meaning provided in
the Registration Statement.

     I.   OPINIONS REQUESTED

          The Trust and the Corporation have requested our opinion as to
whether:

          (a)  As of the date of this letter, the summary contained in the
     Registration Statement under the caption "Federal Income Tax
     Considerations" fairly summarized the material federal income tax
     considerations to a holder of Paired Shares and constitutes the opinion of
     Sidley & Austin where and to the extent specifically so stated in such
     summary;

          (b)  Commencing with the Trust's taxable year ending December 31,
     1995, the Trust will be organized in conformity with the requirements for
     qualification as a real estate investment trust (a "REIT") pursuant to
     Sections 856 through 860 of the Internal Revenue Code of 1986, as amended
     (the "Code"), and the Treasury Regulations published thereunder (the
     "Regulations"), and the Company's proposed

<PAGE>

Starwood Lodging Trust
Starwood Lodging Corporation
June 29, 1995
Page 2


     method of operation will enable the Trust to meet the requirements for
     qualification and taxation as a REIT under the Code and Regulations;

          (c)  Section 269B(a)(3) of the Code will continue not to apply to the
     Trust and the Corporation;

          (d)  The separate corporate identities of the Trust and the
     Corporation will continue to be respected for federal income tax purposes;

          (e)  The Leases are and will be treated as true leases for federal
     income tax purposes;

          (f)  The rent payable under the Leases was, is and will be treated as
     "rents from real property" for purposes of Sections 856(c)(2) and (3) of
     the Code;

          (g)  The structure of the Company is not inconsistent with the intent
      of Subchapter K of the Code and the Internal Revenue Service (the
      "Service") should not be able to invoke Treas. Reg. Section 1.701-2(b) to
      recast the structure of the Company for federal income tax purposes;

          (h)  Treas. Reg. Section 1.701-2(e) should not have a material adverse
     effect on the federal income tax consequences to any partner of the Realty
     Partnership or the Operating Partnership or on the ability of the Trust to
     qualify as a REIT;

          (i)  The SLT Realty Limited Partnership, a Delaware limited
     partnership (the "Realty Partnership"), and SLC Operating Limited
     Partnership, a Delaware limited partnership (the "Operating Partnership")
     will be classified as partnerships for federal income tax purposes; and

          (j)  SLT Realty Company, L.L.C., a Delaware limited liability company
     ("SLT Company"), and Starlex LLC, a New York limited liability company
     ("Starlex"), will be classified as partnerships for federal income tax
     purposes.


     II.  DOCUMENTS EXAMINED AND REPRESENTATIONS RECEIVED

          In connection with the opinions rendered below, we have examined the
following documents:

          1.   The Declaration of Trust of the Trust;

<PAGE>

Starwood Lodging Trust
Starwood Lodging Corporation
June 29, 1995
Page 3


          2.   The letter ruling issued by the Service to the Trust dated
     January 4, 1980;

          3.   The letter from the Service to the Trust dated August 15, 1994,
     concerning the termination of the Trust's election to be taxed as a REIT
     (the "IRS Letter");

          4.   The Articles of Incorporation of the Corporation;

          5.   The Amended and Restated Limited Partnership Agreement of SLT
     Realty Limited Partnership (the "Realty Agreement");

          6.   The Amended and Restated Limited Partnership Agreement of SLC
     Operating Limited Partnership (the "Operating Agreement");

          7.   The Formation Agreement and the exhibits and schedules attached
     thereto;

          8.   The Certificate of Formation of SLT Company;

          9.   The Limited Liability Company Operating Agreement of SLT Company
     (the "SLT Company Agreement");

          10.  The Articles of Organization of Starlex;

          11.  The Limited Liability Company Operating Agreement of Starlex (the
     "Starlex Agreement");

          12.  The Registration Statement; and

          13.  Such other documents as we have deemed necessary or appropriate
     for purposes of this opinion.

          In connection with the opinions rendered below, we have relied upon
the correctness of the following representations of the Trust, the Corporation,
and their authorized representatives:

          1.   Each of the documents referred to above is authentic, if an
     original, or accurate, if a copy, and has not been amended or further
     amended, as the case may be.

<PAGE>

Starwood Lodging Trust
Starwood Lodging Corporation
June 29, 1995
Page 4


          2.   The factual statements contained in the Registration Statement
     are correct in all material respects.

          3.   During its taxable year ending December 31, 1995 and subsequent
     taxable years, each of the Trust, the Corporation, the Realty Partnership,
     the Operating Partnership, SLT Company and Starlex will operate in such a
     manner that will make the representations set forth below true for such
     years.

          4.   Neither the Trust nor the Corporation will make any amendments to
     their organizational documents after the date of this opinion that would
     affect the Trust's qualification as a REIT for any taxable year.

          5.   Each partner of the Partnerships (a "Partner") and each member of
     SLT Company or Starlex (a "Member") that is a corporation or other entity
     has valid legal existence.

          6.   Each Partner and each Member, as the case may be, has full power,
     authority, and legal right to enter into and perform the terms of the
     Realty Agreement or the Operating Agreement or the SLT Company Agreement or
     the Starlex Agreement, as the case may be, and the transactions
     contemplated thereby.

          7.   No actions will be taken by the Trust, the Corporation, the
     Realty Partnership, the Operating Partnership, SLT Company or Starlex, or
     the Partners or the Members, after the date hereof that would have the
     effect of altering the facts upon which the opinions set forth below are
     based.

          8.   The Trust will continue to be managed by the Board of Trustees
     and the Paired Shares will continue to be transferable.

          9.   The Trust has filed amended federal income tax returns for its
     taxable years ended December 31, 1991, and 1992, reflecting that it did not
     qualify as a REIT and was taxable as a C corporation.  The Trust has filed
     its federal income tax return for its taxable year ended December 31, 1993
     reflecting that it did not qualify as a REIT and was taxable as a C
     corporation.  The Trust has received an extension for filing its federal
     income tax return for its taxable year ended December 31, 1994 and will
     file such return reflecting that it did not qualify as a REIT and was
     taxable as a C corporation.

          10.  The Trust will timely elect to be a REIT for its taxable year
     ending December 31, 1995, compute its taxable income as a REIT on its
     federal income tax
<PAGE>

Starwood Lodging Trust
Starwood Lodging Corporation
June 29, 1995
Page 5


     return for that taxable year, file Service Form 1120-REIT with a copy of
     the IRS Letter attached thereto properly and timely electing REIT status
     and will not terminate or revoke such election.

          11.  As of December 31, 1994, the Trust did not have any accumulated
     earnings and profits.

          12.  The Trust will timely make an election pursuant to IRS Notice
     88-19, 1988-2 C.B. 486, to apply rules similar to those in Section 1374 of
     the Code.

          13.  The Paired Shares were paired prior to June 30, 1983, and at all
     times thereafter.

          14.  The following requirements are now and will continue to be met by
     any person which provides services with respect of or to any tenant of a
     property in which the Realty Partnership, SLT Company, or Starlex owns an
     interest (the "Properties"):

               a.   Such person does not and will not own, directly or
     indirectly (within the meaning of Section 856(d)(5) of the Code), more than
     35 percent of the Trust Shares;

               b.   If such person is a corporation, not more than 35 percent of
     its stock, measured by voting power or number of shares, or, if such person
     is a noncorporate entity, not more than 35 percent of the interest in its
     assets or net profits is or will be owned, directly or indirectly (within
     the meaning of Section 856(d)(5) of the Code), by one or more persons who
     own 35 percent or more of the Trust Shares;

               c.   None of the Trust, the Realty Partnership and Starlex
     presently derives or receives, or will derive or receive, any income from
     such person;

               d.   Such person was, is and will be adequately compensated for
     its services; and

               e.   If such person is an individual, he or she is not and will
     not be an officer of the Trust, the Realty Partnership, SLT Company, or
     Starlex.

          15.  Beneficial ownership of the Trust was, is and will continue to be
     held by 100 or more persons for at least 335 days of each taxable year.
<PAGE>

Starwood Lodging Trust
Starwood Lodging Corporation
June 29, 1995
Page 6



          16.  At no time during the last half of each taxable year beginning
     with the Trust's taxable year ending December 31, 1995 will more than 50
     percent in value of the Trust Shares be owned, directly or indirectly
     (within the meaning of Section 544 of the Code, as modified by Section
     856(h)(1)(B) of the Code), by or for the benefit of five or fewer
     individuals.

          17.  During each taxable year ending after December 31, 1994, at least
     95 percent of the gross income of the Trust, the Realty Partnership, SLT
     Company, and Starlex, excluding gross income from the sale of property held
     as inventory or held primarily for sale to customers in the ordinary course
     of the trade or business of the Trust, the Realty Partnership, SLT Company,
     or Starlex ("Prohibited Income"), was and will continue to be derived from:

               a.   Dividends;

               b.   Interest;

               c.   Rents from the Leases;

               d.   Gain from the sale or other disposition of stock,
     securities, and real property (including interests in real property and
     interests in mortgages on real property) that is not Prohibited Income;

               e.   Abatements and refunds of taxes on real property;

               f.   Income and gain derived from foreclosure property as defined
     in Section 856(e) of the Code ("Foreclosure Property");

               g.   Amounts (other than amounts the determination of which
     depends in whole or in part on the income or profits of any person)
     received or accrued as consideration for entering into agreements (i) to
     make loans secured by mortgages on real property or on interests in real
     property or (ii) to purchase or lease real property (including interests in
     real property and interests in mortgages on real property);

               h.   Gain from the sale or other disposition of real estate
     assets (including regular and residual interests in real estate mortgage
     investment conduits ("REMICs")) that is not Prohibited Income;
<PAGE>

Starwood Lodging Trust
Starwood Lodging Corporation
June 29, 1995
Page 7


               i.   Payments under bona fide interest rate swap or cap
     agreements entered into by any of the Trust, the Realty Partnership, SLT
     Company, or Starlex to hedge variable rate indebtedness that it incurred to
     acquire or carry real estate assets (including regular and residual
     interests in REMICS, to the extent provided in Section 856(c)(6)(E) of the
     Code) ("Qualified Hedging Contracts"); and

               j.   Gain from the sale or other disposition of Qualified Hedging
     Contracts.

          18.  During each taxable year ending after December 31, 1994, at least
     75 percent of the gross income of the Trust, the Realty Partnership, SLT
     Company, and Starlex (excluding Prohibited Income) was and will continue to
     be derived from:

               a.   Rents from the Leases (excluding any interest accrued on
     such rents);

               b.   Interest on obligations secured by mortgages on real
     property or on interests in real property (including interests on regular
     or residual interests in REMICS, to the extent provided in Section
     856(c)(6)(E) of the Code);

               c.   Gain from the sale or other disposition of real property
     (including interests in real property and interests in mortgages on real
     property) that was not Prohibited Income;

               d.   Dividends or other distributions on, and gain (other than
     Prohibited Income) from the sale or other disposition of, transferable
     shares in other REITS;

               e.   Abatements and refunds of taxes on real property;

               f.   Income and gain (other than Prohibited Income) derived from
     Foreclosure Property;

               g.   Amounts (other than amounts the determination of which
     depends in whole or in part on the income or profits of any person)
     received or accrued as consideration for entering into agreements (i) to
     make loans secured by mortgages on real property or on interests in real
     property or (ii) to purchase or lease real property (including interests in
     real property and interests in mortgages on real property);
<PAGE>

Starwood Lodging Trust
Starwood Lodging Corporation
June 29, 1995
Page 8


               h.   Gain (other than Prohibited Income) from the sale or other
     disposition of real estate assets (including regular and residual interests
     in REMICS, to the extent provided in Section 856(c)(6)(E) of the Code); and

               i.   Income that is (i) attributable to stock or a debt
     instrument, (ii) attributable to the temporary investment of amounts
     received by the Trust in exchange for Trust Shares (other than Trust Shares
     issued pursuant to a dividend reinvestment plan) or in a public offering of
     debt obligations of the Trust which have maturities of at least five years,
     and (iii) received or accrued during the one-year period beginning on the
     date on which the Trust received such amounts.

          19.  During each taxable year ending after December 31, 1994, any rent
     attributable to personal property that is leased under or in connection
     with the Leases will not exceed 15 percent of the total rent for the
     taxable year attributable to both the real and personal property leased
     under, or in connection with, the Leases, as determined pursuant to Section
     856(d) of the Code.  The Trust will continue to monitor the terms of each
     lease entered into after December 31, 1994, to ensure that the amount of
     rent attributable to personal property received or accrued by the Realty
     Partnership, SLT Company, and Starlex does not cause the Trust to fail to
     satisfy the gross income tests of Sections 856(c)(2) and (3) of the Code.

          20.  The Leases provide that rent is the greater of a fixed amount or
     a percentage amount that is either fixed or based on a percentage of
     receipts or sales derived with respect to the property (the "Percentage
     Rent").  The percentages used to compute the Percentage Rent (i) will not
     be renegotiated during the term of the Leases in a manner that has the
     effect of basing the Percentage Rent on income or profits of any person and
     (ii) will conform with normal business practices.

          21.  From and after January 1, 1995, the Trust, the Realty
     Partnership, SLT Company and Starlex did not and will not receive or
     accrue, directly or indirectly, any rent, interest, contingency fees, or
     other amounts that were determined in whole or in part with reference to
     the income or profits derived by any person (excluding amounts received (i)
     as rents from the Leases that are (A) based solely on a percentage or
     percentages of receipts or sales and the percentage or percentages are
     fixed at the time the leases are entered into, are not renegotiated during
     the term of the leases in a manner that has the effect of basing rent on
     income or profits, and conform with normal business practices or (B)
     attributable to qualified rents from subtenants as provided in Section
     856(d)(6) of the Code, and (ii) as interest that was (A) based solely on a
     fixed percentage or percentages of receipts or sales or (B)

<PAGE>

Starwood Lodging Trust
Starwood Lodging Corporation
June 29, 1995
Page 9


     attributable to qualified rents received or accrued by debtors as
     provided by Section 856(f)(2) of the Code).

          22.  From and after January 1, 1995, the Trust did not and will not
     own, directly or indirectly (within the meaning of Section 856(d)(5) of the
     Code), 10 percent or more, by voting power, value or number, of the
     Corporation Shares or 10 percent or more of the assets or net profits of
     the Operating Partnership.  The Trust did not and will not receive or
     accrue, directly or indirectly, any rents from Properties from any of the
     following:

               a.   A corporation of which the Trust owns, directly or
     indirectly (within the meaning of Section 856(d)(5) of the Code), 10
     percent or more of the stock, by voting power or number of shares; or

               b.   A non-corporate entity in which the Trust owns, directly or
     indirectly (within the meaning of Section 856(d)(5) of the Code), 10
     percent or more of the assets or net profits.

          23.  The Trust currently enforces and will continue to enforce the
     provisions of its Declaration of Trust, the Realty Agreement, the SLT
     Company Agreement, and the Starlex Agreement concerning any and all
     restrictions on ownership of Paired Shares.

          24.  The Corporation currently enforces and will continue to enforce
     the provisions of its Articles of Incorporation and of the Operating
     Agreement concerning restrictions on ownership of Paired Shares.

          25.  During each taxable year ending after December 31, 1994, less
     than 30 percent of gross income of the Trust, the Realty Partnership, SLT
     Company, and Starlex was, is and will be derived from the sale or other
     disposition of:

               a.   Stock, Qualified Hedging Contracts, or other securities held
     for less than one year;

               b.   Property in a transaction that generates Prohibited Income;
     or

               c.   Real property (including interests in real property,
     interests in mortgages on real property, regular and residual interests in
     REMICS, and mortgage pass-through securities) held for less than four years
     other than (i) property compulsorily or involuntarily converted to another
     form as a result of its destruction
<PAGE>

Starwood Lodging Trust
Starwood Lodging Corporation
June 29, 1995
Page 10


     (in whole or in part), seizure, requisition, or condemnation (or the threat
     or imminence thereof) and (ii) Foreclosure Property.

          26.  At the close of the quarter of the taxable year commencing with
     the quarter ended March 31, 1995, (i) at least 75 percent of the value of
     the total assets of the Trust, the Realty Partnership, SLT Company and
     Starlex were and will be represented by real estate assets (including
     interest in mortgages on real property and interests in REMICS, to the
     extent provided in Section 856(c)(6)(E)) of the Code, cash and cash items
     (including receivables), and government securities (the "75 Percent Test")
     and (ii) with respect to the securities of the Trust, the Realty
     Partnership, SLT Company and Starlex not included under the 75 Percent
     Test, (A) not more than five percent of the value of their total assets did
     and will consist of the securities of any one issuer (excluding the Trust's
     interest in the Realty Partnership, SLT Company, or Starlex, or any
     corporation with respect to which the Trust has held 100 percent of the
     stock at all times during such corporation's existence) and (B) not more
     than 10 percent of the outstanding voting securities of any one issuer
     (excluding the Trust's interest in the Realty Partnership, SLT Company, or
     Starlex, or any corporation with respect to which the Trust has held 100
     percent of the stock at all times during such corporation's existence) will
     be held by the Trust, the Realty Partnership, SLT Company, or Starlex.
     With respect to this representation, the Trust's assets have been and will
     be as determined pursuant to Treas. Reg. Section 1.856-3(g) and the term
     "value" means (i) fair value as determined in good faith by the Board of
     Trustees of the Trust or (ii) in the case of securities for which market
     quotations are readily available, the market value of such securities.

          27.  With respect to each loan secured by real estate held by the
     Trust, the Realty Partnership, SLT Company, or Starlex, the amount of the
     loan has not exceeded and does not exceed the fair market value of the real
     property security therefor, except by amounts which would not cause the
     Trust to fail to satisfy the asset tests of Section 856(c)(5) of the Code
     or the gross income test of Section 856(c)(3) of the Code.

          28.  The Trust maintains and will continue to maintain sufficient
     records as to its investments to be able to show that it complies with the
     asset tests described above.

          29.  For each taxable year ending after December 31, 1994, the
     deduction for dividends paid by the Trust (as defined in Section 561 of the
     Code, but without regard to capital gain dividends, as defined in Section
     857(b)(3)(C) of the Code) will equal or exceed (i) the sum of (A) 95
     percent of the Trust's real estate investment
<PAGE>

Starwood Lodging Trust
Starwood Lodging Corporation
June 29, 1995
Page 11


     trust taxable income (as defined in Section 857(b)(2) of the Code, but
     without regard to the deduction for dividends paid and excluding any net
     capital gain) and (B) 95 percent of the excess of its net income from
     Foreclosure Property over the tax imposed on such income by Section
     857(b)(4)(A) of the Code, minus (ii) any excess noncash income (as
     determined under Section 857(e) of the Code).

          30.  The dividends paid by the Trust will be paid in respect of each
     class of stock pro rata, with no preference to any share as compared with
     other shares of the same class.

          31.  Within thirty days after the end of each taxable year commencing
     with the taxable year ending December 31, 1995, the Trust will demand
     written statements from each record shareholder of five percent or more of
     its stock (or, if the Trust has less than 2,000 and more than 200
     shareholders of record of its stock on any dividend record date, each
     record shareholder of one percent or more of its stock) setting forth the
     following information:

               a.   The actual owners of the Trust's stock (I.E., the persons
     who are required to include in gross income in their returns the dividends
     received on the stock); and

               b.   The maximum number of shares of the Trust (including the
     number and face value of securities convertible into stock of the Trust)
     that were considered owned, directly or indirectly (within the meaning of
     Section 544 of the Code, as modified by Section 856(h)(1)(B) of the Code),
     by each of the actual owners of any of the Trust's stock at any time during
     the last half of the Trust's taxable year.

          32.  The Trust will maintain the written statements described in the
     preceding paragraph and will keep and maintain any other records required
     pursuant to Treas. Reg. Section 1.857-8(a) in the internal revenue district
     in which the Trust is required to file its federal income tax return, and
     the statements and records will be available for inspection by the Service.

          33.  The Trust will continue to use the calendar year as its taxable
     year.

          34.  Not all of the trustees of the Trust are also directors of the
     Corporation, and some of the directors of the Corporation are not trustees
     of the Trust.  No individual serves as an officer of both the Trust and the
     Corporation concurrently.
<PAGE>

Starwood Lodging Trust
Starwood Lodging Corporation
June 29, 1995
Page 12


          35.  The Trust, the Corporation, the Realty Partnership, the Operating
     Partnership, SLT Company and Starlex all maintain separate books and
     records.

          36.  The Trust does not and will not furnish or render any services to
     the Corporation or to the Operating Partnership.

          37.  All material transactions among the Trust, the Corporation, the
     Realty Partnership, SLT Company and/or Starlex, or any of them, have been
     and will be negotiated and structured with the intention of achieving an
     arm's-length result.

          38.  The Realty Partnership is operated and will continue to be
     operated in accordance with the Delaware Revised Uniform Limited
     Partnership Act and the Realty Agreement and such agreement will remain in
     substantially the same form as it was on the date it was last amended and
     will not be further amended in any manner which would affect these
     opinions.

          39.  The Operating Partnership is operated and will continue to be
     operated in accordance with the Delaware Revised Uniform Limited
     Partnership Act and the Operating Agreement and such agreement will remain
     in substantially the same form as it was on the date it was last amended
     and will not be further amended in any manner which would affect these
     opinion.

          40.  SLT Company is operated and will continue to be operated in
     accordance with the Delaware Limited Liability Act, Del. Code, tit. 6,
     Sections 18-101 ET SEQ., as amended from time to time, and the SLT Company
     Agreement and such agreement will remain in substantially the same form as
     it is upon the date it was formed and will not be amended in any manner
     which would affect these opinions.

          41.  Starlex is operated and will continue to be operated in
     accordance with the New York Limited Liability Company Law, ch. 34 of the
     Consolidated Laws of New York, as amended from time to time, and the
     Starlex Agreement and such agreement will remain in substantially the same
     form as it is upon the date it was formed and will not be amended in any
     manner which would affect these opinions.

          42.  No general partner is acting as an agent of any limited partner
     in connection with the investments by the limited partners in, and
     operations of, the Partnerships.  The Trust and the Corporation will be
     active in the management of the partnership of which they are a general
     partner and be independent of the limited partners.
<PAGE>

Starwood Lodging Trust
Starwood Lodging Corporation
June 29, 1995
Page 13


          43.  No Member is acting as an agent of any other Member in connection
     with the investments by the Members in, and operations of, SLT Company
     and/or Starlex.  Each Member will be active in the management of SLT
     Company and Starlex and be independent of any other Member or Members.

          44.  The transactions in which the Partners acquire interests in each
     Partnership and the transactions in which the Members acquire interests in
     SLT Company and Starlex are not required to be registered under the
     Securities Act of 1933, as amended.

          45.  None of the Realty Partnership, the Operating Partnership, SLT
     Company or Starlex will have more than 500 Partners or Members, as the case
     may be (taking into account as a partner each person who indirectly owns an
     interest in Realty Partnership, the Operating Partnership, SLT Company, or
     Starlex through a partnership, grantor trust, or S corporation).

          46.  The interests in each of the Realty Partnership, SLT Company and
     Starlex will not be traded on an established securities market (or the
     substantial equivalent thereof).

          47.  The Realty Partnership, SLT Company, and Starlex intend to hold
     the Properties for investment with a view to long-term appreciation, to
     engage in the business of acquiring, developing, owning, and operating the
     Properties (and other hotel properties and interests in hotels) and to make
     such occasional sales of the Properties, including peripheral land, as are
     consistent with the investment objectives of the Realty Partnership, SLT
     Company, and Starlex.

          48.  With respect to each of the Realty Partnership, the Operating
     Partnership, and Starlex, the ratio of the bases of (a) the assets that
     consist of debt obligations or interests therein for purposes of Section
     7701(i) of the Code to (b) the total assets, will at all times be less than
     80 percent.

          49.  Each of the Trust and the Corporation (and its subsidiaries)
     expect to own in excess of 20 percent of the partnership interests of their
     respective Partnership throughout the life of their respective Partnership.

          50.  The intent of the Partners and the Members is to conduct joint
     business and investment activities through a flexible economic arrangement
     without incurring an entity-level tax.
<PAGE>

Starwood Lodging Trust
Starwood Lodging Corporation
June 29, 1995
Page 14


          51.  The Realty Partnership, the Operating Partnership, SLT Company,
     and Starlex are each bona fide and each partnership transaction or series
     of related transactions will be entered into for a substantial business
     purpose.


          After reasonable inquiry, we are not aware of any facts inconsistent
with the representations set forth in Paragraphs 1 through 51 above.
Furthermore, when such representations involve matters of law, we have explained
to the representatives of the Trust and the Corporation the relevant and
material Sections of the Code, the Regulations thereunder, published rulings of
the Service, and other relevant authority to which such representations relate
and are satisfied that the representatives of the Trust and the Corporation
understand such provisions and are capable of making such representations.


     III.   ANALYSIS AND DISCUSSION

          1.   IN GENERAL

          The analysis and discussion set forth in the summary contained in the
Registration Statement under the caption "Federal Income Tax Considerations" is
hereby incorporated by reference as though set forth herein in its entirety.

          2.   SECTION 269B OF THE CODE

          Section 269B(a)(3) of the Code provides that, for purposes of
determining whether any stapled entity is a REIT, all entities which are stapled
entities with respect to each other shall be treated as one entity.  Section
269B(c) of the Code defines the term "stapled entities" to mean any group of two
or more entities if more than 50 percent in value of the beneficial ownership in
each of such entities consists of interests which, by reason of form of
ownership, restrictions on transfer, or other terms or conditions, the transfer
of one of such interests causes or requires the transfer of the other of such
interests.

          The Trust and the Corporation are "stapled entities" within the
meaning of Section 269B(c) of the Code.  Therefore, if Section 269B(a)(3) were
to apply to the Trust and the Corporation, they would be treated as one entity
for purposes of determining whether the Trust is a REIT.  In such case, the
Trust would not satisfy either the 75 percent or the 95 percent gross income
tests provided in Sections 856(c)(2) and (3) of the Code and the Trust would not
qualify as a REIT.
<PAGE>

Starwood Lodging Trust
Starwood Lodging Corporation
June 29, 1995
Page 15


          Section 136(c)(3) of the Tax Reform Act of 1984, P.L. 98-369 (the
"1984 Tax Act"), however, provides that Section 269B(a)(3) of the Code shall not
apply in determining the application of Sections 856 through 859 of the Code to
any REIT which is part of a group of stapled entities if:

               (A)  all members of such group were stapled entities as of June
               30, 1983, and

               (B)  as of June 30, 1983, such group included one or more
               [REITs].

No regulations, rulings or cases have been issued interpreting Section 136(c)(3)
of the 1984 Tax Act.

          Section 269B(a)(3) of the Code does not apply to the Trust because the
Trust and the Corporation were stapled entities on June 30, 1983 and the Trust
was a REIT on such date.  Section 136(c)(3) of the 1984 Tax Act does not, by its
terms, require the Trust to have been a REIT at all times after June 30, 1983 in
order for Section 269B(a)(3) of the Code not to apply.  Therefore, the
termination of the Trust's status as a REIT for the taxable years ended December
31, 1991 through 1994 will not result in Section 269B(a)(3) of the Code applying
to the Trust for the taxable year ending December 31, 1995 (or future taxable
years).  Because there are no judicial or administrative authorities
interpreting Section 136(c)(3) of the 1984 Tax Act, this conclusion is based
solely on the literal language of this provision.

          3.   CLASSIFICATION OF THE PARTNERSHIPS

          Sections 761(a) and 7701(a)(2) of the Code define a partnership
generally as any unincorporated organization through or by means of which any
business, financial operation, or venture is carried on and that is not a
corporation, trust, or estate.  The term "corporation" is defined in Section
7701(a)(3) of the Code as including "associations."  Treas. Reg. Section
301.7701-3(b) provides that an organization that qualifies as a limited
partnership under state law may be classified as a partnership or an
association, and that the proper classification of such an organization is to be
determined by applying the principles of Treas. Reg. Section 301.7701-2.

          Treas. Reg. Section 301.7701-2(a)(1) sets forth the following six
major characteristics, which are generally indicative of a corporation and
distinguish it from other organizations:  (i) associates, (ii) an objective to
carry on business and divide the gains therefrom, (iii) continuity of life, (iv)
centralization of management, (v) liability for corporate debts limited to
corporate property, and (vi) free transferability of interests.
<PAGE>

Starwood Lodging Trust
Starwood Lodging Corporation
June 29, 1995
Page 16


          Treas. Reg. Section 301.7701-2(a)(3) states that an unincorporated
organization must have "more corporate characteristics than noncorporate
characteristics" in order for it to be classified as an association taxable as a
corporation.  For purposes of this determination, however, characteristics
common to both corporations and partnerships will not be considered.  Thus,
since the characteristics of having associates and an objective to carry on
business and divide the gain therefrom are generally common to both corporations
and partnerships, the determination of whether an organization possessing these
two characteristics is to be treated for federal income tax purposes as a
partnership will depend on the presence or absence of the other four
characteristics, assuming that there are no "other factors" that are significant
in determining its tax classification.  Treas. Reg. Section 301.77012(a)(2).
Both the courts and the Service have ruled that an organization must ordinarily
have more than two of the four major non-common characteristics in order to be
taxed as a corporation and that each of the four non-common characteristics is
generally given equal weight in determining an entity's status as a corporation
or partnership.  SEE LARSON V. COMMISSIONER, 66 T.C. 159, 185 (1976), ACQ.,
1979-1 C.B. 1 and ACQ., 1979-2 C.B. 2; ZUCKMAN V. UNITED STATES, 524 F.2d 729,
734 n.7, 744-45 (Ct. Cl. 1975); Rev. Rul. 88-76, 1988-2 C.B. 360.

               a.   CONTINUITY OF LIFE.

          Treas. Reg. Section 301.7701-2(b)(1) states that an organization lacks
continuity of life "if the death, insanity, bankruptcy, retirement, resignation
or expulsion of any member" will cause a "dissolution of the organization."
With respect to limited partnerships, "[i]f the death, insanity, bankruptcy,
retirement, resignation, expulsion or other event of withdrawal of a general
partner of a limited partnership causes a dissolution of the partnership,
continuity of life does not exist . . . ."  Treas. Reg. Section 301.7701-
2(b)(1).  This regulation further provides that "continuity of life does not
exist notwithstanding the fact that a  dissolution of the limited partnership
may be avoided, upon such an event of withdrawal of a general partner, by the
remaining general partners agreeing to continue the partnership or by at least a
majority in interest of the remaining partners agreeing to continue the
partnership." Treas. Reg. Section 301.7701-2(b)(1).

          Section 3.2 of the Realty Agreement and the Operating Agreement
provides that each Partnership will dissolve upon "the death, dissolution,
termination, withdrawal, retirement, expulsion or Bankruptcy of a General
Partner, unless the Partnership's business is continued as provided in Section
9.1 hereof."  Section 9.1 of each Partnership Agreement provides that in the
event of dissolution "(a) the remaining General Partners may elect to continue
the Partnership business or (b) within 90 days thereafter, all of the remaining
Partners (or, to the extent permitted under the Act, such lesser number or
percentage of the Partners, but in no event less than a Majority-in-Interest of
the Limited Partners) may elect
<PAGE>

Starwood Lodging Trust
Starwood Lodging Corporation
June 29, 1995
Page 17


to continue the Partnership business by selecting a substitute General Partner,
which substitute General Partner accepts such election and agrees to serve as
General Partner."

          The Regulations also provide that a limited partnership subject to a
statute corresponding to the Uniform Limited Partnership Act lacks continuity of
life.  Treas. Reg. Section 301.7701-2(b)(3).  The Uniform Limited Partnership
Act includes both the original Uniform Limited Partnership Act adopted in 1916
(the "ULPA") and the Revised Uniform Limited Partnership Act adopted by the
National Conference of Commissioners on Uniform State Laws in 1976 (the
"RULPA").  Treas. Reg. Section 301.7701-2(a)(5).  The Service has determined
that the Delaware Revised Uniform Limited Partnership Act as amended through
August 1, 1990 corresponds to the ULPA for purposes of Treas. Reg. Section
301.7701-2. Rev. Rul. 95-2, 1995-1 I.R.B. 7.  We have examined the relevant
provisions of the Act as of the date hereof, particularly Section 17-801
thereof, and, while we are not admitted to practice law in Delaware, we are
aware of no amendment to those provisions that would cause the Delaware RULPA as
it presently exists to be considered materially different from the Delaware
RULPA as amended through August 1, 1990 for purposes of the conclusion set forth
in Revenue Ruling 95-2.

          We are therefore of the opinion that both the Realty Partnership and
the Operating Partnership lack the corporate characteristic of continuity of
life.

               b.   CENTRALIZED MANAGEMENT.

          With respect to centralized management, the Regulations provide that
"[a]n organization has centralized management if any person (or any group of
persons which does not include all the members) has continuing exclusive
authority to make the management decisions necessary to the conduct of the
business for which the organization was formed." Treas. Reg. Section 301.7701-
2(c)(1).  Limited partnerships subject to a statute corresponding to the ULPA
generally do not have centralized management, but centralized management
ordinarily does exist in such a limited partnership if substantially all of the
interests in the partnership are owned by the limited partners.  Treas. Reg.
Section 301.7701-2(c)(4).  The Service has indicated that it will not rule that
a limited partnership lacks centralized management unless the limited
partnership interests, excluding those held by general partners, do not exceed
80 percent of the total interests in the partnership.  Rev. Proc. 89-12, Section
4.06, 1989-1 C.B. 798.  If all or a specified group of the limited partners may
remove a general partner, all the facts and circumstances must be taken into
account in determining whether the partnership possesses centralized management.
Treas. Reg. Section 301.7701-2(c)(4).  However, a substantially restricted right
of the limited partners to remove the general partner will not itself cause the
partnership to possess centralized management.  ID.  The Service has indicated
that it will consider all the facts and circumstances, including limited partner
<PAGE>

Starwood Lodging Trust
Starwood Lodging Corporation
June 29, 1995
Page 18


control of the general partners (whether direct or indirect), in determining
whether the partnership lacks centralized management for ruling purposes.  Rev.
Proc. 89-12, Section 4.06.

          With respect to the Realty Partnership, since the General Partner
currently owns approximately 25 percent of the Realty Partnership and is
expected to own in excess of 20 percent throughout the life of the Realty
Partnership, the Limited Partners will not own substantially all of the
interests in the Realty Partnership.  In addition, the Limited Partners have no
power to remove the General Partner of the Realty Partnership.  The Limited
Partners' control over the General Partner is also substantially circumscribed
because the Trust's Declaration of Trust restricts each Limited Partner to
owning not more than eight percent of the General Partner of the Realty
Partnership.  Thus, based on the foregoing facts, we are of the opinion that the
Realty Partnership lacks the corporate characteristic of centralized management.

          The General Partners of the Operating Partnership currently own
approximately 25 percent of the Operating Partnership and are expected to own in
excess of 20 percent throughout the life of the Operating Partnership, and the
Limited Partners have no power to remove a General Partner of the Operating
Partnership.  The Limited Partners' control over the General Partners is also
substantially circumscribed by the Articles of Incorporation which restrict each
Limited Partner to owning not more than eight percent of the Corporation.
However, because of the restrictions imposed by the State of Nevada with respect
to gaming operations, the Partners of the Operating Partnership have agreed that
the Corporation will delegate its management responsibilities to a management
committee until the Operating Partnership receives the necessary gaming
approvals.  Thereafter, the Corporation will manage the Operating Partnership in
the same manner as the Trust manages the Realty Partnership.  As a result of the
initial existence of the management committee, we believe that the Operating
Partnership is likely to possess the corporate characteristic of centralized
management.

               c.   LIMITED LIABILITY.

          An organization has the corporate characteristic of limited liability
if under local law no member of the organization is personally liable for the
debts of or claims against the organization.  Treas. Reg. Section 301.7701-
2(d)(1).  In the case of a limited partnership subject to a statute
corresponding to the ULPA, personal liability exists with respect to each
general partner, unless both of the following circumstances exist: (i) such
general partner has no substantial assets (other than his interest in the
limited partnership), and (ii) such general partner is merely a "dummy" acting
as the agent of the limited partners.  Treas. Reg. Section 301.7701-2(d)(2).
SEE ALSO LARSON, 66 T.C. at 179-180; ZUCKMAN, 524 F.2d at 741.
<PAGE>

Starwood Lodging Trust
Starwood Lodging Corporation
June 29, 1995
Page 19


          The Service has indicated that it will rule that a partnership with
corporate general partners will lack limited liability if the net worth of the
corporate general partners equals at least 10 percent of the total contributions
to the limited partnership (exclusive of its interest in the partnership) and is
expected to continue to equal at least 10 percent of the total contributions
throughout the life of the partnership.  Rev. Proc. 89-12, Section 4.07, 1989-1
C.B. 798; Rev. Proc. 92-88, Section 4.03, 1992-2 C.B. 496.  If the corporate
general partner fails to satisfy this safe-harbor net worth test, the Service
will rule that the partnership lacks the corporate characteristic of limited
liability only if a general partner is shown to have substantial assets
(exclusive of its interest in the partnership) or if "the general partners
individually and collectively will act independently of the limited partners."
Rev. Proc. 89-12, Section 4.07.

          With respect to the Realty Partnership, the General Partner will not
satisfy the safe-harbor net worth test.  The General Partner's failure to
satisfy this test, however, does not result in the Realty Partnership's
possessing the corporate characteristic of limited liability because the General
Partner is not a "dummy" acting as an agent for the Limited Partners.  The
Trust's Board of Trustees serves at the discretion of and is responsible to the
Trust's shareholders.  In addition, the Trust's Declaration of Trust restricts
each Limited Partner to owning not more than eight percent of the General
Partner.  As a result, the General Partner is independent of the Limited
Partners and is not acting as an agent of the Limited Partners.  Moreover, the
General Partner has been actively engaged in the real estate business for many
years, employs a regular staff that undertakes its real estate business
activities, and has represented that it will be active in the management of the
Realty Partnership.  Based on these facts and representations, we are of the
opinion that the General Partner is not a "dummy" acting as an agent for the
Limited Partners, and as a result the Realty Partnership lacks the corporate
characteristic of limited liability.

          The same conclusion applies to the Operating Partnership.  As a
result, we are of the opinion that the Operating Partnership also lacks the
corporate characteristic of limited liability.

               d.   FREE TRANSFERABILITY OF INTERESTS.

          The Regulations provide that the corporate characteristic of free
transferability of interests is present in any situation in which each member of
an organization "or those members owning substantially all of the interests in
the organization have the power, without the consent of other members, to
substitute for themselves in the same organization a person who is not a member
of the organization."  Treas. Reg. Section 301.7701-2(e).  For free
transferability of interests to exist, a member must be able, without the
consent of other members, "to confer upon his substitute all the attributes of
his interest in the organization."
<PAGE>

Starwood Lodging Trust
Starwood Lodging Corporation
June 29, 1995
Page 20


ID.  In particular, free transferability does not exist when a member can,
without the consent of other members, assign its rights to profits but cannot
assign its right to participate in management.  ID.  The Service has indicated
that it will rule that a partnership lacks free transferability of interests if,
throughout the life of the partnership, the partnership agreement expressly
restricts the transferability of partnership interests representing more than
twenty percent of all interests in partnership capital, income, gain, loss,
deduction, and credit.  Rev. Proc. 92-33, 1992-1 C.B. 782.

          Section 9.1 of the Realty Agreement and of the Operating Agreement
provides that a General Partner shall not have the right to transfer all or any
portion of its interest in the Partnership without the prior written consent of
a majority of the Limited Partners, which consent may be given or withheld by
the Limited Partners in their sole and absolute discretion.  The General
Partners currently own approximately 25 percent of the interests in the
respective Partnership's items of capital, income, gain, loss, deduction, and
credit, and are expected to own more than 20 percent of such interest in the
respective Partnership throughout the life of the Partnership.  Accordingly, no
portion of the General Partners' interests in each Partnership will be freely
transferable.

          Based on the foregoing, we are of the opinion that both Partnerships
lack the corporate characteristic of free transferability.

               e.   SUMMARY OF FACTORS.

          In summary, the Realty Partnership lacks the corporate characteristics
of continuity of life, centralized management, limited liability, and free
transferability.  In addition, while the Operating Partnership is likely to
possess the corporate characteristic of centralized management, it lacks the
other three characteristics.  Accordingly, it is our opinion that each of the
Realty Partnership and the Operating Partnership will be classified as a
partnership for federal income tax purposes and not as an association taxable as
a corporation, under the existing Code, Regulations, administrative
pronouncements, and case law.

          4.   CLASSIFICATION OF SLT COMPANY AND STARLEX

          The determination of whether a limited liability company ("LLC") is
classified as a partnership for federal income tax purposes is made under the
same rules as are applied for the classification of partnerships.  In addition,
Revenue Procedure 95-10, 1995-3 I.R.B. 20, specifies the conditions under which
the Service will consider a ruling request that relates to classification of a
domestic or foreign LLC as a partnership for federal tax purposes.  Revenue
Procedure 95-10 modifies Revenue Procedure 89-12, which specifies the conditions
<PAGE>

Starwood Lodging Trust
Starwood Lodging Corporation
June 29, 1995
Page 21


under which the Service will consider a ruling request that relates to the
classification of an organization as a partnership for federal tax purposes.
Revenue Procedure 89-12 no longer applies to LLCs.

          The Service will consider a ruling request that relates to
classification of an LLC as a partnership for federal tax purposes only if the
LLC has at least two members.  Whether the LLC has at least two members is based
on all the facts and circumstances.  According to the SLT Company Agreement, SLT
Company has three members.  According to the Starlex Agreement, Starlex has two
members.

          The Service has held that the Delaware Limited Liability Act, Del.
Code, tit. 6, Sections 18-101 ET SEQ. (the "Delaware LLC Act"), as of 1992,
permitted an LLC to be classified as a partnership for tax purposes.  Rev. Rul.
93-38, 1993-1 C.B. 233.  We have examined the relevant provisions of Delaware
LLC Act as of the date hereof, and, while we are not admitted to practice law in
Delaware, we are aware of no amendment to those provisions that would cause the
Delaware LLC Act as it presently exists to be considered materially different
from the Delaware LLC Act as amended through 1992 for purposes of the conclusion
set forth in Revenue Ruling 93-38.  The Trust has represented that SLT Company
was formed and is operating in accordance with the Delaware LLC Act.  The Trust
has further represented that Starlex was formed and is operating in accordance
with the New York Limited Liability Company Law, ch. 34 of the Consolidated Laws
of New York (the "New York LLC Act"), and the Starlex Agreement.

               a.   CONTINUITY OF LIFE

          If management of an LLC is vested in all the members, and the
controlling statute, or the operating agreement pursuant to the controlling
statute, provides that the death, insanity, bankruptcy, retirement, resignation,
or expulsion of any member dissolves the LLC without further action of the
members, unless the LLC is continued by the consent of not less than a majority
in interest of the remaining members, the Service generally will rule that the
LLC lacks continuity of life.  Rev. Proc. 95-10 Section 5.01(2).  All the
members must be subject to the specified dissolution events.  ID.  If the
controlling statute, or the operating agreement pursuant to the controlling
statute, provides that less than all of the dissolution events listed above with
respect to the member-managers or the members dissolves the LLC, the Service
will not rule that the LLC lacks continuity of life unless the taxpayer clearly
establishes in the ruling request that the event or events selected provide a
meaningful possibility of dissolution.  ID.

          Treas. Reg. Section 301.7701-2(b)(1) states that an organization lacks
continuity of life "if the death, insanity, bankruptcy, retirement, resignation
or expulsion of any member"
<PAGE>

Starwood Lodging Trust
Starwood Lodging Corporation
June 29, 1995
Page 22


will cause a "dissolution of the organization."  With respect to limited
partnerships, "[i]f the death, insanity, bankruptcy, retirement, resignation,
expulsion or other event of withdrawal of a general partner of a limited
partnership causes a dissolution of the partnership, continuity of life does not
exist . . . ." Treas. Reg. Section 301.7701-2(b)(1).  This regulation further
provides that "continuity of life does not exist notwithstanding the fact that a
dissolution of the limited partnership may be avoided, upon such an event of
withdrawal of a general partner, by the remaining general partners agreeing to
continue the partnership or by at least a majority in interest of the remaining
partners agreeing to continue the partnership."  ID.

          According to Section 3.2 of the SLT Company Agreement, SLT Company
will dissolve upon the earliest to occur of December 31, 2094, or the "death,
dissolution, termination, withdrawal, retirement, expulsion or Bankruptcy of a
Member, unless all remaining Members consent in writing to the continuation of
the business of the Company."  We are therefore of the opinion that SLT Company
lacks the corporate characteristic of continuity of life.

          According to Section 12.1 of the Starlex Operating Agreement, Starlex
will dissolve upon "the Dissociation of any Member, unless at the time of
Dissociation there are at least two remaining Members and the Company is
continued with the consent of all the remaining Members."  "Dissociation" is
defined in Section 11.1 of the Starlex Operating Agreement as withdrawal,
bankruptcy, death, adjudication of incompetence, dissolution, or termination of
a Member.  We are therefore of the opinion that Starlex lacks the corporate
characteristic of continuity of life.

               b.   CENTRALIZATION OF MANAGEMENT

          With respect to centralization of management, Revenue Procedure 95-10
states that if the controlling statute, or the operating agreement pursuant to
the controlling statute, provides that the LLC is managed by the members
exclusively in their membership capacity, the Service generally will rule that
the LLC lacks centralized management.  Rev. Proc. 95-10 Section 5.03(1).  In
addition, the Regulations provide that "[a]n organization has centralized
management if any person (or any group of persons which does not include all the
members) has continuing exclusive authority to make the management decisions
necessary to the conduct of the business for which the organization was formed."
Treas. Reg. Section 301.7701-2(c)(1).

          According to Section 6.1 of the SLT Company Agreement, "[m]anagement
of the Company is fully vested in all the Members."  We are therefore of the
opinion that SLT Company lacks the corporate characteristic of centralization of
management.  According to
<PAGE>

Starwood Lodging Trust
Starwood Lodging Corporation
June 29, 1995
Page 23


Section 6.1 of the Starlex Agreement, "[m]anagement of the Company shall be
vested in all of its Members."  We are therefore of the opinion that Starlex
lacks the corporate characteristic of centralization of management.

               c.   LIMITED LIABILITY

          The Service generally will not rule that an LLC lacks limited
liability unless at least one assuming member validly assumes personal liability
for all (but not less than all) obligations of the LLC, pursuant to express
authority granted in the controlling statute.  Rev. Proc. 95-10 Section 5.04.
An organization has the corporate characteristic of limited liability if under
local law no member of the organization is personally liable for the debts of or
claims against the organization.  Treas. Reg. Section 301.7701-2(d)(1).

          According to Section 18-303 of the Delaware LLC Act, the Members of a
Delaware limited liability company are not liable for any of the obligations of
the LLC.  No Member of SLT Company has assumed liability for all the obligations
of SLT Company.  Therefore, SLT Company has the corporate characteristic of
limited liability.  According to Section 609(a) of the New York LLC Act, the
Members of a New York limited liability company are not liable for any of the
obligations of the LLC.  No Member of Starlex has assumed liability for all the
obligations of Starlex.  Therefore, Starlex has the corporate characteristic of
limited liability.

               d.   FREE TRANSFERABILITY OF INTERESTS

          If the members of the LLC do not designate or elect one or more
members as managers, and the controlling statute, or the operating agreement
pursuant to the controlling statute, provides that each member, or those members
owning more than 20 percent of all interests in the LLC's capital, income, gain,
loss, deduction, and credit, does not have the power to confer upon a non-member
all the attributes of the member's interests in the LLC without the consent of
not less than a majority of the non-transferring members, the Service will
generally rule that the LLC lacks free transferability of interests.  Rev. Proc.
95-10 Section 5.02(2).  Consent of a majority includes either a majority in
interest, a majority of either the capital or profits interests in the LLC, or a
majority determined on a per capita basis.  Rev. Proc. 95-10 Section 5.03.  The
Service will not rule that the LLC lacks free transferability of interests
unless the power to withhold consent to the transfer constitutes a meaningful
restriction on the transfer of the interests.  For example, a power to withhold
consent to a transfer is not a meaningful restriction if the consent may not be
unreasonably withheld.  Rev. Proc. 95-10 Section 5.04.
<PAGE>

Starwood Lodging Trust
Starwood Lodging Corporation
June 29, 1995
Page 24


          The Regulations provide that the corporate characteristic of free
transferability of interests is present in any situation in which each member of
an organization "or those members owning substantially all of the interests in
the organization have the power, without the consent of other members, to
substitute for themselves in the same organization a person who is not a member
of the organization."  Treas. Reg. Section 301.7701-2(e).  For free
transferability of interests to exist, a member must be able, without the
consent of other members, "to confer upon his substitute all the attributes of
his interest in the organization."  ID.

          Section 8.1 of the SLT Company Agreement provides that "[n]o Member
shall be entitled to sell, assign, transfer or otherwise dispose of all or any
portion of its Membership Interest without the written consent of all of the
Members, which consent may be given or withheld in each Member's sole and
absolute discretion."   We are therefore of the opinion that SLT Company lacks
the corporate characteristic of free transferability of interests.

          Section 10.3 of the Starlex Agreement provides that "a Membership
Interest of any Member may not be transferred in whole or in part, and a
transferee shall not have a right to become a Member unless. . . . [a]ll of the
other Members shall have consented in writing to the transfer and substitution,
which consent may be arbitrarily withheld by and such Member."  However, because
the only two members of Starlex are the Trust and the Realty Partnership, it is
unclear whether Starlex lacks the corporate characteristic of free
transferability of interests.

               e.   SUMMARY OF FACTORS.

          In summary, each of SLT Company and Starlex lacks the corporate
characteristics of continuity of life and centralized management.  Accordingly,
it is our opinion that each of SLT Company and Starlex will be classified as a
partnership for federal income tax purposes and not as an association taxable as
a corporation, under the existing Code, Regulations, administrative
pronouncements, and case law.


     IV.  OPINIONS

          Our opinions set forth in the following paragraph are based upon the
Code, as currently in effect, applicable Treasury Regulations thereunder and
judicial and administrative interpretations thereof, all of which are subject to
change, including changes that may be retroactive, and upon the representations
and documents referred to herein.  Opinions of counsel are not binding on the
Service or on any court.  Accordingly, no
<PAGE>

Starwood Lodging Trust
Starwood Lodging Corporation
June 29, 1995
Page 25


assurance can be given that the Service will not challenge the propriety of one
or more of the opinions set forth in the following paragraph or that such a
challenge would not be successful.

          Based upon and subject to all of the foregoing, we are of the opinion
that:

          1.   As of the date of this letter, the summary contained in the
     Registration Statement under the caption "Federal Income Tax
     Considerations" fairly summarized the material federal income tax
     considerations to a holder of Paired Shares and constitutes the opinion of
     Sidley & Austin where and to the extent specifically so stated in such
     summary.

          2.   Commencing with its taxable year ending December 31, 1995, the
     Trust is organized in conformity with requirements for qualification as a
     REIT pursuant to Sections 856 through 860 of the Code and the Regulations
     and the Company's method of operation will enable the Trust to continue to
     meet the requirements for qualification and taxation as a REIT under the
     Code and Regulations.

          3.   Section 269B(a)(3) of the Code has not applied and will continue
     not to apply to the Trust and the Corporation.

          4.   The separate corporate identities of the Trust and the
     Corporation will be respected for federal income tax purposes.

          5.   The Leases will be treated as true leases for federal income tax
     purposes.

          6.   The rent payable under the Leases will be treated as "rents from
     real property" for purposes of Sections 856(c)(2) and (3) of the Code.

          7.   The structure of the Company is not inconsistent with the intent
     of Subchapter K of the Code and the Service should not be able to invoke
     Treas. Reg. Section 1.701-2(b) to recast the structure of the Company for
     federal income tax purposes.

          8.   Treas. Reg. Section 1.701-2(e) will not have a material adverse
     effect on the federal income tax consequences to any partner of the Realty
     Partnership or the Operating Partnership or on the ability of the Trust to
     qualify as a REIT.

          9.   The Realty Partnership and the Operating Partnership will be
     classified as partnerships for federal income tax purposes.
<PAGE>

Starwood Lodging Trust
Starwood Lodging Corporation
June 29, 1995
Page 26


          10.  SLT Company and Starlex will be classified as partnerships for
     federal income tax purposes.

          The foregoing opinions are limited to the federal income tax matters
addressed herein, and no other opinions are rendered with respect to other
federal tax matters or to any issues arising under the tax laws of any state,
locality or other jurisdiction.  We undertake no obligation to update the
opinions expressed herein after the date of this letter.  This opinion letter is
solely for the information and use of the Corporation and the Trust, and may not
be relied upon for any purpose by any other person without our express written
consent.


                                        Sincerely yours,



                                        Sidley & Austin



<PAGE>


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







                              AMENDED AND RESTATED

                          LIMITED PARTNERSHIP AGREEMENT

                                       OF

                         SLT REALTY LIMITED PARTNERSHIP







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


<PAGE>
                                TABLE OF CONTENTS

ARTICLE 1   Definitions. . . . . . . . . . . . . . . . . . . . . . . . . . .   2

     1.1    Definitions. . . . . . . . . . . . . . . . . . . . . . . . . . .   2

ARTICLE 2   Continuation and Business of the Partnership . . . . . . . . . .  12

     2.1    Continuation . . . . . . . . . . . . . . . . . . . . . . . . . .  12
     2.2    Name . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  12
     2.3    Character of the Business. . . . . . . . . . . . . . . . . . . .  12
     2.4    Location of Principal Place of Business. . . . . . . . . . . . .  13
     2.5    Registered Agent and Registered Office . . . . . . . . . . . . .  13
     2.6    Restatement of Agreement . . . . . . . . . . . . . . . . . . . .  13

ARTICLE 3   Term . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  13

     3.1    Commencement . . . . . . . . . . . . . . . . . . . . . . . . . .  13
     3.2    Dissolution. . . . . . . . . . . . . . . . . . . . . . . . . . .  13

ARTICLE 4   Capital Contributions. . . . . . . . . . . . . . . . . . . . . .  14

     4.1    Capital Contributions; Units . . . . . . . . . . . . . . . . . .  14
     4.2    Percentage Interests . . . . . . . . . . . . . . . . . . . . . .  15
     4.3    Purchase Rights. . . . . . . . . . . . . . . . . . . . . . . . .  16
     4.4    Redemption . . . . . . . . . . . . . . . . . . . . . . . . . . .  16
     4.5    No Third Party Beneficiaries . . . . . . . . . . . . . . . . . .  16
     4.6    No Interest on or Return of Capital Contribution . . . . . . . .  16

ARTICLE 5   Indemnification. . . . . . . . . . . . . . . . . . . . . . . . .  16

     5.1    Indemnification of General Partner . . . . . . . . . . . . . . .  16
     5.2    Indemnification of Limited Partners. . . . . . . . . . . . . . .  18
     5.3    Notice of Claims . . . . . . . . . . . . . . . . . . . . . . . .  18
     5.4    Third Party Claims . . . . . . . . . . . . . . . . . . . . . . .  18
     5.5    Indemnification Pursuant to Formation Agreement. . . . . . . . .  19

ARTICLE 6   Allocations, Distributions and Other Tax and Accounting
     Matters . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  20

     6.1    Allocations. . . . . . . . . . . . . . . . . . . . . . . . . . .  20
     6.2    Distributions. . . . . . . . . . . . . . . . . . . . . . . . . .  24
     6.3    Books of Account . . . . . . . . . . . . . . . . . . . . . . . .  24
     6.4    Reports. . . . . . . . . . . . . . . . . . . . . . . . . . . . .  24
     6.5    Tax Elections and Returns. . . . . . . . . . . . . . . . . . . .  24
     6.6    Tax Matters Partner. . . . . . . . . . . . . . . . . . . . . . .  25


                                       -i-
<PAGE>

                                                                            PAGE

     6.7    Withholding Payments Required By Law . . . . . . . . . . . . . .  25

ARTICLE 7   Rights, Duties and Restrictions of the General Partner . . . . .  27

     7.1    Powers and Duties of General Partner . . . . . . . . . . . . . .  27
     7.2    [Intentionally Left Blank] . . . . . . . . . . . . . . . . . . .  30
     7.3    Reimbursement of the General Partner . . . . . . . . . . . . . .  30
     7.4    Outside Activities of the General Partner. . . . . . . . . . . .  30
     7.5    Contracts with Affiliates. . . . . . . . . . . . . . . . . . . .  31
     7.6    Title to Partnership Assets. . . . . . . . . . . . . . . . . . .  31
     7.7    Reliance by Third Parties. . . . . . . . . . . . . . . . . . . .  31
     7.8    Liability of the General Partner . . . . . . . . . . . . . . . .  32
     7.9    Other Matters Concerning the General Partner . . . . . . . . . .  32
     7.10   Operation in Accordance with REIT Requirements . . . . . . . . .  33

ARTICLE 8   Dissolution, Liquidation and Winding-Up. . . . . . . . . . . . .  33

     8.1    Accounting . . . . . . . . . . . . . . . . . . . . . . . . . . .  33
     8.2    Distribution on Dissolution. . . . . . . . . . . . . . . . . . .  34
     8.3    Documentation of Liquidation . . . . . . . . . . . . . . . . . .  34

ARTICLE 9   Transfer . . . . . . . . . . . . . . . . . . . . . . . . . . . .  35

     9.1    General Partner. . . . . . . . . . . . . . . . . . . . . . . . .  35
     9.2    Transfers by Limited Partners. . . . . . . . . . . . . . . . . .  36
     9.3    Certain Restrictions on Transfer . . . . . . . . . . . . . . . .  37
     9.4    Effective Dates of Transfers . . . . . . . . . . . . . . . . . .  38
     9.5    Transfer . . . . . . . . . . . . . . . . . . . . . . . . . . . .  38

ARTICLE 10  Rights and Obligations of the Limited Partners . . . . . . . . .  39

     10.1   No Participation in Management . . . . . . . . . . . . . . . . .  39
     10.2   Bankruptcy of a Limited Partner. . . . . . . . . . . . . . . . .  39
     10.3   No Withdrawal. . . . . . . . . . . . . . . . . . . . . . . . . .  39
     10.4   Conflicts. . . . . . . . . . . . . . . . . . . . . . . . . . . .  39
     10.5   Provision of Information . . . . . . . . . . . . . . . . . . . .  40
     10.6   Limited Partner Representative . . . . . . . . . . . . . . . . .  41
     10.7   Power of Attorney. . . . . . . . . . . . . . . . . . . . . . . .  41
     10.8   Ownership of Paired Shares . . . . . . . . . . . . . . . . . . .  42
     10.9   Waiver of Fiduciary Duty . . . . . . . . . . . . . . . . . . . .  42


                                      -ii-
<PAGE>

                                                                            PAGE

ARTICLE 11  Amendment of Partnership Agreement, Meetings . . . . . . . . . .  43

     11.1   Amendments . . . . . . . . . . . . . . . . . . . . . . . . . . .  43
     11.2   Meetings of the Partners; Notices to Partners. . . . . . . . . .  44

ARTICLE 12  General Provisions . . . . . . . . . . . . . . . . . . . . . . .  45

     12.1   No Liability of Directors and Others . . . . . . . . . . . . . .  45
     12.2   Notices. . . . . . . . . . . . . . . . . . . . . . . . . . . . .  45
     12.3   Controlling Law. . . . . . . . . . . . . . . . . . . . . . . . .  45
     12.4   Execution of Counterparts. . . . . . . . . . . . . . . . . . . .  45
     12.5   Severability . . . . . . . . . . . . . . . . . . . . . . . . . .  46
     12.6   Entire Agreement . . . . . . . . . . . . . . . . . . . . . . . .  46
     12.7   Paragraph Headings . . . . . . . . . . . . . . . . . . . . . . .  46
     12.8   Gender, Etc. . . . . . . . . . . . . . . . . . . . . . . . . . .  46
     12.9   Number of Days . . . . . . . . . . . . . . . . . . . . . . . . .  46
     12.10  Partners Not Agents. . . . . . . . . . . . . . . . . . . . . . .  46
     12.11  Assurances . . . . . . . . . . . . . . . . . . . . . . . . . . .  46
     12.12  Waiver of Partition. . . . . . . . . . . . . . . . . . . . . . .  47
     12.13  Starwood Lodging Trust . . . . . . . . . . . . . . . . . . . . .  47


                                      -iii-
<PAGE>

                                LIST OF EXHIBITS

EXHIBIT
- -------

  A         List of Partners, Percentage Interests and Units

  B         Notice Address of Partners


                                      -iv-
<PAGE>

     THE LIMITED PARTNERSHIP INTERESTS REFERRED TO IN THIS AGREEMENT HAVE NOT
     BEEN REGISTERED UNDER THE SECURITIES ACT OF 1933, AS AMENDED, OR ANY STATE
     SECURITIES LAWS.  REFERENCE IS MADE TO ARTICLE 9 OF THIS AGREEMENT FOR
     PROVISIONS RELATING TO VARIOUS RESTRICTIONS ON THE SALE OR OTHER TRANSFER
     OF THESE INTERESTS.


                              AMENDED AND RESTATED

                          LIMITED PARTNERSHIP AGREEMENT

                                       OF

                         SLT REALTY LIMITED PARTNERSHIP


          THIS AMENDED AND RESTATED LIMITED PARTNERSHIP AGREEMENT (this
"Agreement") is made and entered into this ____ day of __________, 1995 by and
among Starwood Lodging Trust, a Maryland real estate investment trust, as
general partner and the persons whose names are set forth on Exhibit A hereto,
as such exhibit may be amended from time to time, as limited partners, pursuant
to the provisions of the Delaware Revised Uniform Limited Partnership Act.

          A.   Starwood Lodging Trust, Berl Holdings, L.P., Starwood-Apollo
Hotel Partners VIII, L.P., Starwood-Apollo Hotel Partners IX, L.P., Starwood-
Nomura Hotel Investors, L.P., Starwood/Wichita Investors, L.P., Starwood-
Huntington Partners, L.P., and Woodstar Partners I, L.P., were the parties to
that certain Limited Partnership Agreement of SLT Realty  Limited Partnership,
dated as of December 15, 1994 (the "Original Agreement").

          B.   Starwood Lodging Trust was formerly named "Hotel Investors Trust"
and has changed its name to "Starwood Lodging Trust" and Starwood Lodging
Corporation was formerly named "Hotel Investors Corporation" and has changed its
name to Starwood Lodging Corporation".

          C.   Firebird Consolidated Partners, L.P., was admitted as a limited
partner of the Partnership pursuant to that certain Admission of Limited
Partner, Consent and Amendment dated March 24, 1995 (the "Amendment").

          D.   On June 19, 1995, Starwood Lodging Trust effected a six-to-one
reverse split of its outstanding shares.
<PAGE>

          E.   The parties hereto have agreed to amend and restate the Original
Agreement, as amended by the Amendment, in its entirety to reflect the foregoing
and to make other necessary or appropriate changes to the Original Agreement.

          NOW, THEREFORE, in consideration of the mutual covenants and
agreements herein contained and other good and valuable consideration, the
receipt, adequacy and sufficiency of which are hereby acknowledged, the parties
hereto, intending to be legally bound, hereby agree as follows:


                                    ARTICLE 1
                                   DEFINITIONS

          1.1  DEFINITIONS.  Except as otherwise herein expressly provided, the
following terms and phrases shall have the meanings as set forth below:

               "ACCOUNTANTS" shall mean the national firm or firms of
independent certified public accountants selected by the General Partner on
behalf of the Partnership to audit the books and records of the Partnership and
to prepare statements and reports in connection therewith.

               "ACT" shall mean the Delaware Revised Uniform Limited Partnership
Act, as the same may hereafter be amended from time to time.

               "ADJUSTED CAPITAL ACCOUNT DEFICIT" shall mean, with respect to
any Partner or holder of Units other than the General Partner, the deficit
balance, if any, in such holder's Capital Account as of the end of any relevant
fiscal year and after giving effect to the following adjustments:

                    (a)  credit to such Capital Account any amounts which such
holder is obligated or treated as obligated to restore with respect to any
deficit balance in such Capital Account pursuant to Section 1.704-1(b)(2)(ii)(c)
of the Regulations, or is deemed to be obligated to restore with respect to any
deficit balance pursuant to the penultimate sentences of Sections 1.704-2(g)(1)
and 1.704-2(i)(5) of the Regulations; and

                    (b)  debit to such Capital Account the items described in
Sections 1.704-1(b)(2)(ii)(d)(4), (5) and (6) of the Regulations.

The foregoing definition of Adjusted Capital Account Deficit is intended to
comply with the requirements of the alternate test for economic effect contained
in Section 1.704-1(b)(2)(ii)(d) of the Regulations and shall be interpreted
consistently therewith.

               "ADMINISTRATIVE EXPENSES" shall mean:  (a) all administrative and
operating costs and expenses of the Partnership; (b) those administrative costs
and expenses of the General Partner, including, but not limited to, salaries and
other renumerations paid to


                                       -2-
<PAGE>

trustees, officers and employees of the General Partner and accounting and legal
expenses undertaken by the General Partner on behalf or for the benefit of the
Partnership; and (c) to the extent not included in clause (b) above, REIT
Expenses.

               "AFFECTED GAIN" shall have the meaning set forth in
Section 6.1(c)(ii) hereof.

               "AFFILIATE" shall mean, with respect to any Partner (or as to any
other Person the Affiliates of whom are relevant for purposes of any of the
provisions of this Agreement):  (a) any member of the Immediate Family of such
Partner or Person; (b) any trustee or beneficiary of a Partner which is a trust;
(c) any trust for the benefit of any Person referred to in the preceding clauses
(a) and (b); or (d) any Entity which directly or indirectly through one or more
intermediaries, Controls, is Controlled by, or is under common Control with, any
Partner or Person referred to in the preceding clauses (a) through (c).

               "AGREEMENT" shall mean this Limited Partnership Agreement, as
amended, modified, supplemented or restated from time to time, as the context
requires.

               "AMENDMENT" shall have the meaning set forth in Recital C hereof.

               "AUDITED FINANCIAL STATEMENTS" shall mean financial statements
(balance sheet, statement of income, statement of partners equity and statement
of cash flows) prepared in accordance with GAAP and accompanied by an
independent auditor's report containing an opinion thereon.

               "BANKRUPTCY" shall mean, with respect to any Person:  (a) the
commencement by such Person of any petition, case or proceeding seeking relief
under any provision or chapter of the federal Bankruptcy Code or any other
federal or state law relating to insolvency, bankruptcy or reorganization; (b)
an adjudication that such Person is insolvent or bankrupt; (c) the entry of an
order for relief under the federal Bankruptcy Code with respect to such Person;
(d) the filing of any such petition or the commencement of any such case or
proceeding against such Person, unless such petition and the case or proceeding
initiated thereby are dismissed within ninety (90) days from the date of such
filing; or (e) the filing of an answer by such Person admitting the allegations
of any such petition.

               "BUSINESS DAY" shall mean any day that is not a Saturday, Sunday
or a day on which banking institutions in the State of California or the State
of New York are authorized or obligated by law or executive order to close.

               "CAPITAL ACCOUNT" shall mean, as to any Partner or holder of
Units, a book account maintained in accordance with the following provisions:

                    (a)  to each Partner's or holder of Unit's Capital Account
there shall be credited the amount of cash contributed by the Partner or holder,
the initial Gross Asset value of any other asset contributed by such Partner or
holder to the capital of the


                                       -3-
<PAGE>

Partnership (net of liabilities secured by contributed property that the
Partnership assumes or takes subject to), such Partner's or holder's
distributive share of Net Income and any other items of income or gain allocated
to such Partner or holder, the amount of any Partnership liabilities assumed by
the Partner or holder or secured by distributed assets that such Partner or
holder takes subject to and any other items in the nature of income or gain that
are allocated to such Partner or holder pursuant to Section 6.1 hereof; and

                    (b)  to each Partner's or holder of Unit's Capital Account
there shall be debited the amount of cash distributed to the Partner or holder,
the Gross Asset Value of any Partnership asset distributed to such Partner or
holder pursuant to any provision of this Agreement, such Partner's or holder's
distributive share of Net Losses and any other items in the nature of expenses
or losses that are allocated to such Partner pursuant to Section 6.1 hereof.

In the event that a Partner's Partnership Interest or a holder of Unit's Units
or portion thereof is transferred within the meaning of Section 1.704-
1(b)(2)(iv)(f) of the Regulations, the transferee shall succeed to the Capital
Account of the transferor to the extent that it relates to the Partnership
Interest, Units or portion thereof so transferred.  In the event that the Gross
Asset Values of Partnership assets are adjusted, as contemplated in paragraph
(b) or (c) of the definition of "Gross Asset Value," the Capital Accounts of the
Partners and holders of Units shall be adjusted to reflect the aggregate net
adjustments as if the Partnership sold all of its properties for their fair
market values and recognized gain or loss for federal income tax purposes equal
to the amount of such aggregate net adjustment.  This definition of Capital
Accounts is intended to comply with the maintenance of capital account
provisions of Section 1.704-1(b) of the Regulations and shall be interpreted and
applied in a manner consistent therewith.

               "CAPITAL CONTRIBUTION" shall mean, with respect to any Partner,
the amount of cash and the initial Gross Asset Value of any Contributed Property
(net of liabilities to which such property is subject).

               "CERTIFICATE" shall mean the Certificate of Limited Partnership
establishing the Partnership, as filed with the office of the Delaware Secretary
of State, as amended from time to time in accordance with the terms of this
Agreement and the Act.

               "CODE" shall mean the Internal Revenue Code of 1986, as amended
and in effect from time to time, as interpreted by the applicable regulations
thereunder.  Any reference herein to a specific section or sections of the Code
shall be deemed to include a reference to any corresponding provision of future
law.

               "CONSENT OF THE LIMITED PARTNERS" shall mean the written consent
of a Majority-In-Interest of the Limited Partners given in accordance with
Section 11.2 hereof, which consent shall be obtained prior to the taking of any
action for which it is required by this Agreement and may be given or withheld
by a Majority-In-Interest of the Limited Partners, unless otherwise expressly
provided herein, in their sole and absolute discretion.


                                       -4-
<PAGE>

               "CONTRIBUTED PROPERTY" shall mean any property or other asset in
such form as may be permitted by the Act, but excluding cash, contributed or
deemed contributed to the Partnership with respect to the Partnership Interest
held by each Partner.

               "CONTROL" shall mean the ability, whether by the direct or
indirect ownership of shares or other equity interests, by contract or
otherwise, to elect a majority of the directors of a corporation, to select the
managing partner of a partnership, or otherwise to select, or have the power to
remove and then select, a majority of those persons exercising governing
authority over an Entity.  In the case of a limited partnership, the sole
general partner, all of the general partners to the extent each has equal
management control and authority, or the managing general partner or managing
general partners thereof shall be deemed to have control of such partnership
and, in the case of a trust, any trustee thereof or any Person having the right
to select any such trustee shall be deemed to have control of such trust.

               "DECLARATION OF TRUST" shall mean the Declaration of Trust of the
General Partner dated August 25, 1969, as amended and restated as of June 6,
1988, and as further amended as of February 1, 1995, as the same may be amended,
modified, supplemented, restated or superseded from time to time.

               "DEPRECIATION" shall mean, with respect to any asset of the
Partnership for any fiscal year or other period, the depreciation or
amortization, as the case may be, allowed or allowable for federal income tax
purposes in respect of such asset for such fiscal year or other period, except
that if the Gross Asset Value of an asset differs from its adjusted tax basis
for federal income tax purposes at the beginning of such fiscal year or other
period, Depreciation shall be an amount that bears the same ratio to such
beginning book value as the federal income tax depreciation, amortization or
other cost recovery deduction for such fiscal year or other period bears to such
beginning adjusted tax basis and if such adjusted tax basis is zero, the
Depreciation shall be based on the method of depreciation, amortization or other
cost recovery deduction utilized in preparing the financial statements of the
Partnership.

               "ENTITY" shall mean any general partnership, limited partnership,
limited liability company, corporation, joint venture, trust, business trust,
real estate investment trust or association.

               "ERISA" shall mean the Employee Retirement Income Security Act of
1974, as amended from time to time and as interpreted by the applicable
regulations thereunder (or any corresponding provisions of succeeding laws and
regulations).

               "EXCHANGE RIGHTS AGREEMENT" shall mean that certain Exchange
Rights Agreement by and among Starwood Lodging Trust, Starwood Lodging
Corporation and Starwood Capital Group, L.P., and dated as of December 15, 1994.


               "FORMATION AGREEMENT" shall mean that certain Formation Agreement
by and among Starwood Lodging Trust, Starwood Lodging Corporation, Starwood
Capital


                                       -5-
<PAGE>

Group, L.P., Berl Holdings, L.P., Woodstar Partners I, L.P., Starwood-Apollo
Hotel Partners VIII, L.P., Starwood-Apollo Hotel Partners IX, L.P., Starwood-
Nomura Hotel Investors, L.P., Starwood/Wichita Investors, L.P., and Starwood-
Huntington Partners, L.P., and dated as of November 11, 1994, and any amendments
or modifications thereof or side letters thereto.

               "GAAP" shall mean generally accepted accounting principles in
effect from time to time.

               "GENERAL PARTNER" shall mean Starwood Lodging Trust, a Maryland
real estate investment trust, its duly admitted successors and assigns and any
other Person who is a general partner of the Partnership at the time of
reference thereto.

               "GROSS ASSET VALUE" shall mean, with respect to any asset of the
Partnership, such asset's adjusted basis for federal income tax purposes, except
as follows:

                    (a)  the initial Gross Asset Value of any asset contributed
by a Partner to the Partnership shall be the gross fair market value of such
asset at the time of its contribution as reasonably determined by the General
Partner and the contributing Partner;

                    (b)  the Gross Asset values of all Partnership assets shall
be adjusted to equal their respective gross fair market values, as reasonably
determined by the General Partner, immediately prior to the following events:

                         (i)  a Capital Contribution (other than a DE MINIMIS
Capital Contribution) to the Partnership by a new or existing Partner as
consideration for a Partnership Interest;

                         (ii) the distribution by the Partnership to a Partner
of more than a DE MINIMIS amount of Partnership property as consideration for
the redemption of a Partnership Interest;

                         (iii)     the liquidation of the Partnership within the
meaning of Section 1.704-1(b)(2)(ii)(g) of the Regulations; and

                         (iv) any other event as to which the General Partner
reasonably determines that an adjustment is necessary or appropriate to reflect
the relative economic interests of the Partners;

                    (c)  the Gross Asset Values of Partnership assets
distributed to any Partner shall be the gross fair market values of such assets
as reasonably determined by the General Partner as of the date of distribution;
and

                    (d)  the Gross Asset Values of Partnership assets shall be
increased (or decreased) to reflect any adjustments to the adjusted basis of
such assets


                                       -6-
<PAGE>

pursuant to Sections 734(b) or 743(b) of the Code, but only to the extent that
such adjustments are taken into account in determining Capital Accounts pursuant
to Section 1.704-1(b)(2)(iv)(m) of the Regulations; PROVIDED, HOWEVER, that
Gross Asset Values shall not be adjusted pursuant to this paragraph to the
extent that the General Partner reasonably determines that an adjustment
pursuant to paragraph (b) above is necessary or appropriate in connection with a
transaction that would otherwise result in an adjustment pursuant to this
paragraph (d).

At all times, Gross Asset Values shall be adjusted by any Depreciation taken
into account with respect to the Partnership's assets for purposes of computing
Net Income and Net Loss.  Any adjustment to the Gross Asset Values of
Partnership property shall require an adjustment to the Partner's Capital
Accounts.

               "IMMEDIATE FAMILY" shall mean, with respect to any Person, such
Person's spouse (then current or former), parents, parents-in-law, descendants,
brothers and sisters (whether by whole or half-blood), first cousins,
brothers-in-law and sisters-in-law (whether by whole or half-blood), ancestors
and lineal descendants.

               "INDEMNITEE" shall mean any Person who is, or at any time on or
after December 15, 1994 was, a (i) General Partner or (ii) employee, trustee,
director, officer, stockholder or Liquidating Trustee of the Partnership or the
General Partner.

               "LIEN" shall mean any liens, security interests, mortgages, deeds
of trust, pledges, options, rights of first offer or first refusal and any other
similar encumbrances of any nature whatsoever.

               "LIMITED PARTNER REPRESENTATIVE" shall have the meaning set forth
in Section 10.6 hereof.

               "LIMITED PARTNERS" shall mean those Persons listed under the
heading "Limited Partners" on the signature page hereto in their respective
capacities as limited partners of the Partnership, their permitted successors or
assigns as limited partners hereof, and any Person who, at the time of reference
thereto, is a limited partner of the Partnership.

               "LIQUIDATING TRUSTEE" shall mean such individual or Entity which
is selected as the Liquidating Trustee hereunder by the General Partner, which
individual or Entity may include the General Partner or an Affiliate of the
General Partner, provided that such Liquidating Trustee agrees in writing to be
bound by the terms of this Agreement.  The Liquidating Trustee shall be
empowered to give and receive notices, reports and payments in connection with
the dissolution, liquidation and/or winding up of the Partnership and shall hold
and exercise such other rights and powers granted to the General Partner herein
or under the Act as are necessary or required to conduct the winding-up and
liquidation of the Partnership's affairs and to authorize all parties to deal
with the Liquidating Trustee in connection with the dissolution, liquidation
and/or winding-up of the Partnership.


                                       -7-
<PAGE>

               "MAJORITY-IN-INTEREST OF THE LIMITED PARTNERS" shall mean Limited
Partner(s) who hold in the aggregate more than fifty (50) percent of the
Percentage Interests then allocable to and held by the Limited Partners, as a
class (but excluding any Partnership Interests acquired by the General Partner
or any Person controlled by the General Partner, or any Person holding as a
nominee of the General Partner or any Person controlled by the General Partner).

               "MINIMUM GAIN ATTRIBUTABLE TO PARTNER NONRECOURSE DEBT" shall
mean "partner nonrecourse debt minimum gain" as determined in accordance with
Section 1.704-2(i)(2) of the Regulations.

               "NET CASH FLOW" shall mean, with respect to any fiscal period of
the Partnership, the excess, if any, of "Receipts" over "Expenditures."  For
purposes hereof, the term "Receipts" means the sum of all cash receipts of the
Partnership from all sources for such period and any amounts held as reserves as
of the last day of such period which the General Partner reasonably deems to be
in excess of reserves as determined below.  The term "Expenditures" means the
sum of (a) all cash expenditures of the Partnership for any purpose, including
operating expenses and capital expenditures, for such period, (b) the amount of
all payments of principal, premium, if any, and interest on account of any
indebtedness of the Partnership, and (c) such additions to cash reserves as of
the last day of such period as the General Partner deems necessary or
appropriate for any capital, operating or other expenditure, including, without
limitation, contingent liabilities; but the term "Expenditures" shall not
include amounts paid from cash reserves previously established by the
Partnership.


               "NET INCOME" or "NET LOSS" shall mean, for each fiscal year or
other applicable period, an amount equal to the Partnerships's net income or
loss for such year or period as determined for federal income tax purposes by
the Accountants, determined in accordance with Section 703(a) of the Code (for
this purpose, all items of income, gain, loss or deduction required to be stated
separately pursuant to Section 703(a) of the Code shall be included in taxable
income or loss), with the following adjustments:  (a) by including as an item of
gross income any tax-exempt income received by the Partnership; (b) by treating
as a deductible expense any expenditure of the Partnership described in Section
705(a)(2)(B) of the Code (including amounts paid or incurred to organize the
Partnership (unless an election is made pursuant to Section 709(b) of the Code)
or to promote the sale of interests in the Partnership and by treating
deductions for any losses incurred in connection with the sale or exchange of
Partnership property disallowed pursuant to Section 267(a)(1) or Section 707(b)
of the Code as expenditures described in Section 705(a)(2)(B) of the Code); (c)
in lieu of depreciation, depletion, amortization and other cost recovery
deductions taken into account in computing total income or loss, there shall be
taken into account Depreciation; (d) gain or loss resulting from any disposition
of Partnership property with respect to which gain or loss is recognized for
federal income tax purposes shall be computed by reference to the Gross Asset
Value of such property rather than its adjusted tax basis; (e) in the event of
an adjustment of the Gross Asset Value of any Partnership asset which requires
that the Capital Accounts of the Partnership be adjusted pursuant to Sections
1.704-1(b)(2)(iv)(e), (f) and (m)


                                       -8-
<PAGE>

of the Regulations, the amount of such adjustment is to be taken into account as
additional Net Income or Net Loss pursuant to Section 6.1 hereof; and (f)
excluding any items specially allocated pursuant to Section 6.1(b) hereof.

               "NONRECOURSE DEDUCTIONS" shall have the meaning set forth in
Sections 1.704-2(b)(1) and (c) of the Regulations and shall be determined in
accordance with Section 1.704-2(c) of the Regulations.

               "NONRECOURSE LIABILITIES" shall have the meaning set forth in
Section 1.704-2(b)(3) of the Regulations.

               "OPERATING PARTNERSHIP" shall mean SLC Operating Limited
Partnership, a Delaware limited partnership.

               "ORIGINAL AGREEMENT" shall have the meaning set forth in Recital
A hereof.

               "PAIRED SHARES" shall mean one Share and one share common stock
of SLC that are subject to a pairing agreement between the General Partner and
SLC.

               "PARTNER NONRECOURSE DEBT" shall have the meaning set forth in
Section 1.704-2(b)(4) of the Regulations.

               "PARTNER NONRECOURSE DEDUCTIONS" shall have the meaning set forth
in Section 1.704-2(i)(2) of the Regulations and the amount of Partner
Nonrecourse Deductions with respect to a Partner Nonrecourse Debt shall be
determined in accordance with the rules of Section 1.704-2(i) of the
Regulations.

               "PARTNERS" shall mean the General Partner and the Limited
Partners, their duly admitted successors or assigns or any Person who is a
partner of the Partnership at the time of reference thereto.

               "PARTNERSHIP" shall mean the limited partnership formed under the
Act pursuant to the Original Agreement and as continued pursuant to this
Agreement and any successor thereto.

               "PARTNERSHIP INTEREST" shall mean the ownership interest of a
Partner in the Partnership from time to time, including each Partner's
Percentage Interest and such Partner's Units.

               "PARTNERSHIP MINIMUM GAIN" shall have the meaning set forth in
Section 1.704-2(b)(2) of the Regulations and the amount of Partnership Minimum
Gain (and any net increase or decrease thereof) for a fiscal year or other
period shall be determined in accordance with the rules of Section 1.704-2(d) of
the Regulations.


                                       -9-
<PAGE>

               "PARTNERSHIP RECORD DATE" means the record date established by
the General Partner for distribution of Net Cash Flow pursuant to Section 6.2
hereof, which record date shall be the same as the record date established by
the General Partner for distribution to its shareholders of some or all of its
portion of such distribution.

               "PERCENTAGE INTEREST" shall mean, with respect to any Partner,
the percentage ownership interest of such Partner in such items of the
Partnership as to which the term "Percentage Interests" is applied in this
Agreement, as provided in Section 4.2 hereof.

               "PERSON" shall mean any natural person or Entity.

               "PROPERTY" shall mean any property acquired by or contributed to
the Partnership or any property owned by an Entity in which the Partnership has
an ownership interest.

               "PURCHASE RIGHTS" shall have the meaning set forth in Section 4.3
hereof.

               "REGISTRATION RIGHTS AGREEMENT" shall mean that certain
Registration Rights Agreement by and among Starwood Lodging Trust, Starwood
Lodging Corporation and  Starwood Capital Group, L.P., and dated as of December
15, 1994.  No provision of this Agreement shall be interpreted as granting any
Partner or holder of Units registration rights or any rights or interest in or
to the Registration Rights Agreement.

               "REGULATIONS" shall mean the income tax regulations promulgated
under the Code, as such regulations may be amended from time to time (including
corresponding provisions of succeeding regulations).

               "REGULATORY ALLOCATIONS" shall have the meaning set forth in
Section 6.1(b)(viii) hereof.

               "REIT" shall mean a real estate investment trust as defined in
Section 856 of the Code.

               "REIT EXPENSES" shall mean all expenses which the Partnership
hereby assumes and agrees to pay as incurred for the benefit of the Partnership,
including (a) costs and expenses relating to the formation and continuation of
the Partnership and continuity of existence of the General Partner, including
taxes (other than the General Partner's federal and state income and franchise
taxes, if any), fees and assessments associated therewith, any and all costs,
expenses or fees payable to any director or trustee of the General Partner, (b)
to the extent funded by the General Partner for payment by the Partnership,
costs and expenses relating to any offer or registration of securities by the
General Partner the net proceeds of which are to be contributed or loaned to the
Partnership and all statements, reports, fees and expenses incidental thereto,
including underwriting discounts and selling


                                      -10-
<PAGE>

commissions applicable to any such offer of securities, (c) costs and expenses
associated with the preparation and filing of any periodic reports by the
General Partner under federal, state or local laws or regulations, including
filings with the SEC, (d) costs and expenses associated with compliance by the
General Partner with laws, rules and regulations promulgated by any regulatory
body, including the SEC, (e) costs and expenses incurred, directly or
indirectly, by the General Partner pursuant to a settlement or other agreement
between Leonard M. Ross and SCG and (f) all other costs of the General Partner
incurred in the course of its business on behalf of the Partnership including,
but not limited to, any indemnification obligations of the General Partner
(other than indemnification obligations pursuant to Sections 9.1 and 9.2 of the
Formation Agreement).

               "REIT REQUIREMENTS" shall mean the requirements for the General
Partner to:  (a) qualify as a REIT under the Code and Regulations; (b) avoid any
federal income or excise tax liability; (c) retain its status as grandfathered
pursuant to Section 132(c)(3) of the Deficit Reduction Act of 1984; and (d)
retain the benefits of that certain private letter ruling issued by the Internal
Revenue Service to the General Partner dated as of January 4, 1980.  "REIT
Requirements" shall also include the ownership limitation provisions set forth
in Article VI of the Declaration of Trust.

               "RESTRICTED ENTITY" shall mean any "employee benefit plan" as
defined in and subject to ERISA, any "plan" as defined in and subject to Section
4975 of the Code, or any entity any portion or all of the assets of which are
deemed pursuant to United States Department of Labor Regulation Section 2510.3-
101 or otherwise pursuant to ERISA or the Code to be, for any purpose of ERISA
or Section 4975 of the Code, assets of any such "employee benefit plan" or
"plan" which invests in such entity.

               "RIGHTS" shall mean the rights of Limited Partners set forth in
the Exchange Rights Agreement or the Registration Rights Agreement.  No
provision of this Agreement shall be interpreted as granting any Partner or
holder of Units any Rights or any rights or interest in or to the Exchange
Rights Agreement or the Registration Rights Agreement.

               "SCG"  shall mean Starwood Capital Group, L.P., a Delaware
limited partnership.

               "SEC" shall mean the United States Securities and Exchange
Commission.

               "SECTION 704(c) TAX ITEMS" shall have the meaning set forth in
Section 6.1(c)(iii) hereof.

               "SENIOR DEBT" shall mean the indebtedness issued pursuant to that
certain Credit Agreement among Starwood Lodging Trust and certain institutional
lenders, dated as of January 28, 1993, which indebtedness has been assumed by
the Partnership as such indebtedness may be amended, modified or refinanced from
time to time.


                                      -11-
<PAGE>

               "SHARES" shall mean the common shares of beneficial interest, par
value $0.01 per share, of the General Partner.

               "SLC" shall mean Starwood Lodging Corporation, a Maryland
corporation.

               "TAX ITEMS" shall have the meaning set forth in Section 6.1(c)(i)
hereof.

               "TAX PAYMENT LOAN" shall have the meaning set forth in Section
6.7(a) hereof.

               "UNITS" shall have the meaning set forth in Section 4.1(c)
hereof.

               "WITHHOLDING TAX ACT" shall have the meaning set forth in Section
6.7(a) hereof.


                                    ARTICLE 2

                  CONTINUATION AND BUSINESS OF THE PARTNERSHIP

          2.1  CONTINUATION.  The parties hereto do hereby continue the limited
partnership formed pursuant to the Original Agreement and pursuant to the
provisions of the Act and upon the terms and conditions set forth herein.  The
parties hereto agree that the rights and liabilities of the Partners shall be as
provided herein.  The parties hereto shall immediately execute and deliver all
certificates and other documents and do all filings, recording and publishing
and other acts as in the judgment of the General Partner may be appropriate to
comply with all of the requirements for the continuation of the Partnership as a
limited partnership under the Act and the qualification of the Partnership in
any jurisdiction in which the Partnership owns property or conducts business.

          2.2  NAME.  The name of the Partnership shall be SLT Realty Limited
Partnership, or such other name as shall be chosen from time to time by the
General Partner in its sole and absolute discretion; PROVIDED, HOWEVER, that the
General Partner may not choose the name (or any derivative thereof) of any
Limited Partner without the prior written consent of such Limited Partner.

          2.3  CHARACTER OF THE BUSINESS.  The purpose of the Partnership shall
be to acquire, hold, own, develop, redevelop, construct, improve, maintain,
operate, manage, sell, lease, rent, transfer, encumber, mortgage, convey,
exchange and otherwise dispose of or deal with the Properties and any other real
and personal property of all kinds; to undertake such other activities as may be
necessary, desirable or appropriate to the business of the Partnership; to
engage in such other activities as shall be necessary, desirable or appropriate
to effectuate the foregoing purposes; and to otherwise engage in any enterprise
or business in


                                      -12-
<PAGE>

which a limited partnership may engage or conduct under the Act.  The
Partnership shall have all powers necessary, desirable or appropriate to
accomplish the purposes enumerated.  In connection with the foregoing, but
subject to the terms and conditions of this Agreement, the Partnership shall
have full power and authority to enter into, perform and carry out contracts of
any kind, to borrow money and to issue evidences of indebtedness, whether or not
secured by Liens, and, directly or indirectly, to acquire and construct
additional Properties necessary or useful in connection with its business.

          2.4  LOCATION OF PRINCIPAL PLACE OF BUSINESS.  The location of the
principal place of business of the Partnership shall be at 11845 West Olympic
Boulevard, Suite 550, Los Angeles, California 90064, or such other location as
shall be selected from time to time by the General Partner in its sole and
absolute discretion; PROVIDED, HOWEVER, that the General Partner shall notify
the Limited Partners of any change in the location of the principal place of
business of the Partnership within thirty (30) days thereafter.

          2.5  REGISTERED AGENT AND REGISTERED OFFICE.  The registered agent of
the Partnership shall be The Corporation Trust Company or such other Person as
the General Partner may select in its sole and absolute discretion.  The
registered office of the Partnership in the State of Delaware shall be c/o The
Corporation Trust Company, 1209 Orange Street, Wilmington, Delaware 19801 or
such other location as the General Partner may from time to time select in its
sole discretion; PROVIDED, HOWEVER, that the General Partner shall notify the
Limited Partners of any change in the registered office or registered agent of
the Partnership within thirty (30) days thereafter.

          2.6  RESTATEMENT OF AGREEMENT.  This Agreement amended and restates
the Original Agreement and the Amendment in their entirety effective as of the
date first above written and, effective as of such date, the Original Agreement
and the Amendment shall be of no further force or effect.


                                    ARTICLE 3

                                      TERM

          3.1  COMMENCEMENT.  The Partnership's term commenced upon the filing
of the Certificate with the Secretary of State of Delaware on December 15, 1994.

          3.2  DISSOLUTION.  The Partnership shall continue until dissolved and
terminated upon the occurrence of the earliest of the following events:

               (a)  the death, dissolution, termination, withdrawal, retirement,
expulsion or Bankruptcy of a General Partner, unless the Partnership's business
is continued as provided in Section 9.1 hereof;



                                      -13-
<PAGE>

               (b)  the election to dissolve the Partnership made in writing by
the General Partner;

               (c)  the sale or other disposition of all or substantially all of
the assets of the Partnership unless the General Partner elects to continue the
Partnership business for the purpose of the receipt and the collection of
indebtedness or the collection of any other consideration to be received in
exchange for the assets of the Partnership (which activities shall be deemed to
be part of the winding up of the affairs of the Partnership);

               (d)  the entry of a decree of judicial dissolution of the
Partnership pursuant to the provisions of the Act, which decree is final and not
subject to appeal; or

               (e)  December 31, 2094.


                                    ARTICLE 4

                              CAPITAL CONTRIBUTIONS

          4.1  CAPITAL CONTRIBUTIONS; UNITS.

               (a)  As of the date first above written, the Partners have the
Percentage Interests in the Partnership as set forth in Exhibit A which
Percentage Interests shall be adjusted to the extent necessary to reflect
properly exchanges, redemptions or conversions of Partnership Interests, Capital
Contributions, the issuance of additional Partnership Interests or any other
event having an effect on a Partner's Percentage Interest, in each case to the
extent permitted by and in accordance with this Agreement.  Except to the extent
specifically set forth in this Agreement with respect to the General Partner,
the Partners shall have no obligation to make any additional Capital
Contributions or loans to the Partnership, even if the failure to do so could
result in the Bankruptcy or insolvency of the Partnership or any other adverse
consequence to the Partnership.

               (b)  The General Partner shall, from time to time, contribute
cash or Property to the Partnership such that the General Partner's Percentage
Interest shall at all times be at least one (1) percent and the General
Partner's Capital Account balance shall be at least the lesser of $500,000 or
one (1) percent of the total positive Capital Account balances for the
Partnership.

               (c)  The interest of a Partner (or an assignee of a Partner) in
capital, allocations of Net Income, Net Losses and distributions shall be
evidenced by the issuance to such Partner (or assignee) of one or more "Units."
The aggregate total of all Units outstanding and the ownership of Units by each
Partner, as of the date of this Agreement, are as set forth on Exhibit A hereto.


                                      -14-
<PAGE>

               (d)  From time to time, the General Partner may cause the
Partnership to issue additional Partnership Interests to existing or newly-
admitted Partners in exchange for additional Capital Contributions (including
Capital Contributions pursuant to Section 4.1(b)).  If the General Partner
contributes to the Partnership the net proceeds to the General Partner from any
offering or sale of Paired Shares (including, without limitation, any issuance
of Paired Shares pursuant to the exercise of options, warrants, convertible
securities, or similar rights to acquire Paired Shares), the Partnership shall
issue to the General Partner Units equal in number to the number of Paired
Shares issued in such offering.

               (e)  The General Partner is hereby authorized to cause the
Partnership to issue Partnership Interests in one or more classes or one or more
series of any of such classes, with such designations, preferences and relative,
participating, optional or other special rights, powers and duties, including
rights, powers and duties senior to the then-existing Partnership Interests and
Units, as shall be determined by the General Partner in its sole and absolute
discretion, including (i) the allocation of items of Partnership income, gain,
loss, deduction and credit to each such class or series of Partnership Interests
and (ii) the rights of each such class or series of Partnership Interests to
share in Partnership distributions (including liquidating distributions);
PROVIDED, HOWEVER, that no such additional Partnership Interests shall be issued
to the General Partner unless (x) the additional Partnership Interests are
issued in connection with an issuance of shares of the General Partner, which
shares have designations, preferences and other rights, all such that the
economic interests of such shares are substantially similar to the designations,
preferences and other rights of the additional Partnership Interests issued to
the General Partner in accordance with this Section 4.1(e) and (y) the General
Partner contributes to the Partnership an amount equal to the net proceeds
received by the General Partners in connection with the issuance of such shares.

               (f)  In the event of any change in the outstanding number of
Paired Shares by reason of any share dividend, split, reverse split,
recapitalization, merger, consolidation or combination, the number of Units held
by each Partner (or assignee) shall be proportionately adjusted such that, to
the extent possible, one Unit remains the equivalent of one Share without
dilution.  It is the intent of the Partners that, to the extent possible, the
number of Units held by the General Partner shall at all times equal the number
of issued and outstanding Shares.

               (g)  No fractional Units shall remain outstanding.  In lieu of
issuing a fractional Unit to a holder of Units, the number of Units to be held
by such holder shall be rounded to the nearest whole Unit.

          4.2  PERCENTAGE INTERESTS.  The Percentage Interest of a Partner shall
be equal to the percentage obtained by dividing (a) the number of Units held by
such Partner (including Units held by assignees of such Partner who have not
been admitted as Partners) by (b) the total number of issued and outstanding
Units.


                                      -15-
<PAGE>

          4.3  PURCHASE RIGHTS.  If the General Partner grants, issues or sells
any options, convertible securities or rights to purchase shares, warrants, or
other property PRO RATA to the record holders of Shares (collectively, "PURCHASE
RIGHTS"), then the Partners shall, to the extent practicable and consistent with
the other provisions of this Agreement, be entitled to acquire from the
Partnership interests in the Partnership that are substantially similar in
amount, tone and tenor to the Purchase Rights to which such Partners would be
entitled if such Partners had converted their Partnership Interests into Paired
Shares immediately prior to the grant, issue or sale of the Purchase Rights.

          4.4  REDEMPTION.  If the General Partner shall redeem any of its
outstanding Shares (including the issuance of cash in lieu of fractional
Shares), the Partnership shall concurrently therewith redeem an equal number of
Units held by the General Partner for the same price as paid by the General
Partner for the redemption of such Shares.  Similar redemptions of interests of
the General Partner in the Partnership shall occur if any other outstanding
securities of the General Partner are redeemed or otherwise retired.

          4.5  NO THIRD PARTY BENEFICIARIES.  No creditor or other third party
shall have the right to enforce any right or obligation of any Partner to make
Capital Contributions or loans or to pursue any other right or remedy hereunder
or at law or in equity, it being understood and agreed that the provisions of
this Agreement shall be solely for the benefit of, and may be enforced solely
by, the parties hereto and their respective successors and assigns.  None of the
rights or obligations of the Partners herein set forth to make Capital
Contributions or loans to the Partnership shall be deemed an asset of the
Partnership for any purpose by any creditor or other third party, nor may such
rights or obligations be sold, transferred or assigned by the Partnership or
pledged or encumbered by the Partnership to secure any debt or other obligation
of the Partnership or of any of the Partners.

          4.6  NO INTEREST ON OR RETURN OF CAPITAL CONTRIBUTION.  No Partner
shall be entitled to interest on its Capital Contribution or Capital Account.
Except as provided herein or by law, no Partner shall have any right to demand
or receive the return of its Capital Contribution.


                                    ARTICLE 5

                                 INDEMNIFICATION

          5.1  INDEMNIFICATION OF GENERAL PARTNER.

               (a)  To the fullest extent permitted by law, the Partnership
shall and does hereby indemnify an Indemnitee from and against any and all
losses, claims, damages, liabilities, joint or several, expenses (including
reasonable legal fees and expenses), judgments, fines, settlements, and other
amounts arising from any and all claims, demands, actions, suits or proceedings
(including arbitration and mediation proceedings), civil, criminal,
administrative or investigative, that relate, directly or indirectly, to the
formation,


                                      -16-
<PAGE>

business or operations of the Partnership in which any Indemnitee may be
involved, or is threatened to be involved, as a party, witness or otherwise, by
reason of the fact that such Person was an Indemnitee, whether or not the same
shall proceed to judgment or be settled or otherwise be brought to a conclusion,
except only if and to the extent that it is finally adjudicated that the act or
omission of the Indemnitee was material to the matter giving rise to the
proceeding and was committed with fraud, gross negligence or willful misconduct.
The termination of any proceeding by judgment, order or settlement does not
create a presumption that the Indemnitee did not meet the requisite standard of
conduct set forth in this Section 5.1(a).  Any indemnification pursuant to this
Section 5.1 shall be made only out of the assets of the Partnership and no
Partner shall have any personal liability therefor.  The provisions of this
Section 5.1 are for the benefit of the Indemnitees, their heirs, successors,
assigns, personal representatives and administrators, and shall not be deemed to
create any rights for the benefit of any other Persons.  The foregoing
notwithstanding, the General Partner shall not be entitled to indemnification
from the Partnership with respect to matters provided for in Sections 9.1 and
9.2 of the Formation Agreement.

               (b)  Reasonable expenses incurred by an Indemnitee who is a party
or witness in a proceeding shall be paid or reimbursed by the Partnership in
advance of the final disposition of the proceeding upon receipt by the
Partnership of (i) a written affirmation by the Indemnitee of the Indemnitee's
good faith belief that the standard of conduct necessary for indemnification by
the Partnership, as authorized in this Section 5.1, has been met, and (ii) a
written undertaking by or on behalf of the Indemnitee to repay the amount paid
or reimbursed if it shall ultimately be determined that such Indemnitee is not
entitled to be indemnified hereunder.

               (c)  The indemnification provided by this Section 5.1 shall be in
addition to any other rights to which an Indemnitee may be entitled under any
agreement, as a matter of law or otherwise, and shall continue as to an
Indemnitee who has ceased to serve in such capacity.  The Partnership shall
purchase and maintain insurance, on behalf of the Indemnitees, against any
liability that may be asserted against or expenses that may be incurred by such
Person in connection with the Partnership's activities, regardless of whether
the Partnership would have the power to indemnify such Person against such
liability under the provisions of this Agreement.  An Indemnitee shall not be
denied indemnification in whole or in part under this Section 5.1 solely because
the Indemnitee had an interest in the transaction with respect to which the
indemnification applies.

               (d)  For purposes of this Section 5.1, the Partnership shall be
deemed to have requested an Indemnitee to serve as fiduciary of an employee
benefit plan whenever the performance by it of its duties to the Partnership
also imposes duties on, or otherwise involves services by, it to the plan or
participants or beneficiaries of the plan; excise taxes assessed on an
Indemnitee with respect to an employee benefit plan pursuant to applicable law
shall constitute fines within the meaning of this Section 5.1; and actions taken
or omitted by the Indemnitee with respect to an employee benefit plan in the
performance of its duties for a purpose reasonably believed by it to be in the
interest of the participants and


                                      -17-
<PAGE>

beneficiaries of the plan shall be deemed to be for a purpose which is not
opposed to the best interests of the Partnership.

          5.2  INDEMNIFICATION OF LIMITED PARTNERS.  From and after the date
hereof, the Partnership shall indemnify and hold harmless each Limited Partner,
its Affiliates, employees, officers, directors and agents against and from all
liability, demands, claims, actions or causes of action, assessments, losses,
fines, penalties, costs, damages and expenses (including, without limitation,
reasonable attorneys' and accountants' fees and expenses) sustained or incurred
by such Limited Partner or Affiliate or any assignee or successor thereof
(including, without limitation, any permitted assignee of a Limited Partner
under Article 9 hereof) as a result of or arising out of any action, suit or
proceeding (including mediation and arbitration proceedings) (a) arising out of
or relating to the operation of the Partnership's business or the Limited
Partner being a Partner in the Partnership (excluding, specifically, actions,
suits or proceedings arising out of actual or alleged breaches of a Partner's
representations, warranties or covenants hereunder or pursuant to the Formation
Agreement or arising out of acts by a Limited Partner other than in its capacity
as such) and (b) naming a Limited Partner or any of its Affiliates as a party to
such proceeding.  Any indemnification pursuant to this Section 5.2 shall be made
only out of the assets of the Partnership and no Partner shall have any personal
liability therefor.  The provisions of this Section 5.2 are for the benefit of
the Limited Partners, their Affiliates, employees, officers, directors and
agents, and shall not be deemed to create any rights for the benefit of any
other Persons.

          5.3  NOTICE OF CLAIMS.  If any Person believes that it is entitled to
indemnification under this Article 5, such Person shall so notify the
Partnership promptly in writing describing such claim for indemnification, the
amount thereof, if known, and the method of computation, all with reasonable
particularity and containing a reference to the provisions of this Agreement in
respect of which such claim shall have occurred; PROVIDED, HOWEVER, that the
omission by such indemnified party to give notice as provided herein shall not
relieve the Partnership of its indemnification obligation under this Article 5
except to the extent that the Partnership is materially damaged as a result of
such failure to give notice.  If any action at law or suit in equity is
instituted by or against a third party with respect to which any of the Persons
entitled to indemnification under this Article 5 intends to make a claim for
indemnification under this Article 5, any such Person shall promptly notify the
Partnership of such action or suit.  Any Person entitled to indemnification
hereunder shall use reasonable efforts to minimize the amount of any claim for
indemnification hereunder.

          5.4  THIRD PARTY CLAIMS.  In the event of any claim for
indemnification hereunder resulting from or in connection with any claim or
legal proceeding by a third party, the indemnified Person shall give such notice
thereof to the Partnership not later than twenty (20) business days prior to the
time any response to the asserted claim is required, if possible, and in any
event within fifteen (15) days following the date such indemnified Person has
actual knowledge thereof; PROVIDED, HOWEVER, that the omission by such
indemnified Person to give notice as provided herein shall not relieve the
Partnership of its indemnification obligation under this Article 5 except to the
extent that the Partnership is


                                      -18-
<PAGE>

materially damaged as a result of such failure to give notice.  In the event of
any such claim for indemnification resulting from or in connection with a claim
or legal proceeding by a third party, the Partnership may, at its sole cost and
expense, assume the defense thereof; PROVIDED, HOWEVER, that counsel for the
Partnership, who shall conduct the defense of such claim or legal proceeding,
shall be reasonably satisfactory to the indemnified Person; and PROVIDED,
FURTHER, that if the defendants in any such actions include both the indemnified
Persons and the Partnership and the indemnified Persons shall have reasonably
concluded that there may be legal defenses or rights available to them which
have not been waived and are in actual or potential conflict with those
available to the Partnership, the indemnified Persons shall have the right to
select one law firm reasonably acceptable to the Partnership to act as separate
counsel, on behalf of such indemnified Persons, at the expense of the
Partnership.  Unless the indemnified Persons are represented by separate counsel
pursuant to the second proviso of the immediately preceding sentence, if the
Partnership assumes the defense of any such claim or legal proceeding, it shall
not consent to entry of any judgment, or enter into any settlement, that (a) is
not subject to indemnification in accordance with the provisions in this Article
5, (b) provides for injunctive or other non-monetary relief affecting the
indemnified Persons or (c) does not include as an unconditional term thereof the
giving by each claimant or plaintiff to such indemnified Persons of a release
from all liability with respect to such claim or legal proceeding, without the
prior written consent of the indemnified Persons (which consent, in the case of
clauses (b) and (c), shall not be unreasonably withheld or delayed); and
PROVIDED, FURTHER, that, unless the indemnified Persons are represented by
separate counsel pursuant to the second proviso of the immediately preceding
sentence, the indemnified Persons may, at their own expense, participate in any
such proceeding with the counsel of their choice without any right of control
thereof.  So long as the Partnership is in good faith defending such claim or
proceeding, the indemnified Persons shall not compromise or settle such claim or
proceeding without the prior written consent of the Partnership, which consent
shall not be unreasonably withheld or delayed.  If the Partnership does not
assume the defense of any such claim or litigation in accordance with the terms
hereof, the indemnified Persons may defend against such claim or litigation in
such manner as they may deem appropriate, including, without limitation,
settling such claim or litigation (after giving prior written notice of the same
to the Partnership and obtaining the prior written consent of the Partnership,
which consent shall not be unreasonably withheld or delayed) on such terms as
the indemnified Persons may deem appropriate, and the Partnership will promptly
indemnify the indemnified Persons in accordance with the provisions of this
Article 5.

          5.5  INDEMNIFICATION PURSUANT TO FORMATION AGREEMENT.  If any
obligation pursuant to the indemnification provisions of Article IX of the
Formation Agreement would otherwise require the indemnifying Person to make a
cash payment to the indemnified Person then, subject to Article 9 hereof, in
lieu of making all or any portion of such cash payment, the indemnifying Person
may transfer Units of equivalent value to the indemnified Person.  For purposes
of the preceding sentence, the value of a Unit shall be treated as equal to
ninety-five (95) percent of the average closing price of a Paired Share for the
ten (10) trading day period commencing fifteen (15) trading days prior to the
date the indemnifying Person would otherwise be required to pay cash to the
indemnified Person.  Indemnification through


                                      -19-
<PAGE>

the transfer of Units pursuant to this Section 5.5 may only be made if
(a) indemnification through the transfer of an equal number of units of the
Operating Partnership is being made pursuant to Section 5.5 of the Amended and
Restated Limited Partnership Agreement of SLC Operating Limiting Partnership or
(b) the indemnifying Person otherwise makes arrangements for the transfer to the
indemnified Person (or its designee) of an equal number of units of the
Operating Partnership.


                                    ARTICLE 6

         ALLOCATIONS, DISTRIBUTIONS AND OTHER TAX AND ACCOUNTING MATTERS

          6.1  ALLOCATIONS.  The Net Income, Net Loss and other Partnership
items shall be allocated pursuant to the provisions of this Section 6.1 hereto.

               (a)  ALLOCATION OF NET INCOME AND NET LOSS.

                    (i)  NET INCOME.  Except as otherwise provided herein, Net
Income for any fiscal year or other applicable period shall be allocated in the
following order and priority:

                         (A)  first, to the General Partner, until the
cumulative Net Income allocated pursuant to this clause (i)(A) for the current
and all prior periods equals the cumulative Net Loss allocated pursuant to the
second sentence of clause (ii) hereof for all prior periods; and

                         (B)  thereafter, the balance of the Net Income, if any,
shall be allocated to the holders of Units in accordance with their respective
holdings of Units.

                    (ii) NET LOSS.  Except as otherwise provided herein, Net
Loss of the Partnership for each fiscal year or other applicable period shall be
allocated to the holders of Units in accordance with their respective holdings
of Units.  The preceding sentence notwithstanding, to the extent any Net Loss
allocated to a holder would cause such a holder to have an Adjusted Capital
Account Deficit as of the end of the fiscal year to which such Net Loss relates,
such Net Loss shall not be allocated to such holder and instead shall be
allocated to the General Partner.

               (b)  SPECIAL ALLOCATIONS.  Notwithstanding any provisions of
Section 6.1(a) hereof, the following special allocations shall be made in the
following order:

                    (i)  MINIMUM GAIN CHARGEBACK.  Notwithstanding any other
provision of this Article 6, if there is a net decrease in Partnership Minimum
Gain for any Partnership fiscal year (except as a result of conversion or
refinancing of Partnership indebtedness, certain capital contributions or
revaluation of the Partnership property as


                                      -20-
<PAGE>

further outlined in Section 1.704-2(f) of the Regulations), each holder of Units
shall be specially allocated items of Partnership income and gain for such year
(and, if necessary, subsequent years) in an amount equal to that holder's share
of the net decrease in Partnership Minimum Gain as determined under Section
1.704-2(g) of the Regulations.  The items to be so allocated shall be determined
in accordance with Section 1.704-2(f) of the Regulations.  This clause (i) is
intended to comply with the minimum gain chargeback requirement in said section
of the Regulations and shall be interpreted consistently therewith.  Allocations
pursuant to this clause (i) shall be made in proportion to the respective
amounts required to be allocated to each holder of Units pursuant hereto.

                    (ii) MINIMUM GAIN CHARGEBACK ATTRIBUTABLE TO PARTNER
NONRECOURSE DEBT.  Notwithstanding any other provision of this Article 6, if
there is a net decrease in Minimum Gain Attributable to Partner Nonrecourse Debt
during any fiscal year (other than due to the conversion, refinancing or other
change in the debt instrument causing it to become partially or wholly
nonrecourse, certain capital contributions, or certain revaluations of
Partnership property (as further outlined in Section 1.704-2(i)(4) of the
Regulations), each holder of Units shall be specially allocated items of
Partnership income and gain for such year (and, if necessary, subsequent years)
in an amount equal to the holder's share of the net decrease in the Minimum Gain
Attributable to Partner Nonrecourse Debt as determined under Section 1.704-2(i)
of the Regulations.  The items to be so allocated shall be determined in
accordance with Sections 1.704-2(i)(4) and (j)(2) of the Regulations.  This
clause (ii) is intended to comply with the minimum gain chargeback requirement
with respect to Partner Nonrecourse Debt contained in said section of the
Regulations and shall be interpreted consistently therewith.  Allocations
pursuant to this clause (ii) shall be made in proportion to the respective
amounts required to be allocated to each holder of Units.

                    (iii)     QUALIFIED INCOME OFFSET.  In the event a holder of
Units unexpectedly receives any adjustments, allocations or distributions
described in Section 1.704-1(b)(2)(ii) (d)(4), (5), or (6) of the Regulations,
and such holder has an Adjusted Capital Account Deficit, items of Partnership
income and gain shall be specially allocated to such holder in an amount and
manner sufficient to eliminate the Adjusted Capital Account Deficit as quickly
as possible, provided that an allocation pursuant to this Section 6.1(b)(iii)
shall be made only if and to the extent that such holder would have Adjusted
Capital Account Deficit after all other allocations provided for in this
Article VI have been tentatively made as if this Section 6.1(b)(iii) were not in
the Agreement.  This clause (iii) is intended to constitute a "qualified income
offset" under Section 1.704-1(b)(2)(ii) (d) of the Regulations and shall be
interpreted consistently therewith.

                    (iv) GROSS INCOME ALLOCATION.  In the event any holder of
Units has a deficit Capital Account at the end of any fiscal year which is in
excess of the sum of (x) the amount such holder is obligated to restore pursuant
to any provision of this Agreement, and (y) the amount such holder is deemed to
be obligated to restore pursuant to the penultimate sentences of Sections
1.704-2(g)(1) and 1.704-2(i)(5) of the Regulations, each such holder shall be
specially allocated items of Partnership income and gain in the amount of such
excess as quickly as possible, provided that an allocation pursuant to this
Section


                                      -21-
<PAGE>

6.1(b)(iv) shall be made only if and to the extent that such holder would have a
Capital Account Deficit in excess of such sum after all other allocations
provided for in this Article 6 have been made as if Section 6.1(b)(iii) hereof
and this Section 6.1(b)(iv) were not in the Agreement.

                    (v)  NONRECOURSE DEDUCTIONS.  Nonrecourse Deductions for any
fiscal year or other applicable period shall be allocated to the holders of
Units in accordance with their respective holdings of Units.  For purposes of
Section 1.752-3(a) (3) of the Regulations, "excess nonrecourse liabilities"
shall be allocated among the holders of Units in proportion to their respective
holdings of Units.

                    (vi) PARTNER NONRECOURSE DEDUCTIONS.  Partner Nonrecourse
Deductions for any fiscal year or other applicable period shall be specially
allocated to the holder of Units that bears the economic risk of loss with
respect to the Partner Nonrecourse Debt in respect of which such Partner
Nonrecourse Deductions are attributable (as determined under Sections 1.704-2(b)
(4) and (i) (1) of the Regulations).

                    (vii)     SECTION 754 ADJUSTMENTS.  To the extent an
adjustment to the adjusted tax basis of any Partnership asset pursuant to
Section 734(b) or Section 743(b) of the Code is required, pursuant to Section
1.704-1(b)(2)(iv)(m)(2) or Section 1.704-1(b)(2)(iv)(m)(4) of the Regulations,
to be taken into account in determining Capital Accounts, the amount of such
adjustment to Capital Accounts shall be treated as an item of gain (if the
adjustment increases the basis of the asset) or loss (if the adjustment
decreases such basis) and such gain or loss shall be specially allocated to
holders of Units in accordance with their interests in a manner consistent with
the manner in which their Capital Accounts are required to be adjusted pursuant
to such sections of the Regulations.

                    (viii)    CURATIVE ALLOCATIONS.  The Regulatory Allocations
shall be taken into account in allocating other items of income, gain, loss, and
deduction among the holders of Units so that, to the extent possible, the
cumulative net amount of allocations of Partnership items under Sections 6.1(a)
and (b) hereof shall be equal to the net amount that would have been allocated
to each holder of Units if the Regulatory Allocations had not occurred.  This
subparagraph (viii) is intended to minimize to the extent possible and to the
extent necessary any economic distortions which may result from application of
the Regulatory Allocations and shall be interpreted in a manner consistent
therewith.  For purposes hereof, "REGULATORY ALLOCATIONS" shall mean the
allocations provided under this Section 6.1(b) (other than this subparagraph)
and allocations pursuant to the last sentence of Section 6.1(a)(ii) hereof.

                    (ix) VARYING INTERESTS.  In the event the number of Units
outstanding during a fiscal year changes, the allocations pursuant to this
Article 6 shall be made by the General Partner to take such varying interests
into account in any reasonable manner permitted under the Code and the
Regulations.


                                      -22-
<PAGE>

               (c)  TAX ALLOCATIONS.

                    (i)  GENERALLY.  Subject to clauses (ii) and (iii) hereof,
items of income, gain, loss, deduction and credit to be allocated for income tax
purposes (collectively, "TAX ITEMS") shall be allocated among the holders of
Units on the same basis as their respective book items.

                    (ii) SECTIONS 1245/1250 RECAPTURE.  If any portion of gain
from the sale of property is treated as gain which is ordinary income by virtue
of the application of Sections 1245 or 1250 of the Code ("AFFECTED GAIN"), then
(A) such Affected Gain shall be allocated among the holders of Units in the same
proportion that the depreciation and amortization deductions giving rise to the
Affected Gain were allocated and (B) other Tax Items of gain of the same
character that would have been recognized, but for the application of Sections
1245 and/or 1250 of the Code, shall be allocated away from those holders of
Units who are allocated Affected Gain pursuant to clause (A) so that, to the
extent possible, the other holders of Units are allocated the same amount, and
type, of capital gain that would have been allocated to them had Sections 1245
and/or 1250 of the Code not applied.  For purposes hereof, in order to determine
the proportionate allocations of depreciation and amortization deductions for
each fiscal year or other applicable period, such deductions shall be deemed
allocated on the same basis as Net Income or Net Loss for such respective
period.

                    (iii)     ALLOCATIONS RESPECTING SECTION 704(c) OF THE CODE
AND REVALUATIONS.  Property contributed to the Partnership shall be subject to
Section 704(c) of the Code and the Regulations thereunder so that,
notwithstanding paragraph (b) hereof, taxable gain from disposition, taxable
loss from disposition and tax depreciation with respect to Partnership property
that is subject to Section 704(c) of the Code and/or Section 1.704-1(b) (2) (iv)
(f) of the Regulations (collectively "SECTION 704(c) TAX ITEMS") shall be
allocated on a property by property basis in accordance with said Code Section
and/or the Regulations thereunder, as the case may be.  The allocation of
Section 704(c) Tax Items shall be made pursuant to the "traditional method" of
Section 1.704-3(b) of the Regulations.  The General Partner will not specially
allocate Tax Items (other than the Section 704(c) Tax Items) to cure for the
effect of the ceiling rule.  Allocations pursuant to this Section 6.1(c)(iii)
are solely for purposes of federal, state, and local taxes and shall not affect,
or in any way be taken into account in computing, the Capital Account or share
of Net Income, Net Loss, other items, or distributions of any holder of Units
pursuant to any provision of this Agreement.

                    (iv) TAX CREDITS AND OTHER ITEMS.  Tax credits and other
items shall be allocated in accordance with the holdings of Units to the extent
permitted under Section 1.704-1(b)(4)(ii) of the Regulations or other applicable
provision of the Code and Regulations and otherwise in accordance with such
provisions.

                    (v)  SENIOR DEBT.  Any income (including income from
discharge of indebtedness), gain, correlative adjustments, loss, deduction or
retirement or


                                      -23-
<PAGE>

other premium relating to the assumption of the Senior Debt by the Partnership,
the repayment of or refinancing of the Senior Debt, the contribution of any
portion of the Senior Debt to the Partnership or the defeasance of any portion
of the Senior Debt as a result of the application of Section 108(e)(4) of the
Code and the Regulations thereunder shall be specially allocated to the General
Partner.

          6.2  DISTRIBUTIONS.  The General Partner shall cause the Partnership
to distribute all, or such portion as the General Partner may in its reasonable
discretion determine, of Net Cash Flow to the holders of Units who are holders
on the Partnership Record Date with respect to such distribution.  All such
distributions shall be made pro rata in accordance with the holders' ownership
of Units.  Notwithstanding the foregoing, the General Partner is authorized to
cause the Partnership to distribute sufficient amounts, pro rata by ownership of
Units, to enable the General Partner to pay shareholder dividends that will
satisfy the REIT Requirements.

          6.3  BOOKS OF ACCOUNT.  At all times during the continuance of the
Partnership, the General Partner shall maintain or cause to be maintained full,
true, complete and correct books of account in accordance with GAAP, using the
calendar year as the fiscal and taxable year of the Partnership.  In addition,
the Partnership shall keep all records required to be kept pursuant to the Act.

          6.4  REPORTS.  The General Partner shall cause to be sent to the
Limited Partners promptly after receipt of the same from the Accountants and in
no event later than 105 days after the close of each fiscal year of the
Partnership, copies of Audited Financial Statements for the Partnership, or of
the General Partner if such statements are prepared solely on a consolidated
basis with the General Partner, for the immediately preceding fiscal year of the
Partnership.  The Partnership shall also cause to be prepared such reports
and/or information as are necessary for the General Partner to determine its
qualification as a REIT and its compliance with REIT Requirements.

          6.5  TAX ELECTIONS AND RETURNS.  All elections required or permitted
to be made by the Partnership under any applicable tax law shall be made by the
General Partner in its sole and absolute discretion, except that the General
Partner shall, if requested by a Limited Partner, file an election on behalf of
the Partnership pursuant to Section 754 of the Code to adjust the basis of the
Partnership property in the case of a transfer of a Partnership Interest or
distribution from the Partnership, including transfers made in connection with
the exercise of the Rights, made in accordance with the provisions of the
Agreement.  The General Partner shall cause the Accountants to prepare and
submit to the Limited Partner Representative on or before July 15th of each year
for review drafts of all federal and state income tax returns of the
Partnership.  If the Limited Partner Representative determines that any
modifications to the tax returns of the Partnership should be considered, the
Limited Partner Representative shall, within fifteen (15) days following receipt
of such tax returns from the Accountants or the General Partner, indicate to the
Accountants or to the General Partner the suggested revisions to the tax
returns, which returns shall be resubmitted to the Limited Partner
Representative for its review (but not approval).  The Limited Partner


                                      -24-
<PAGE>

Representative shall complete their review of the resubmitted returns within ten
(10) days after receipt thereof from the Accountants or the General Partner.
The General Partner shall consult in good faith with the Limited Partner
Representative regarding any proposed modifications to the tax returns of the
Partnership.  The General Partner shall be responsible for preparing and filing
all federal and state tax returns for the Partnership and furnishing copies
thereof to the Partners, together with required Partnership schedules showing
allocations of tax items, copies of all within the period of time prescribed by
law.  The General Partner shall use reasonable efforts to make available to the
holders of Units final K-1's not later than September 15 of each year.

          6.6  TAX MATTERS PARTNER.  The General Partner is hereby designated as
the Tax Matters Partner within the meaning of Section 6231(a)(7) of the Code
(and any corresponding provisions of state and local law) for the Partnership;
PROVIDED, HOWEVER, that (a) in exercising its authority as Tax Matters Partner,
the General Partner shall be limited by the provisions of this Agreement
affecting tax aspects of the Partnership; (b) the General Partner shall consult
in good faith with the Limited Partner Representative regarding the filing of an
administrative adjustment request with respect to the Partnership before filing
such request, it being understood, however, that the provisions hereof shall not
be construed to limit the ability of any Partner, including the General Partner,
to file an administrative adjustment request on its own behalf pursuant to
Section 6227(a) of the Code; (c) the General Partner shall consult in good faith
with the Limited Partner Representative regarding the filing of a petition for
judicial review of an administrative adjustment request under Section 6228 of
the Code, or a petition for judicial review of a final partnership
administrative judgment under Section 6226 of the Code relating to the
Partnership before filing such petition; (d) the General Partner shall give
prompt notice to the Limited Partner Representative and any notice partners
under Section 6231 of the Code of the receipt of any written notice that the
Internal Revenue Service intends to examine or audit Partnership income tax
returns for any year, receipt of written notice of the beginning of an
administrative proceeding at the Partnership level relating to the Partnership
under Section 6223 of the Code, receipt of written notice of the final
Partnership administrative adjustment relating to the Partnership pursuant to
Section 6223 of the Code, and receipt of any request from the Internal Revenue
Service for waiver of any applicable statute of limitations with respect to the
filing of any tax return by the Partnership; and (e) the General Partner shall
promptly notify the Limited Partner Representative if the General Partner does
not intend to file for judicial review with respect to the Partnership.  Similar
provisions shall apply in the case of any audit or examination by a state or
local taxing authority.

          6.7  WITHHOLDING PAYMENTS REQUIRED BY LAW.

               (a)  Unless treated as a Tax Payment Loan (as hereinafter
defined), any amount paid by the Partnership for or with respect to any holder
of Units on account of any withholding tax or other tax payable with respect to
the income, profits or distributions of the Partnership pursuant to the Code,
the Regulations, or any state or local statute, regulation, notice, ruling or
ordinance requiring such payment (a "WITHHOLDING TAX ACT") shall be treated as a
distribution to such holder for all purposes of this Agreement, consistent


                                      -25-
<PAGE>

with the character or source of the income, profits or cash which gave rise to
the payment or withholding obligation.  To the extent that the amount required
to be remitted by the Partnership under the Withholding Tax Act exceeds the
amount then otherwise distributable to such holder, unless and to the extent
that funds shall have been provided by such holder pursuant to the last sentence
of this Section 6.7(a), the excess shall constitute a loan from the Partnership
to such holder (a "TAX PAYMENT LOAN") which shall be payable upon demand and
shall bear interest, from the date that the Partnership makes the payment to the
relevant taxing authority, at the rate announced from time to time by Citibank,
N.A. (or any successor thereto) as its "prime rate", plus four (4) percent per
annum, compounded monthly (but in no event higher than the highest interest rate
permitted by applicable law).  So long as any Tax Payment Loan to any holder of
Units or the interest thereon remains unpaid, the Partnership shall make future
distributions due to such holder under this Agreement by applying the amount of
any such distributions first to the payment of any unpaid interest on such Tax
Payment Loan and then to the repayment of the principal thereof, and no such
future distributions shall be paid to such holder until all of such principal
and interest has been paid in full.  If the amount required to be remitted by
the Partnership under the Withholding Tax Act exceeds the amount then otherwise
distributable to a holder of Units, the Partnership shall notify such holder at
least five (5) Business Days in advance of the date upon which the Partnership
would be required to make a Tax Payment Loan under this Section 6.7(a) (the "TAX
PAYMENT LOAN DATE") and provide such holder the opportunity to pay to the
Partnership, on or before the Tax Payment Loan Date, all or a portion of such
deficit.

               (b)  The General Partner shall have the authority to take all
actions necessary to enable the Partnership to comply with the provisions of any
Withholding Tax Act applicable to the Partnership and to carry out the
provisions of this Section 6.7.  Nothing in this Section 6.7 shall create any
obligation on the General Partner to advance funds to the Partnership or to
borrow funds from third parties in order to make any payments on account of any
liability of the Partnership under a Withholding Tax Act.

               (c)  In the event that a Tax Payment Loan is not paid by a holder
of Units within thirty (30) days after written demand therefor is made by the
General Partner, the General Partner may cause all distributions that would
otherwise be made to such holder to be retained by the Partnership, or sell such
holder's Units for sale proceeds, in each case up to the amount necessary to
repay such Tax Payment Loan, including all accrued and unpaid interest therein,
and such retained distributions or sale proceeds shall be applied against,
first, the accrued interest on and, second, the principal of, such Tax Payment
Loan.


                                      -26-
<PAGE>

                                    ARTICLE 7

             RIGHTS, DUTIES AND RESTRICTIONS OF THE GENERAL PARTNER

          7.1  POWERS AND DUTIES OF GENERAL PARTNER.


               (a)  The General Partner shall be responsible for the management
of the Partnership's business and affairs.  Except as otherwise herein expressly
provided, the General Partner shall have, and is hereby granted, full and
complete power, authority and discretion to take such action for and on behalf
of the Partnership and in its name as the General Partner shall, in its sole and
absolute discretion, deem necessary or appropriate to carry out the
Partnership's business and the purposes for which the Partnership was organized.
Except as otherwise expressly provided herein, the General Partner shall, on
behalf of, and at the expense of, the Partnership, have the right, power and
authority:

                    (1)  to manage, control, invest, reinvest, acquire by
purchase, lease or otherwise, sell, contract to purchase or sell, grant, obtain,
or exercise options to purchase, options to sell or conversion rights, assign,
transfer, convey, deliver, endorse, exchange, pledge, mortgage, abandon,
improve, repair, maintain, insure, lease for any term and otherwise deal with
any and all property of whatsoever kind and nature, and wheresoever situated, in
furtherance of the business or purposes of the Partnership;

                    (2)  to acquire, directly or indirectly, interests in real
estate of any kind and of any type, and any and all kinds of interests therein
(including, without limitation, Entities investing therein), and to determine
the manner in which title thereto is to be held; to manage (directly or through
property managers), insure against loss, protect and subdivide any of the real
estate, interests therein or parts thereof; to improve, develop or redevelop any
such real estate; to participate in the ownership and development of any
property; to dedicate for public use, to vacate any subdivisions or parts
thereof, to resubdivide, to contract to sell, to grant options to purchase or
lease, to sell on any terms; to convey, mortgage, pledge or otherwise encumber
said property, or any part thereof; to lease said property or any part thereof
from time to time, upon any terms and for any period of time, and to renew or
extend leases, to amend, change or modify the terms and provisions of any leases
and to grant options to lease and options to renew leases and options to
purchase; to partition or to exchange said real property, or any part thereof,
for other real or personal property; to grant easements or charges of any kind;
to release, convey or assign any right, title or interest in or about or
easement appurtenant to said property or any part thereof; to construct and
reconstruct, remodel, alter, repair, add to or take from buildings on any
property in which the Partnership owns an interest; to insure any Person having
an interest in or responsibility for the care, management or repair of such
property; to direct the trustee of any land trust to mortgage, lease, convey or
contract to convey the real estate held in such land trust or to execute and
deliver deeds, mortgages, notes and any and all documents pertaining to the
property subject to such land trust or in any matter regarding such trust; and
to execute assignments of all or any part of the beneficial interest in such
land trust;


                                      -27-
<PAGE>

                    (3)   to employ, engage, indemnify or contract with or
dismiss from employment or engagement Persons to the extent deemed necessary or
appropriate by the General Partner for the operation and management of the
Partnership business, including but not limited to contractors, subcontractors,
engineers, architects, surveyors, mechanics, consultants, accountants,
attorneys, insurance brokers, real estate brokers and others;

                    (4)  to enter into contracts on behalf of the Partnership,
and to cause all Administrative Expenses to be paid;

                    (5)  to borrow or loan money, obtain or make loans and
advances from and to any Person for Partnership purposes and to apply for and
secure from or accept and grant to any Person credit or accommodations; to
contract liabilities and obligations (including interest rate swaps, caps and
hedges) of every kind and nature with or without security; and to repay,
collect, discharge, settle, adjust, compromise or liquidate any such loan,
advance, obligation or liability;

                    (6)  to grant security interests, mortgage, assign, deposit,
deliver, enter into sale and leaseback arrangements or otherwise give as
security or as additional or substitute security or for sale or other
disposition any and all Partnership property, tangible or intangible, including,
but not limited to, personal property and real estate and interests in land
trusts, and to make substitutions thereof, and to receive any proceeds thereof
upon the release or surrender thereof; to sign, execute and deliver any and all
assignments, deeds, bills of sale and contracts and instruments in writing; to
authorize, give, make, procure, accept and receive moneys, payments, property
notices, demands, protests and authorize and execute waivers of every kind and
nature; to enter into, make, execute, deliver and receive agreements,
undertakings and instruments of every kind and nature; and generally to do any
and all other acts and things incidental to any of the foregoing or with
reference to any dealings or transactions which the General Partner may deem
necessary, proper or advisable to effect or accomplish any of the foregoing or
to carry out the business and purposes of the Partnership;

                    (7)  to acquire and enter into any contract of insurance
(including, without limitation, general partner liability and partnership
reimbursement insurance policies) which the General Partner may deem necessary
or appropriate;

                    (8)  to conduct any and all banking transactions on behalf
of the Partnership; to adjust and settle checking, savings and other accounts
with such institutions as the General Partner shall deem appropriate; to draw,
sign, execute, accept, endorse, guarantee, deliver, receive and pay any checks,
drafts, bills of exchange, acceptances, notes, obligations, undertakings and
other instruments for or relating to the payment of money in, into or from any
account in the Partnership's name; to make deposits into and withdrawals from
the Partnership's bank accounts and to negotiate or discount commercial paper,
acceptances, negotiable instruments, bills of exchange and dollar drafts;


                                      -28-
<PAGE>

                    (9)  to demand, sue for, receive and otherwise take steps to
collect or recover all debts, rents, proceeds, interests, dividends, goods,
chattels, income from property, damages and all other property, to which the
Partnership may be entitled or which are or may become due the Partnership from
any Person; to commence, prosecute or enforce, or to defend, answer or oppose,
contest and abandon all legal proceedings in which the Partnership is or may
hereafter be interested; and to settle, compromise or submit to arbitration any
accounts, debts, claims, disputes and matters which may arise between the
Partnership and any other Person and to grant an extension of time for the
payment or satisfaction thereof on any terms, with or without security;

                    (10) to acquire interests in and contribute money or
property to any limited or general partnerships, joint ventures, subsidiaries or
other entities as the General Partner deems desirable;

                    (11) to maintain or cause to be maintained the Partnership's
books and records;

                    (12) to prepare and deliver, or cause to be prepared and
delivered, all financial and other reports with respect to the operations of the
Partnership, and preparation and filing of all tax returns and reports;

                    (13) to do all things which are necessary or advisable for
the protection and preservation of the Partnership's business and assets, and to
execute and deliver such further instruments and undertake such further acts as
may be necessary or desirable to carry out the intent and purposes of this
Agreement and as are not inconsistent with the terms hereof;

                    (14) subject to Section 7.5 hereof, to lease any or all of
the Properties to SLC, the Operating Partnership or the Affiliates of either on
such terms and conditions as the General Partner may from time to time agree;
and

                    (15) in general, to exercise all of the general rights,
privileges and powers permitted to be had and exercised under the Act.

To the extent the duties of the General Partner require expenditures of funds to
be paid to third parties, the General Partner shall not have any obligations
hereunder except to the extent that Partnership funds are reasonably available
to it for the performance of such duties, and nothing herein contained shall be
deemed to require the General Partner, in its capacity as such, to expend its
individual funds for payment to third parties or to undertake any specific
liability or litigation on behalf of the Partnership.

               (b)  Notwithstanding the provisions of Section 7.1(a) hereof, the
Partnership shall not take any action which (or fail to take any action, the
omission of which), in the reasonable judgement of the General Partner, in its
sole and absolute discretion, (i) could adversely affect the ability of the
General Partner to qualify or continue



                                      -29-
<PAGE>

to qualify as a REIT, (ii) could subject the General Partner to any additional
taxes under Section 857 or Section 4981 of the Code or other potentially adverse
consequences under the Code, (iii) could otherwise violate the REIT Requirements
or (iv) could violate any law or regulation of any governmental body or agency
having jurisdiction over the General Partner or its securities, unless such
action (or inaction) shall have been specifically consented to by the General
Partner in writing.

               (c)  Notwithstanding the provisions of Section 7.1(a) hereof, the
Partnership shall not commingle its funds with those of any Affiliate or other
entity; funds and other assets of the Partnership shall be separately identified
and segregated; all of the Partnership's assets shall at all times be held by or
on behalf of the Partnership, and, if held on behalf of the Partnership by
another entity, shall at all times be kept identifiable (in accordance with
customary usages) as assets owned by the Partnership; and the Partnership shall
maintain its own separate bank accounts, payroll and books of account.

               (d)  Without the consent of all the Limited Partners, the General
Partner shall have no power to do any act in contravention of this Agreement or
possess any Partnership property for other than a partnership purpose.

          7.2  [Intentionally Left Blank]

          7.3  REIMBURSEMENT OF THE GENERAL PARTNER.

               (a)  Except as provided in this Section 7.3 and elsewhere in this
Agreement (including the provisions of Articles 5, 6 and 8 hereof regarding
distributions, payments and allocations to which it may be entitled), the
General Partner shall not receive payments from or be compensated for its
services as general partner of the Partnership.

               (b)  The General Partner shall be reimbursed on a monthly basis,
or such other basis as the General Partner may determine in its sole and
absolute discretion, for all expenses it incurs relating to the ownership and
operation of, or for the benefit of, the Partnership, including, without
limitation, the Administrative Expenses.  Such reimbursements shall be in
addition to any reimbursement to the General Partner as a result of
indemnification pursuant to Section 5.1 hereof.

               (c)  The General Partner shall also be reimbursed for all
expenses it incurs relating to the organization and formation of the
Partnership, the General Partner's share of public offerings of Paired Shares by
the General Partner and SLC to the extent included in REIT Expenses, and any
other issuance of additional Partnership Interests.

          7.4  OUTSIDE ACTIVITIES OF THE GENERAL PARTNER.  The General Partner
shall not directly or indirectly enter into or conduct any business other than
(a) the ownership, acquisition and disposition of Partnership Interests as a
General Partner or Limited Partner and the management of the business of the
Partnership, and (b) such activities as are incidental thereto, including the
General Partner's ownership directly or through a wholly-


                                      -30-
<PAGE>

owned subsidiary of an interest in a partnership or limited liability company in
which the Partnership is a partner or member.  All future acquisitions of real
estate by the General Partner shall be made through and for the benefit of the
Partnership.  The General Partner agrees that the net proceeds of all offerings
of securities by the General Partner shall be contributed to the Partnership (in
the case of equity offerings) or loaned to the Partnership (in the case of debt
offerings).

          7.5  CONTRACTS WITH AFFILIATES.  The Partnership may engage in
transactions, enter into contracts with Affiliates, and lend money to or borrow
money from Affiliates which are on terms fair and reasonable to the Partnership
and no less favorable to the Partnership than would be obtained from
unaffiliated third parties.  The Partners hereby agree that the Partnership's
leases and loans with the Operating Partnership, SLC and its Affiliates, as in
effect on the date first above written, are on terms fair and reasonable to the
Partnership and such terms are no less favorable to the Partnership than would
be obtained from unaffiliated third parties.

          7.6  TITLE TO PARTNERSHIP ASSETS.  Title to Partnership assets,
whether real, personal or mixed and whether tangible or intangible, shall be
deemed to be owned by the Partnership as an entity, and no Partner, individually
or collectively, shall have any ownership interest in such Partnership assets or
any portion thereof.  Title to any or all of the Partnership assets may be held
in the name of the Partnership, the General Partner or one or more nominees, as
the General Partner may determine, including Affiliates of the General Partner.
The General Partner hereby acknowledges and confirms that any Partnership assets
for which legal title is held in the name of the General Partner or any nominee
or Affiliate of the General Partner shall be held by the General Partner for the
use and benefit of the Partnership in accordance with the provisions of this
Agreement; provided, however, that the General Partner shall use its best
efforts to cause beneficial and record title to such assets to be vested in the
Partnership as soon as reasonably practicable.  All Partnership assets shall be
recorded as the property of the Partnership in its books and records,
irrespective of the name in which legal title to such Partnership assets is
held.

          7.7  RELIANCE BY THIRD PARTIES.  Notwithstanding anything to the
contrary in this Agreement, any Person dealing with the Partnership shall be
entitled to assume that the General Partner has full power and authority to
encumber, sell or otherwise use in any manner any and all assets of the
Partnership and to enter into any contracts on behalf of the Partnership, and
such Person shall be entitled to deal with the General Partner as if it were the
Partnership's sole party in interest, both legally and beneficially.  In no
event shall any Person dealing with the General Partner or its representatives
be obligated to ascertain that the terms of this Agreement have been complied
with or to inquire into the necessity or expedience of any act or action of the
General Partner or its representatives.  Each and every certificate, document or
other instrument executed on behalf of the Partnership by the General Partner
shall be conclusive evidence in favor of any and every Person relying thereon or
claiming thereunder that (i) at the time of the execution and delivery of such
certificate, document or instrument, this Agreement was in full force and
effect, (ii) the Person executing and delivering such certificate, document or
instrument was duly authorized


                                      -31-
<PAGE>

and empowered to do so for and on behalf of the Partnership and (iii) such
certificate, document or instrument was duly executed and delivered in
accordance with the terms and provisions of this Agreement and is binding upon
the Partnership.

          7.8  LIABILITY OF THE GENERAL PARTNER.

               (a)  Notwithstanding anything to the contrary set forth in this
Agreement, the General Partner shall not be liable for monetary or other damages
to the Partnership, any of the Partners or any assignee of any interest of any
Partner for losses sustained or liabilities incurred as a result of errors in
judgment or of any act or omission if the General Partner acted without fraud,
gross negligence or willful misconduct.

               (b)  The Limited Partners expressly acknowledge (i) that the
General Partner is acting on behalf of the Partnership and the General Partner's
shareholders collectively, (ii) that, subject to the terms and conditions of
this Agreement, the General Partner may, but is under no obligation to, consider
the separate interests of the Limited Partners (including, without limitation,
the tax consequences to Limited Partners or any assignees thereof except as
provided in this Agreement) in deciding whether to cause the Partnership to take
(or decline to take) any actions, and (iii) that the General Partner shall not
be liable for monetary damages for losses sustained, liabilities incurred, or
benefits not derived by Limited Partners in connection with such decisions,
provided that the General Partner acted without fraud, gross negligence or
willful misconduct.

               (c)  Subject to its obligations and duties as General Partner set
forth in Section 7.1 hereof, the General Partner may exercise any of the powers
granted to it by this Agreement and perform any of the duties imposed upon it
hereunder either directly or by or through its agents.  The General Partner
shall not be responsible for any fraud, willful misconduct or gross negligence
on the part of any such agent appointed by it without fraud, gross negligence or
willful misconduct.

               (d)  Any amendment, modification or repeal of this Section 7.8 or
any provision hereof shall be prospective only and shall not in any way affect
the limitations on the General Partner's liability to the Partnership and the
Limited Partners under this Section 7.8 as in effect immediately prior to such
amendment, modification or repeal with respect to claims arising from or
relating to matters occurring, in whole or in part, prior to such amendment,
modification or repeal, regardless of when such claims may be asserted.

          7.9  OTHER MATTERS CONCERNING THE GENERAL PARTNER.

               (a)  The General Partner may rely and shall be protected in
acting or refraining from acting upon any resolution, certificate, statement,
instrument, opinion, report, or other document reasonably believed by it to be
genuine and to have been signed or presented by the proper party or parties.


                                      -32-
<PAGE>

               (b)  The General Partner may consult with legal counsel,
accountants, appraisers, management consultants, investment bankers and other
consultants and advisers selected by it, and any act taken or omitted to be
taken in reliance upon the advice or opinion of such Persons as to matters which
the General Partner reasonably believes to be within such Person's professional
or expert competence and in accordance with such advice or opinion shall be
prima facie evidence that such actions have been done or omitted in good faith.

               (c)  The General Partner shall have the right, in respect of any
of its powers or obligations hereunder, to act through any of its duly
authorized officers and any attorney or attorneys-in-fact duly appointed by the
General Partner.  Each such attorney shall, to the extent provided by the
General Partner in the power of attorney, have full power and authority to do
and perform all and every act and duty which is permitted or required to be done
by the General Partner hereunder.

          7.10 OPERATION IN ACCORDANCE WITH REIT REQUIREMENTS.

               (a)  The Partners acknowledge and agree the General Partner has
the authority to cause the Partnership to be operated in a manner that will
enable the General Partner to (i) satisfy the REIT Requirements and (ii) avoid
the imposition of any federal income or excise tax liability on the General
Partner.  The General Partner has the authority to cause the Partnership to
avoid taking any action which would result in the General Partner ceasing to
satisfy the REIT Requirements or would result in the imposition of any federal
income or excise tax liability on the General Partner.

               (b)  Without the prior consent of the General Partner, no Limited
Partner or holder of Units or any Affiliate shall take any action, including
acquiring, directly or indirectly, an interest in any tenant of a Property
(including, but not limited to, the Operating Partnership, SLC or the Affiliates
of either), which would have, through the actual or constructive ownership of
any tenant of any Property, the effect of causing the percentage of the gross
income of the General Partner that fails to be treated as "rents from real
property" within the meaning of Section 856(d)(2) of the Code to exceed such
percentage on the date hereof.  Each Limited Partner and holder of Units shall
use its best efforts to notify the General Partner on a timely basis of any
direct or indirect acquisition or potential direct or indirect acquisition of
Paired Shares by such Limited Partner or holder or any Affiliate or direct or
indirect owner of an interest in such Limited Partner or holder that could
reasonably be expected to have such effect.


                                    ARTICLE 8

                     DISSOLUTION, LIQUIDATION AND WINDING-UP

          8.1  ACCOUNTING.  In the event of the dissolution, liquidation and
winding-up of the Partnership, a proper accounting shall be made of the Capital
Account of each holder


                                      -33-
<PAGE>

of Units and of the Net Income or Net Loss of the Partnership from the date of
the last previous accounting to the date of dissolution.

          8.2  DISTRIBUTION ON DISSOLUTION.

               (a)  In the event of the dissolution and liquidation of the
Partnership for any reason, the assets of the Partnership shall be liquidated
for distribution in the following rank and order:

                 payment of creditors of the Partnership, including creditors
who are Partners or former Partners;

               (ii) establishment of reserves as provided by the Liquidating
Trustee to provide for contingent liabilities, if any; and

               (iii)     to the holders of Units in accordance with the positive
balances in their Capital Accounts after giving effect to all contributions,
distributions and allocations for all periods.

Whenever the Liquidating Trustee reasonably determines that any reserves
established pursuant to paragraph (ii) above are in excess of the reasonable
requirements of the Partnership, the amount determined to be excess shall be
distributed to the Partners in accordance with the provisions of this Section
8.2(a).  No Partner or holder of Units shall be liable to any other Partner or
holder of Units for a deficit balance in its Capital Account.

               (b)  Notwithstanding the provisions of Section 8.2(a) hereof
which require liquidation of the assets of the Partnership, but subject to the
order of priorities set forth therein, if prior to or upon dissolution of the
Partnership the Liquidating Trustee determines that an immediate sale of part or
all of the Partnership's assets would be impractical or would cause undue loss
to the Partners, the Liquidating Trustee may, in its sole and absolute
discretion, defer for a reasonable time liquidation of any assets except those
necessary to satisfy liabilities of the Partnership (including to those Partners
which are creditors of the Partnership) and/or, with the Consent of the Limited
Partners, distribute to the Partners, in lieu of cash, as tenants in common and
in accordance with the provisions of Section 8.2(a) hereof, undivided interests
in such Partnership assets as the Liquidating Trustee deems not suitable for
liquidation.  Any such distributions in kind shall be made only if, in the good
faith judgment of the Liquidating Trustee, such distributions in kind are in the
best interest of the Partners, and shall be subject to such conditions relating
to the disposition and management of such properties as the Liquidating Trustee
deems reasonable and equitable and to any agreements governing the operation of
such properties at such time.  The Liquidating Trustee shall determine the fair
market value of any property distributed in kind using such reasonable method of
valuation as it may adopt.

          8.3  DOCUMENTATION OF LIQUIDATION.  Upon the completion of the
dissolution and liquidation of the Partnership, the Partnership shall terminate
and the Liquidating Trustee


                                      -34-
<PAGE>

shall have the authority to execute and record any and all documents or
instruments required to effect the dissolution, liquidation and termination of
the Partnership.


                                    ARTICLE 9

                                    TRANSFER

          9.1  GENERAL PARTNER.  The General Partner shall not withdraw from the
Partnership and shall not sell, assign, pledge, encumber or otherwise dispose of
all or any portion of its Partnership Interest or Units without the Consent of
the Limited Partners which consent may be given or withheld in each Limited
Partner's sole and absolute discretion.  Upon any transfer of a Partnership
Interest in accordance with the provisions of this Section 9.1, the transferee
General Partner shall become vested with the powers and rights of the transferor
General Partner, and shall be liable for all obligations and responsible for all
duties of the General Partner, once such transferee has executed such
instruments as may be necessary to effectuate such admission and to confirm the
agreement of such transferee to be bound by all the terms and provisions of this
Agreement with respect to the Partnership interest so acquired.  It shall be a
condition to any transfer otherwise permitted hereunder that the transferee
assumes by express agreement (or pursuant to a statutory merger or consolidation
wherein all obligations and liabilities of the General Partner are assumed by a
successor trust or corporation by operation of law) all of the obligations of
the transferor General Partner under this Agreement with respect to such
transferred Partnership Interest and no such transfer (other than pursuant to a
statutory merger or consolidation wherein all obligations and liabilities of the
transferor General Partner are assumed by a successor trust or corporation by
operation of law) shall relieve the transferor General Partner of its
obligations under this Agreement without the Consent of the Limited Partners.
In connection with any such permitted transfer, the successor General Partner
shall be deemed admitted as such immediately prior to the effective time of the
transfer from the transferor General Partner and shall continue the business of
the Partnership without dissolution.  If the General Partner withdraws or
retires from the Partnership, in violation of this Agreement or otherwise, or
dissolves, terminates or upon the Bankruptcy of the General Partner, (a) the
remaining General Partners may elect to continue the Partnership business or (b)
within 90 days thereafter, all of the remaining Partners (or, to the extent
permitted under the Act, such lesser number or percentage of the Partners, but
in no event less than a Majority-in-Interest of the Limited Partners) may elect
to continue the Partnership business by selecting a substitute General Partner,
which substitute General Partner accepts such election and agrees to serve as
General Partner.  Such successor General Partner shall thereupon succeed to the
rights and obligations of the General Partner as provided in this Section 9.1.


                                      -35-
<PAGE>

           9.2 TRANSFERS BY LIMITED PARTNERS.

               (a)  No Limited Partner shall have the right, directly or
indirectly, to transfer all or any part of his Partnership Interest or Units to
any Person without the prior written consent of the General Partner, which
consent may be given or withheld by the General Partner in its sole and absolute
discretion.  The foregoing notwithstanding, the General Partner hereby grants
the consents described in this Section 9.2 to the following categories of
transfers, PROVIDED that any such transfer otherwise complies with all of the
other provisions of this Article 9 (including, but not limited to, any
additional consents required hereunder):  (i) transfers of Units; (ii) transfers
of Partnership Interests (whether outright or in trust) to members of a
Partner's Immediate Family; (iii) transfers of Partnership Interests to a Person
holding a direct or indirect interest in a Partner; (iv) transfers of
Partnership Interests pursuant to an exercise of Rights; or (v) pledges to
secure bona fide indebtedness.

               (b)  It shall be a condition to any transfer (other than a
pledge, encumbrance, hypothecation or mortgage) otherwise permitted hereunder
that the transferee assume by operation of law or express agreement all of the
obligations of the transferor under this Agreement (including, without
limitation, under Article 9 hereof) with respect to such transferred Partnership
Interest or Units and no such transfer (other than pursuant to a statutory
merger or consolidation wherein all obligations and liabilities of the
transferor are assumed by a successor corporation by operation of law) shall
relieve the transferor of its obligations under this Agreement without the
approval of the General Partner, in its reasonable discretion (it being
understood that a transferor shall be deemed relieved from such obligations,
without the necessity of any such approval, in respect of Partnership Interests
transferred to the General Partner or the Partnership pursuant to the Exchange
Rights Agreement).  Upon such transfer, the transferee of a Partnership Interest
shall be admitted as a Limited Partner and shall succeed to all of the rights of
the transferor Limited Partner under this Agreement in the place and stead of
such transferor Limited Partner (which succession, in the event of a pledge, may
be entered into and become effective at the time of foreclosure or other
realization of such pledge).  The foregoing notwithstanding, a transferee of
a Unit shall not be admitted as a substituted Limited Partner unless the General
Partner consents, which consent may be given or withheld by the General Partner
in its sole and absolute discretion.  Any transferee, whether or not admitted as
a substituted Limited Partner, shall succeed to the obligations of the
transferor hereunder (unless such transfer is a pledge, encumbrance,
hypothecation or mortgage or except as otherwise provided herein).

               (c)  In addition to any other restrictions on transfer provided
herein, no Partnership Interest or Units shall be transferable unless the
transferor gives written notice of the proposed transfer which notice shall
state, to the best of its knowledge, that such transfer will not violate any of
the restrictions set forth in Section 9.3 hereof.

               (d)  Any permitted transferee under Section 9.2 who is not
admitted as a Limited Partner in accordance with this Article 9 or a transferee
who only holds Units shall be considered an assignee for purposes of this
Agreement.  An assignee shall be


                                      -36-
<PAGE>

deemed to have had assigned to it, and shall be entitled to receive,
distributions from the Partnership and the share of Net Income, Net Losses, and
any other items of income, gain, loss, deduction and credit of the Partnership
and rights attributable to the Partnership Interests assigned to such
transferee, but shall not be deemed to be a holder of Partnership Interests for
any other purpose under this Agreement, and shall not be entitled to vote such
Partnership Interests in any matter presented to the Limited Partners for a
vote.  In the event any such transferee desires to make a further assignment of
any such Partnership Interests, such transferee shall be subject to all the
provisions of this Article 9 to the same extent and in the same manner as any
Limited Partner desiring to make an assignment of Partnership Interests.

               (e)  The Limited Partners acknowledge that neither the
Partnership Interests nor the Units have been registered under any federal or
state securities laws and, as a result thereof, they may not be sold or
otherwise transferred, except in compliance with such laws.  Notwithstanding
anything to the contrary contained in this Agreement, no Partnership Interest or
Units may be sold or otherwise transferred unless such transfer is exempt from
registration under any applicable securities laws or such transfer is registered
under such laws, it being acknowledged that the Partnership has no obligation to
take any action which would cause any such Partnership Interests or Units to be
registered.

          9.3  CERTAIN RESTRICTIONS ON TRANSFER.  In addition to any other
restrictions on transfer herein contained, except with the consent of the
General Partner, in no event may any transfer of a Partnership Interest or Units
by any Person be made (a) to any person or Entity that lacks the legal right,
power or capacity to own a Partnership Interest or Units; (b) in the event such
transfer would cause the General Partner to cease to comply with the REIT
Requirements; (c) if such transfer would cause a termination of the Partnership
for federal income tax purposes; (d) if such transfer would, in the opinion of
counsel to the Partnership, cause the Partnership to cease to be classified as a
Partnership for federal income tax purposes; (e) if such transfer would result
in the Partnership being treated as a "publicly traded partnership" or is
effectuated through an "established securities market" or a "secondary market
(or the substantial equivalent thereof)" within the meaning of Section 7704 of
the Code and the Regulations thereunder; (f) in violation of the Hart-
Scott-Rodino Antitrust Improvements Act of 1976; (g) if the General Partner
reasonably believes that such transfer may (i) cause any portion or all of the
assets of the Partnership to be deemed pursuant to United States Department of
Labor Regulation Section 2510.3-101 or otherwise pursuant to ERISA or the Code
to be for any purpose of ERISA or Section 4975 of the Code assets of any
Restricted Entity, or (ii) cause a "prohibited transaction" (as defined in
Section 4975(c) of the Code or within the meaning of Section 406 of ERISA) to
occur, or (iii) cause the Partnership to become with respect to any Restricted
Entity a "party in interest" (as defined in Section 3(14) of ERISA) or a
"disqualified person" (as defined in Section 4975(e) of the Code) or (iv) cause
the Partnership to be jointly and severally liable for any obligation arising
under ERISA or the Code with respect to any "employee benefit plan" as defined
in and subject to ERISA or any "plan" as defined in Section 4975 of the Code; or
(h) if the intended transferee is a Restricted Entity.  Any purported transfer
described in this Section 9.3 shall be void AB INITIO.


                                      -37-
<PAGE>

          9.4  EFFECTIVE DATES OF TRANSFERS.

               (a)  Transfers pursuant to this Article 9 may be made on any day,
but for purposes of this Agreement, the effective date of any such transfer
shall be (i) the first day of the month in which such transfer occurred if such
transfer occurred on or prior to the fifteenth calendar day of a month, or (ii)
the first day of the month immediately following the month in which such
transfer occurred, if such transfer occurred after the fifteenth calendar day of
a month, or such other date determined by the General Partner pursuant to such
convention as may be administratively feasible and consistent with applicable
law.

               (b)  If any Partnership Interest or Unit is transferred or
assigned in compliance with the provisions of this Article 9, on any day other
than the first day of a calendar year, then Net Income, Net Loss, each item
thereof and all other items attributable to such Partnership Interest or Unit
for such year shall be allocated to the transferor, and, in the case of a
transfer or assignment other than a redemption, to the transferee, by taking
into account their varying interests during such year in accordance with Section
706(d) of the Code, using any method permitted thereunder.  All distributions
pursuant to Section 6.2 hereof attributable to such transferred Partnership
Interests or Units (A) with respect to which the Partnership Record Date is
before the effective date of such transfer (other than a pledge, encumbrance,
hypothecation or mortgage) shall be made to the transferor, (B) with respect to
the first Partnership Record Date after the effective date of such transfer
(other than a pledge, encumbrance, hypothecation or mortgage) shall be paid to
the transferor and to the transferee, ratably in accordance with their
respective periods of ownership of the Partnership Interest or Units transferred
during the period with respect to which such distribution is made, and (C) all
distributions after those described in (A) and (B) shall be made to the
transferee.

          9.5  TRANSFER.

               (a)  The term "transfer," when used in this Article 9 with
respect to a Partnership Interest, shall be deemed to refer to a transaction by
which a Person purports to assign its Partnership Interest or any portion
thereof (including Units) to another Person, and includes a sale, assignment,
gift, pledge, encumbrance, hypothecation, mortgage, exchange or any other
disposition by law or otherwise.

               (b)   The General Partner is hereby authorized on behalf of each
of the Partners to amend this Agreement (including the schedules hereto) to
reflect the admission of any transferee of a Partnership Interest as a
substituted Limited Partner in accordance with the provisions of this Article 9.

               (c)  No Partnership Interest or Unit shall be transferred, in
whole or in part, except in accordance with the terms and conditions set forth
in this Article 9.  Any transfer or purported transfer of a Partnership Interest
not made in accordance with this Article 9 shall be null and void.


                                      -38-
<PAGE>

                                   ARTICLE 10

                 RIGHTS AND OBLIGATIONS OF THE LIMITED PARTNERS

          10.1 NO PARTICIPATION IN MANAGEMENT.  No Limited Partner, in its
capacity as such, shall take part in the management of the Partnership's
business, transact any business in the Partnership's name or have the power to
sign documents for or otherwise bind the Partnership.  Any rights expressly
granted to the Limited Partners in this Agreement shall not be deemed to be
rights relating to the management of the Partnership's business.

          10.2 BANKRUPTCY OF A LIMITED PARTNER.  The Bankruptcy of any Limited
Partner shall not cause a dissolution of the Partnership, but the rights of such
Limited Partner to share in the Net Profits or Net Losses of the Partnership and
to receive distributions of Partnership funds shall, on the happening of such
event, devolve on its successors or assigns, subject to the terms and conditions
of this Agreement, and the Partnership shall continue as a limited partnership.
In no event, however, shall such assignee(s) become a substituted Limited
Partner except in accordance with Article 9 hereof.

          10.3 NO WITHDRAWAL.  No Limited Partner may withdraw from the
Partnership without the prior written consent of the General Partner, other than
as provided in Article 9 hereof.

          10.4 CONFLICTS.  The Partners recognize that the Limited Partners and
their Affiliates have or may have other business interests, activities and
investments, some of which may be in conflict or competition with the business
of the Partnership, and that such Persons are entitled to carry on such other
business interests, activities and investments.  In deciding whether to take any
actions in such capacity, such Limited Partners and their Affiliates may, but
shall be under no obligation to, consider the separate interests of the
Partnership and shall have no fiduciary obligations to the Partnership and shall
not be liable for monetary damages for losses sustained, liabilities incurred or
benefits not derived by the other Partners in connection with such actions
except for damages for losses sustained or liabilities incurred which result
from a Limited Partner breaching a representation, warranty or covenant
hereunder or to the extent provided in the Formation Agreement; nor shall the
Partnership or the General Partner be under any obligation to consider the
separate interests of the Limited Partners and their Affiliates in such capacity
or have any fiduciary obligations to the Limited Partners and their Affiliates
in such capacity or be liable for monetary damages for losses sustained,
liabilities incurred or benefits not derived by the Limited Partners and their
Affiliates in such capacity arising from actions or omissions taken by the
Partnership.  The Limited Partners and their Affiliates may engage in or possess
an interest in any other business or venture of any kind, independently or with
others, on their own behalf or on behalf of other entities with which they are
affiliated or associated, and such persons may engage in any activities, whether
or not competitive with the Partnership, without any obligation to offer any
interest in such activities to the Partnership or to any Partner.  Neither the
Partnership nor any Partner shall have any right, by virtue of this


                                      -39-
<PAGE>

Agreement, in or to such activities, or the income or profits derived therefrom,
and the pursuit of such activities, even if competitive with the business of the
Partnership, shall not be deemed wrongful or improper.  Notwithstanding the
foregoing, the provisions of this Section 10.4 shall not negate or impair any
other written agreement between one or more of the Limited Partners and the
General Partner or the Partnership (including Section 6.6 of the Formation
Agreement) or any duties which a Limited Partner may have in such Limited
Partner's capacity as an officer or director of the General Partner.

          10.5 PROVISION OF INFORMATION.

               (a)  With respect to any information required to be provided to
the Limited Partners pursuant to Section 17-305 (or any successor thereto) of
the Act: (i) the cost of preparing or providing any such information (including,
without limitation, fees paid to any person or entity in connection therewith)
shall be paid by the requesting Partner and in no event shall such information
be required to be given to the requesting Partner until such payment has been
made to the Partnership; (ii) in no event shall any financial statements of the
Partnership be required to be provided except for such statements as have
already been prepared or are otherwise required to be provided to the Limited
Partners under this Agreement and in no event shall any statements which have
been prepared be required to be audited, reviewed or otherwise examined by a
certified public accountant, if the statements are not otherwise required to be
so audited, reviewed or examined pursuant to the provisions of this Agreement;
and (iii) in no event shall such information be required to be furnished until
forty-five (45) days after such request and unless the information is already in
the possession of the Partnership.

               (b)  In addition to other rights provided by this Agreement or by
the Act, each Limited Partner shall have the right, for a purpose reasonably
related to such Limited Partner's interest as a limited partner in the
Partnership, upon written demand with a statement of the purpose of such demand
and at such Limited Partner's own expense (excluding copying and administrative
expenses of the General Partner):

                    (1)  to obtain a copy of the most recent annual and
quarterly reports and current reports on Form 8-K filed with the SEC by the
General Partner pursuant to the Securities Exchange Act of 1934;

                    (2)  to obtain a copy of the Partnership's federal, state
and local income tax returns for each fiscal year of the Partnership;

                    (3)  to obtain a current list of the name and last known
business, residence or mailing address of each Partner; and

                    (4)  to obtain a copy of this Agreement and the Certificate,
together with executed copies of all powers of attorney pursuant to which this
Agreement and the Certificate have been executed.


                                      -40-
<PAGE>

               (c)  Notwithstanding any other provision of this Section 10.5,
the General Partner may keep confidential from the Limited Partners, for such
period of time as the General Partner determines in its sole and absolute
discretion to be reasonable, any information that is not material to the Limited
Partners and that (i) the General Partner reasonably believes to be in the
nature of trade secrets or other information the disclosure of which the General
Partner in good faith believes is not in the best interests of the Partnership
or could damage the Partnership or its business or (ii) the Partnership is
required by law or by agreements with an unaffiliated third party to keep
confidential.

          10.6 LIMITED PARTNER REPRESENTATIVE.  SCG is hereby appointed as the
Limited Partner Representative.  A Majority-in-Interest of the Limited Partners
shall have the right, at any time, within their sole discretion, to replace the
Limited Partner Representative, or to appoint a temporary substitute to act for
a Limited Partner Representative unable to act.  Any appointment of a Limited
Partner Representative made hereunder shall remain effective until rescinded in
a writing delivered to the General Partner via certified mail, registered
overnight express mail or telecopy, and the General Partner shall have the right
and authority to rely (and shall be fully protected in so doing) on the actions
taken and directions given by such Limited Partner Representative, without any
further evidence of their authority or further action by the Limited Partners.
The General Partner shall send copies of all notices received by it pursuant to
Section 6.6 to each Limited Partner requesting the same.

          10.7 POWER OF ATTORNEY.

               (a)  Each Limited Partner constitutes and appoints the General
Partner, any Liquidating Trustee and authorized officers and attorneys-in-fact
of each, and each of those acting singly, in each case with full power of
substitution, as its true and lawful agent and attorney-in-fact, with full power
and authority in its name, place and stead to:  execute, swear to, acknowledge,
deliver, file and record in the appropriate public offices (i) all certificates,
documents and other instruments (including, without limitation, this Agreement
and the Certificate and all amendments or restatements thereof) that the General
Partner or the Liquidating Trustee deems appropriate or necessary to form,
qualify or continue the existence or qualification of the Partnership as a
limited partnership (or a partnership in which the limited partners have limited
liability) in the State of Delaware and in all other jurisdictions in which the
Partnership may conduct business or own property; (ii) all instruments that the
General Partner deems appropriate or necessary to reflect any amendment, change,
modification or restatement of this Agreement in accordance with its terms;
(iii) all conveyances and other instruments or documents that the General
Partner deems appropriate or necessary to reflect the dissolution and
liquidation of the Partnership pursuant to the terms of this Agreement,
including, without limitation, a certificate of cancellation; and (iv) all
instruments relating to the admission, withdrawal, removal or substitution of
any Partner pursuant to the provisions of this Agreement or the Capital
Contribution of any Partner.

               (b)  The foregoing power of attorney is irrevocable and a power
coupled with an interest, in recognition of the fact that each of the Partners
will be relying


                                      -41-
<PAGE>

upon the power of the General Partner to act as contemplated by this Agreement
in any filing or other action by it on behalf of the Partnership, and it shall
survive the death or incompetency of a Limited Partner to the effect and extent
permitted by law, subsequent incapacity of any Limited Partner and the transfer
of all or any portion of such Limited Partner's Partnership Interests and shall
extend to such Limited Partner's heirs, successors, assigns and personal
representatives.

               (c)  Nothing contained in this Section 10.7 shall be construed as
authorizing the General Partner to amend this Agreement except in accordance
with Article 11 hereof.

          10.8 OWNERSHIP OF PAIRED SHARES.

               (a)  Each Limited Partner and holder of Units hereby agrees to
provide the General Partner within fifteen (15) days of any written request
therefor, a  statement, to the best of its knowledge, describing the number of
Paired Shares actually or constructively owned by such Limited Partner or holder
of Units and all direct and indirect owners of such Limited Partner or holder
for purposes of the REIT Requirements as determined under Section 318(a) of the
Code, as modified by Section 856(d)(5) of the Code, or Section 544 of the Code,
as modified by Section 856(h) of the Code.

               (b)  Each Limited Partner and holder of Units (i) hereby
covenants that, without the prior written consent of the General Partner (which
consent shall not be unreasonably withheld or delayed) it will not acquire and
it will use all reasonable efforts to cause its direct or indirect owners not to
acquire any Paired Shares or any rights to acquire Paired Shares and (ii) except
to the extent that the General Partner provides prior written consent, hereby
represents, warrants and covenants that (I) it is not and will not become a
Restricted Entity, (II) no "prohibited transaction" (as defined in Section
4975(c) of the Code or within the meaning of Section 406 of ERISA) has occurred
or will occur that would not have occurred or occur if the Limited Partner or
holder of Units and its Affiliates were not Limited Partners and were not
holders of Units, (III) the Partnership has not become and will not become with
respect to any Restricted Entity a "party in interest" (as defined in Section
3(14) of ERISA) or a "disqualified person" (as defined in Section 4975(e) of the
Code) which the Partnership would not have become or be if the Limited Partner
or holder of Units and its Affiliates were not Limited Partners and were not
holders of Units, and (IV) the Partnership has not and will not become jointly
and severally liable for any obligations arising under ERISA or the Code with
respect to any "employee benefit plan" as defined in and subject to ERISA or any
"plan" as defined in the Code for which the Partnership has not become or would
not be liable if the Limited Partner or holder of Units and its Affiliate were
not Limited Partners and were not holders of Units.

          10.9 WAIVER OF FIDUCIARY DUTY.  Each Limited Partner and holder of
Units hereby waives, to the maximum extent permitted under law, any and all
fiduciary duties of the General Partner to each, all or any combination of them
and hereby agrees that the


                                      -42-
<PAGE>

General Partner may, but is under no obligation to, take their interests into
account in performing or refraining from performing any act permitted under this
Agreement.


                                   ARTICLE 11

                  AMENDMENT OF PARTNERSHIP AGREEMENT, MEETINGS

          11.1 AMENDMENTS.

               (a)  This Agreement may not be amended unless such amendment is
approved by the General Partner with the Consent of the Limited Partners, except
as provided below in this Section 11.1.

               (b)  Notwithstanding Section 11.1(a), the General Partner shall
have the power, without the Consent of the Limited Partners but after five (5)
Business Days notice to the Limited Partners, to amend this Agreement as may be
required to facilitate or implement any of the following purposes:

                    (1)  to add to the obligations of the General Partner for
the benefit of the Limited Partners;

                    (2)  to reflect the admission, substitution, termination, or
withdrawal of Partners after the date hereof in accordance with Section 4.1(d)
or Article 9 of this Agreement, provided that the General Partner shall not be
required to give the notice referred to in the first paragraph of this
subsection (b) in respect of a transfer of Partnership Interests or Units upon
the exercise of Rights;

                    (3)  to set forth the rights, powers, duties, and
preferences of the holders of any additional Partnership Interests issued
pursuant to Article 4 hereof;

                    (4)  to reflect a change that is of an inconsequential
nature and does not adversely affect the Limited Partners, or to cure any
ambiguity, correct or supplement any provision in this Agreement not
inconsistent with law or with other provisions, or make other changes with
respect to matters arising under this Agreement that will not be inconsistent
with law or with the provisions of this Agreement;

                    (5)  to satisfy any requirements, conditions, or guidelines
contained in any order, directive, opinion, ruling or regulation of a federal or
state agency or contained in federal or state law; and

                    (6)  to prevent all or any portion of the assets of the
Partnership from being deemed pursuant to United States Department of Labor
Regulation Section 2510.3-101 or otherwise pursuant to ERISA or the Code to be,
for any purpose of ERISA or Section 4975 of the Code, assets of any Restricted
Entity.


                                      -43-
<PAGE>

               (c)  Notwithstanding Sections 11.1(a) and (b) hereof, this
Agreement shall not be amended without the prior written consent of each Partner
adversely affected if such amendment would (i) convert a Limited Partner's
interest in the Partnership into a general partner's interest, (ii) modify the
limited liability of a Limited Partner, (iii) alter rights of the Partners to
receive allocations and distributions pursuant to Article 6 or Section 8.2
hereof (except as permitted pursuant to Section 11.1(b)(3) hereof), (iv) alter
or modify the Rights set forth in the Exchange Rights Agreement or the
Registration Rights Agreement except in compliance therewith, (v) amend this
Section 11.1(c), (vi) alter such Partner's rights to transfer its Partnership
Interests or (vii) amend Section 7.8, 7.9, 10.8 or 11.2(e) hereof.

          11.2 MEETINGS OF THE PARTNERS; NOTICES TO PARTNERS.

               (a)  Meetings of Partners may be called by the General Partner or
by any Limited Partner to act on any matter specified herein or in the Act to be
voted on or consented to by the Partners.  The call shall state the nature of
the business to be transacted.  Notice of any such meeting shall be given to all
Partners not less than seven (7) Business Days prior to the date of such
meeting.  Partners may vote in person or by proxy at such meeting.  Whenever the
vote or Consent of the Limited Partners is permitted or required under this
Agreement, such vote or consent may be given at a meeting of Partners or may be
given in accordance with the procedure prescribed in Section 11.2(b) hereof.

               (b)  Any action required or permitted to be taken at a meeting of
the Partners may be taken without a meeting if a written consent setting forth
the action so taken is signed by the General Partner and such percentage or
number of the Limited Partners as is expressly required by this Agreement.  Such
consent may be in one instrument or in several instruments, and shall have the
same force and effect as a vote of the Partners.  Such consent shall be filed
with the General Partner and copies thereof delivered to all Partners.  An
action so taken shall be deemed to have been taken at a meeting held on the
effective date so certified.

               (c)  Each Limited Partner may authorize any Person or Persons to
act for him by proxy on all matters in which a Limited Partner is entitled to
participate, including waiving notice of any meeting, or voting or participating
at a meeting.  Every proxy must be signed by the Limited Partner or his
attorney-in-fact.  No proxy shall be valid after the expiration of eleven (11)
months from the date thereof unless otherwise provided in the proxy.  Every
proxy shall be revocable at the pleasure of the Limited Partner executing it.
No such proxy and no such revocation shall be effective unless a copy thereof
has been delivered to the General Partner.

               (d)  Whenever the Consent of the Limited Partners is required
hereunder, the General Partner shall provide a notice to each Partner who is a
Limited Partner on the date the notice is given setting forth the matter(s) as
to which it proposes to seek such consent at least five (5) Business Days in
advance of the date upon which such consent is sought.


                                      -44-
<PAGE>

               (e)  The General Partner shall provide advance written notice to
the Limited Partners of any proposed sale or refinancing, and will consult
during normal business hours with any Limited Partner who requests in writing
the right to consult with the General Partner with respect thereto.  The General
Partner also shall provide the Limited Partners with quarterly tax projections
for the Partnership.  In no event, however, will the General Partner be
obligated to agree to any modifications to a proposed sale or refinancing which
are suggested by a Limited Partner, nor will any Limited Partner have a veto
right over any such proposed sale or refinancing.


                                   ARTICLE 12

                               GENERAL PROVISIONS

          12.1 NO LIABILITY OF DIRECTORS AND OTHERS.  Notwithstanding anything
to the contrary contained herein, no recourse shall be had by the Partnership or
any Partner against any trustee, director, shareholder, officer, employee, agent
or attorney of the General Partner for any act or omission of the General
Partner or any obligation or liability of the General Partner under this
Agreement, and none of the foregoing shall have any personal liability for or
with respect to any of the foregoing; PROVIDED that the foregoing shall not
relieve any trustee, officer or director of the General Partner of any liability
in his capacity as such.

          12.2 NOTICES.  All notices, offers or other communications required or
permitted to be given pursuant to this Agreement shall be in writing and may be
personally served or sent by United States mail and shall be deemed to have been
given when delivered in person or three business days after deposit in United
States mail, registered or certified, postage prepaid, and properly addressed,
by or to the appropriate party.  For purposes of this Section 12.2, the
addresses of the parties hereto shall be as set forth on Exhibit B hereto.  The
address of any party hereto may be changed by a notice in writing given in
accordance with the provisions hereof.

          12.3 CONTROLLING LAW.  This Agreement and all questions relating to
its validity, interpretation, performance and enforcement (including, without
limitation, provisions concerning limitations of actions), shall be governed by
and construed in accordance with the laws of the State of Delaware,
notwithstanding any conflict-of-laws doctrines of such state or other
jurisdiction to the contrary.  Each of the parties hereto irrevocably submits
and consents to the jurisdiction of the United States District Court for the
Southern District of New York and the United States District Court for the
Central District of California in connection with any action or proceeding
arising out of or relating to this Agreement and irrevocably waives any immunity
from jurisdiction thereof and any claim of proper venue, forum non conveniens or
any similar basis to which it might otherwise be entitled in any such action or
proceeding.

          12.4 EXECUTION OF COUNTERPARTS.  This Agreement may be executed in any
number of counterparts, each of which shall be deemed to be an original as
against any party


                                      -45-
<PAGE>

whose signature appears thereon, and all of which shall together constitute one
and the same instrument.  This Agreement shall become binding when one or more
counterparts hereof, individually or taken together, shall bear the signatures
of all of the parties reflected hereon as the signatories.

          12.5 SEVERABILITY.  The provisions of this Agreement are independent
of and separable from each other, and no provision shall be affected or rendered
invalid or unenforceable by virtue of the fact that for any reason any other or
others of them may be invalid or unenforceable in whole or in part.

          12.6 ENTIRE AGREEMENT.  This Agreement (together with the Exhibits
hereto) and the Formation Agreement contain the entire understanding among the
parties hereto with respect to the subject matter hereof, and supersede all
prior and contemporaneous agreements and understandings, inducements or
conditions, express or implied, oral or written, except as herein contained.
The parties hereto intend that this Agreement be treated as a separate and
distinct agreement and as not being part of any other agreement (other than the
Formation Agreement), arrangement, partnership or joint venture.  The express
terms hereof control and supersede any course of performance and/or usage of the
trade inconsistent with any of the terms hereof.  This Agreement may not be
modified or amended other than by an agreement in writing.

          12.7 PARAGRAPH HEADINGS.  The paragraph headings in this Agreement are
for convenience and they form no part of this Agreement and shall not affect its
interpretation.

          12.8 GENDER, ETC.  Words used herein, regardless of the number and
gender specifically used, shall be deemed and construed to include any other
number, singular or plural, and any other gender, masculine, feminine or neuter,
as the context indicates is appropriate.  The term "including" shall mean
"including, but not limited to."

          12.9 NUMBER OF DAYS.  In computing the number of days (other than
Business Days and Trading Days) for purposes of this Agreement, all days shall
be counted, including Saturdays, Sundays and holidays; PROVIDED, HOWEVER, that
if the final day of any time period falls on a Saturday, Sunday or holiday on
which national banks are or may elect to be closed, then the final day shall be
deemed to be the next day which is not a Saturday, Sunday or such holiday.

          12.10     PARTNERS NOT AGENTS.  Nothing contained herein shall be
construed to constitute any Partner the agent of another Partner, except as
specifically provided herein, or in any manner to limit the Limited Partners in
the carrying on of their own respective businesses or activities.

          12.11     ASSURANCES.  Each of the Partners shall hereafter execute
and deliver such further instruments and do such further acts and things as may
be reasonably required


                                      -46-
<PAGE>

or useful to carry out the intent and purpose of this Agreement and as are not
inconsistent with the terms hereof.

          12.12     WAIVER OF PARTITION.  Each Partner hereby waives any right
such Partner may have to partition its interest in the Partnership or any
property of the Partnership.

          12.13     STARWOOD LODGING TRUST.  The name "Starwood Lodging Trust"
is a designation of Starwood Lodging Trust and its Trustees (as Trustees but not
personally) under the Declaration of Trust, and all persons dealing with
Starwood Lodging Trust shall look solely to Starwood Lodging Trust's assets for
the enforcement of any claims against Starwood Lodging Trust, as the Trustees,
officers, agents and security holders of Starwood Lodging Trust assume no
personal liability for obligations entered into on behalf of Starwood Lodging
Trust, and their respective individual assets shall not be subject to the claims
of any person relating to such obligations.

          IN WITNESS WHEREOF, the parties hereto have executed this Agreement or
caused this Agreement to be executed on their behalf as of the date first above
written.

                              GENERAL PARTNER:

                              STARWOOD LODGING TRUST, a Maryland real estate
                              investment trust

                              By:  ________________________________________
                                 Jeffrey C. Lapin
                                 President and Chief Operating Officer

                              LIMITED PARTNERS:

                              STARWOOD-APOLLO HOTEL PARTNERS VIII, L.P.

                                 By SAHI, INC.
                                 General Partner


                                   By: __________________________________
                                        Name:
                                        Title:


                                      -47-
<PAGE>

                              BERL HOLDINGS, L.P.

                                 By BERL HOLDINGS I, INC.
                                 General Partner

                                   By: __________________________________
                                        Name:
                                        Title:



                              STARWOOD-APOLLO HOTEL PARTNERS IX, L.P.

                                 By SAHI, INC.
                                 General Partner

                                   By: __________________________________
                                        Name:
                                        Title:


                              STARWOOD-NOMURA HOTEL INVESTORS, L.P.

                                 By SNHI, INC.
                                 General Partner

                                   By: __________________________________
                                        Name:
                                        Title:


                                      -48-
<PAGE>

                              STARWOOD/WICHITA INVESTORS, L.P.

                                 By STARWOOD OPPORTUNITY FUND II, L.P.
                                 General Partner

                                   By STARWOOD CAPITAL GROUP, L.P.
                                   General Partner

                                      By BSS CAPITAL PARTNERS, L.P.
                                      General Partner

                                        By STERNLICHT HOLDINGS II, INC.
                                        General Partner

                                            By: _______________________
                                                 Name:
                                                 Title:


                              STARWOOD-HUNTINGTON PARTNERS, L.P.

                                 By SRL HOLDINGS, INC.
                                 General Partner

                                   By: __________________________________
                                        Name:
                                        Title:


                              WOODSTAR PARTNERS I, L.P.

                                 By STARWOOD CAPITAL GROUP, L.P.
                                 General Partner

                                   By BSS CAPITAL PARTNERS, L.P.
                                   General Partner

                                      By STERNLICHT HOLDINGS II, INC.
                                      General Partner

                                        By: _______________________
                                             Name:
                                             Title:


                                      -49-
<PAGE>

                              FIREBIRD CONSOLIDATED PARTNERS, L.P.,

                                 By STARWOOD OPPORTUNITY FUND II, L.P.
                                 General Partner

                                   By STARWOOD CAPITAL GROUP, L.P.
                                   General Partner

                                      By BSS CAPITAL PARTNERS, L.P.
                                      General Partner

                                        By STERNLICHT HOLDINGS, II, INC.
                                        General Partner


                                            By: _______________________
                                                 Name:
                                                 Title:


                                      -50-
<PAGE>

                                    EXHIBIT A

                LIST OF PARTNERS, PERCENTAGE INTERESTS AND UNITS

Date: As of ___________, 1995

Name of Partner                  Percentage Interest             Units
- ---------------                  -------------------             -----

Starwood Lodging Trust                25.3857%                 2,022,158

Starwood-Apollo Hotel                  2.7439%                   218,576
  Partners VIII, L.P.

Starwood-Apollo Hotel                  2.1952%                   174,861
  Partners IX, L.P.

Starwood-Nomura Hotel                 10.9956%                   875,876
  Investors, L.P.

Firebird Consolidated                 10.2173%                   813,880
  Partners, L.P.

Woodstar Partners I, L.P.             13.9383%                 1,110,286

Starwood/Wichita                       4.4612%                   355,364
  Investors, L.P.

Berl Holdings, L.P.                   28.8117%                 2,295,063

Starwood-Huntington                    1.2512%                    99,671
  Partners, L.P.
- -----------------------             ---------                  ---------
Totals                               100.0000%                 7,965,735


<PAGE>

                                    EXHIBIT B

                           NOTICE ADDRESS OF PARTNERS

<TABLE>
<CAPTION>

Name of Partner                                   Notice Address
- ---------------                                   --------------
<S>                                               <C>

Starwood Lodging Trust                            11845 West Olympic Boulevard
                                                  Suite 550
                                                  Los Angeles, California 90064
                                                  Attention: Jeffrey C. Lapin, President
                                                  Fax No.: (310) 575-9512

Starwood-Apollo Hotel Partners VIII, L.P.         c/o Starwood Capital Group, L.P.
                                                  Three Pickwick Plaza
                                                  Suite 250
                                                  Greenwich, Connecticut 06830
                                                  Attention: Madison F. Grose, Esq.
                                                  Fax No.: (203) 861-2101

Starwood-Apollo Hotel Partners IX, L.P.           c/o Starwood Capital Group, L.P.
                                                  Three Pickwick Plaza
                                                  Suite 250
                                                  Greenwich, Connecticut 06830
                                                  Attention: Madison F. Grose, Esq.
                                                  Fax No.: (203) 861-2101

Starwood-Nomura Hotel Investors, L.P.             c/o Starwood Capital Group, L.P.
                                                  Three Pickwick Plaza
                                                  Suite 250
                                                  Greenwich, Connecticut 06830
                                                  Attention: Madison F. Grose, Esq.
                                                  Fax No.: (203) 861-2101

Firebird Consolidated Partners, L.P.              c/o Starwood Capital Group, L.P.
                                                  Three Pickwick Plaza
                                                  Suite 250
                                                  Greenwich, Connecticut 06830
                                                  Attention: Madison F. Grose, Esq.
                                                  Fax No.: (203) 861-2101

<PAGE>

Berl Holdings, L.P.                               c/o Starwood Capital Group, L.P.
                                                  Three Pickwick Plaza
                                                  Suite 250
                                                  Greenwich, Connecticut 06830
                                                  Attention: Madison F. Grose, Esq.
                                                  Fax No.: (203) 861-2101

Woodstar Partners I, L.P.                         c/o Starwood Capital Group, L.P.
                                                  Three Pickwick Plaza
                                                  Suite 250
                                                  Greenwich, Connecticut 06830
                                                  Attention: Madison F. Grose, Esq.
                                                  Fax No.: (203) 861-2101

Starwood/Wichita Investors, L.P.                  c/o Starwood Capital Group, L.P.
                                                  Three Pickwick Plaza
                                                  Suite 250
                                                  Greenwich, Connecticut 06830
                                                  Attention: Madison F. Grose, Esq.
                                                  Fax No.: (203) 861-2101

Starwood-Huntington Partners, L.P.                c/o Starwood Capital Group, L.P.
                                                  Three Pickwick Plaza
                                                  Suite 250
                                                  Greenwich, Connecticut 06830
                                                  Attention: Madison F. Grose, Esq.
                                                  Fax No.: (203) 861-2101

</TABLE>


<PAGE>

                                                                   EXHIBIT 10.22


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







                              AMENDED AND RESTATED

                          LIMITED PARTNERSHIP AGREEMENT

                                       OF

                        SLC OPERATING LIMITED PARTNERSHIP







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

<PAGE>

                                TABLE OF CONTENTS

ARTICLE 1    Definitions . . . . . . . . . . . . . . . . . . . . . . . . . .   2

     1.1     Definitions . . . . . . . . . . . . . . . . . . . . . . . . . .   2

ARTICLE 2    Continuation and Business of the Partnership. . . . . . . . . .  13

     2.1     Continuation. . . . . . . . . . . . . . . . . . . . . . . . . .  13
     2.2     Name. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  13
     2.3     Character of the Business . . . . . . . . . . . . . . . . . . .  13
     2.4     Location of Principal Place of Business . . . . . . . . . . . .  13
     2.5     Registered Agent and Registered Office. . . . . . . . . . . . .  14
     2.6     Restatement of Agreement. . . . . . . . . . . . . . . . . . . .  14

ARTICLE 3    Term. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  14

     3.1     Commencement. . . . . . . . . . . . . . . . . . . . . . . . . .  14
     3.2     Dissolution . . . . . . . . . . . . . . . . . . . . . . . . . .  14

ARTICLE 4    Capital Contributions . . . . . . . . . . . . . . . . . . . . .  15

     4.1     Capital Contributions; Units. . . . . . . . . . . . . . . . . .  15
     4.2     Percentage Interests. . . . . . . . . . . . . . . . . . . . . .  16
     4.3     Purchase Rights . . . . . . . . . . . . . . . . . . . . . . . .  16
     4.4     Redemption. . . . . . . . . . . . . . . . . . . . . . . . . . .  17
     4.5     No Third Party Beneficiaries. . . . . . . . . . . . . . . . . .  17
     4.6     No Interest on or Return of Capital Contribution. . . . . . . .  17

ARTICLE 5    Indemnification . . . . . . . . . . . . . . . . . . . . . . . .  17

     5.1     Indemnification of General Partners . . . . . . . . . . . . . .  17
     5.2     Indemnification of Limited Partners . . . . . . . . . . . . . .  18
     5.3     Notice of Claims. . . . . . . . . . . . . . . . . . . . . . . .  19
     5.4     Third Party Claims. . . . . . . . . . . . . . . . . . . . . . .  19
     5.5     Indemnification Pursuant to Formation Agreement . . . . . . . .  20

ARTICLE 6    Allocations, Distributions and Other Tax and Accounting
              Matters. . . . . . . . . . . . . . . . . . . . . . . . . . . .  21

     6.1     Allocations . . . . . . . . . . . . . . . . . . . . . . . . . .  21
     6.2     Distributions . . . . . . . . . . . . . . . . . . . . . . . . .  24
     6.3     Books of Account. . . . . . . . . . . . . . . . . . . . . . . .  25
     6.4     Reports . . . . . . . . . . . . . . . . . . . . . . . . . . . .  25
     6.5     Tax Elections and Returns . . . . . . . . . . . . . . . . . . .  25
     6.6     Tax Matters Partner . . . . . . . . . . . . . . . . . . . . . .  26


                                       -i-
<PAGE>

                                                                            PAGE

     6.7     Withholding Payments Required By Law. . . . . . . . . . . . . .  26

ARTICLE 7    Rights, Duties and Restrictions of the General Partners . . . .  27

     7.1     Powers and Duties of the Managing General Partner . . . . . . .  27
     7.2     [Intentionally Left Blank]. . . . . . . . . . . . . . . . . . .  31
     7.3     Reimbursement of the General Partners . . . . . . . . . . . . .  31
     7.4     Outside Activities of the General Partners. . . . . . . . . . .  31
     7.5     Contracts with Affiliates . . . . . . . . . . . . . . . . . . .  32
     7.6     Title to Partnership Assets . . . . . . . . . . . . . . . . . .  32
     7.7     Reliance by Third Parties . . . . . . . . . . . . . . . . . . .  32
     7.8     Liability of the General Partners . . . . . . . . . . . . . . .  33
     7.9     Other Matters Concerning the General Partners . . . . . . . . .  33
     7.10    Operation of SLT in Accordance with REIT Requirements . . . . .  34
     7.11    Replacement of Managing General Partner . . . . . . . . . . . .  34
     7.12    Management Committee. . . . . . . . . . . . . . . . . . . . . .  34

ARTICLE 8    Dissolution, Liquidation and Winding-Up . . . . . . . . . . . .  35

     8.1     Accounting. . . . . . . . . . . . . . . . . . . . . . . . . . .  35
     8.2     Distribution on Dissolution . . . . . . . . . . . . . . . . . .  35
     8.3     Documentation of Liquidation. . . . . . . . . . . . . . . . . .  36

ARTICLE 9    Transfer. . . . . . . . . . . . . . . . . . . . . . . . . . . .  36

     9.1     General Partners. . . . . . . . . . . . . . . . . . . . . . . .  36
     9.2     Transfers by Limited Partners . . . . . . . . . . . . . . . . .  37
     9.3     Certain Restrictions on Transfer. . . . . . . . . . . . . . . .  38
     9.4     Effective Dates of Transfers. . . . . . . . . . . . . . . . . .  39
     9.5     Transfer. . . . . . . . . . . . . . . . . . . . . . . . . . . .  40
     9.6     Nevada Gaming Control Act . . . . . . . . . . . . . . . . . . .  40

ARTICLE 10   Rights and Obligations of the Limited Partners. . . . . . . . .  41

     10.1    No Participation in Management. . . . . . . . . . . . . . . . .  41
     10.2    Bankruptcy of a Limited Partner . . . . . . . . . . . . . . . .  41
     10.3    No Withdrawal . . . . . . . . . . . . . . . . . . . . . . . . .  41
     10.4    Conflicts . . . . . . . . . . . . . . . . . . . . . . . . . . .  41
     10.5    Provision of Information. . . . . . . . . . . . . . . . . . . .  42
     10.6    Limited Partner Representative. . . . . . . . . . . . . . . . .  43
     10.7    Power of Attorney . . . . . . . . . . . . . . . . . . . . . . .  43
     10.8    Ownership of Paired Shares. . . . . . . . . . . . . . . . . . .  44


                                      -ii-
<PAGE>

                                                                            PAGE

     10.9    Waiver of Fiduciary Duty. . . . . . . . . . . . . . . . . . . .  45

ARTICLE 11   Amendment of Partnership Agreement, Meetings. . . . . . . . . .  45

     11.1    Amendments. . . . . . . . . . . . . . . . . . . . . . . . . . .  45
     11.2    Meetings of the Partners; Notices to Partners . . . . . . . . .  46

ARTICLE 12   General Provisions. . . . . . . . . . . . . . . . . . . . . . .  47

     12.1    No Liability of Directors and Others. . . . . . . . . . . . . .  47
     12.2    Notices . . . . . . . . . . . . . . . . . . . . . . . . . . . .  47
     12.3    Controlling Law . . . . . . . . . . . . . . . . . . . . . . . .  47
     12.4    Execution of Counterparts . . . . . . . . . . . . . . . . . . .  48
     12.5    Severability. . . . . . . . . . . . . . . . . . . . . . . . . .  48
     12.6    Entire Agreement. . . . . . . . . . . . . . . . . . . . . . . .  48
     12.7    Paragraph Headings. . . . . . . . . . . . . . . . . . . . . . .  48
     12.8    Gender, Etc.. . . . . . . . . . . . . . . . . . . . . . . . . .  48
     12.9    Number of Days. . . . . . . . . . . . . . . . . . . . . . . . .  48
     12.10   Partners Not Agents . . . . . . . . . . . . . . . . . . . . . .  49
     12.11   Assurances. . . . . . . . . . . . . . . . . . . . . . . . . . .  49
     12.12   Waiver of Partition . . . . . . . . . . . . . . . . . . . . . .  49


                                      -iii-
<PAGE>

                                LIST OF EXHIBITS

Exhibit
- -------
   A         List of Partners, Percentage Interests and Units

   B         Notice Address of Partners


                                      -iv-
<PAGE>

     THE LIMITED PARTNERSHIP INTERESTS REFERRED TO IN THIS AGREEMENT HAVE NOT
     BEEN REGISTERED UNDER THE SECURITIES ACT OF 1933, AS AMENDED, OR ANY STATE
     SECURITIES LAWS.  REFERENCE IS MADE TO ARTICLE 9 OF THIS AGREEMENT FOR
     PROVISIONS RELATING TO VARIOUS RESTRICTIONS ON THE SALE OR OTHER TRANSFER
     OF THESE INTERESTS.


                              AMENDED AND RESTATED

                          LIMITED PARTNERSHIP AGREEMENT

                                       OF

                        SLC OPERATING LIMITED PARTNERSHIP


          THIS AMENDED AND RESTATED LIMITED PARTNERSHIP AGREEMENT (this
"Agreement") is made and entered into this ____ day of ________, 1995 by and
among Starwood Lodging Corporation, a Maryland corporation, as managing general
partner and the persons whose names are set forth Exhibit A hereto, as such
exhibit may be amended from time to time, as general and limited partners,
pursuant to the provisions of the Delaware Revised Uniform Limited Partnership
Act.

          A.   Starwood Lodging Corporation, Berl Holdings, L.P., Starwood-
Apollo Hotel Partners VIII, L.P., Starwood-Apollo Hotel Partners IX, L.P.,
Starwood-Nomura Hotel Investors, L.P., Starwood/Wichita Investors, L.P.,
Starwood-Huntington Partners, L.P., and Woodstar Partners I, L.P., were the
parties to that certain Limited Partnership Agreement of SLC Operating Limited
Partnership, dated as of December 15, 1994 (the "Original Agreement").

          B.   Starwood Lodging Corporation was formerly named "Hotel Investors
Corporation" and has changed its name to "Starwood Lodging Corporation" and
Starwood Lodging Trust was formerly named "Hotel Investors Trust" and has
changed its name to "Starwood Lodging Trust".

          C.   Firebird Consolidated Partners, L.P., was admitted as a limited
partner of the Partnership pursuant to that certain Admission of Limited
Partner, Consent and Amendment dated March 24, 1995 (the "Amendment").

          D.   On June 19, 1995, Starwood Lodging Corporation effected a six-to-
one reverse split of its outstanding shares.

<PAGE>

          E.   The parties hereto have agreed to amend and restate the Original
Agreement, as amended by the Amendment, in its entirety to reflect the foregoing
and to make other necessary or appropriate changes to the Original Agreement.

          NOW, THEREFORE, in consideration of the mutual covenants and
agreements herein contained and other good and valuable consideration, the
receipt, adequacy and sufficiency of which are hereby acknowledged, the parties
hereto, intending to be legally bound, hereby agree as follows:


                                    ARTICLE 1
                                   DEFINITIONS

          1.1  DEFINITIONS.  Except as otherwise herein expressly provided, the
following terms and phrases shall have the meanings as set forth below:

               "ACCOUNTANTS" shall mean the national firm or firms of
independent certified public accountants selected by the Managing General
Partner on behalf of the Partnership to audit the books and records of the
Partnership and to prepare statements and reports in connection therewith.

               "ACT" shall mean the Delaware Revised Uniform Limited Partnership
Act, as the same may hereafter be amended from time to time.

               "ADJUSTED CAPITAL ACCOUNT DEFICIT" shall mean, with respect to
any Partner or holder of Units other than a General Partner, the deficit
balance, if any, in such holder's Capital Account as of the end of any relevant
fiscal year and after giving effect to the following adjustments:

                    (a)  credit to such Capital Account any amounts which such
holder is obligated or treated as obligated to restore with respect to any
deficit balance in such Capital Account pursuant to Section 1.704-1(b)(2)(ii)(c)
of the Regulations, or is deemed to be obligated to restore with respect to any
deficit balance pursuant to the penultimate sentences of Sections 1.704-2(g)(1)
and 1.704-2(i)(5) of the Regulations; and

                    (b)  debit to such Capital Account the items described in
Sections 1.704-1(b)(2)(ii)(d)(4), (5) and (6) of the Regulations.

The foregoing definition of Adjusted Capital Account Deficit is intended to
comply with the requirements of the alternate test for economic effect contained
in Section 1.704-1(b)(2)(ii)(d) of the Regulations and shall be interpreted
consistently therewith.

               "ADMINISTRATIVE EXPENSES" shall mean:  (a) all administrative and
operating costs and expenses of the Partnership; (b) those administrative costs
and expenses of a General Partner, including, but not limited to, salaries and
other renumerations paid to


                                       -2-
<PAGE>

trustees, officers and employees of a General Partner and accounting and legal
expenses undertaken by a General Partner on behalf or for the benefit of the
Partnership; and (c) all expenses which the Partnership hereby assumes and
agrees to pay as incurred for the benefit of the Partnership, including (i)
costs and expenses relating to the formation and continuation of the Partnership
and continuity of existence of the General Partners, including taxes (other than
the General Partners' federal and state income and franchise taxes, if any),
fees and assessments associated therewith, any and all costs, expenses or fees
payable to any director or trustee of the General Partners, (ii) to the extent
funded by a General Partner for payment by the Partnership, costs and expenses
relating to any offer or registration of securities by a General Partner the net
proceeds of which are to be contributed or loaned to the Partnership and all
statements, reports, fees and expenses incidental thereto, including
underwriting discounts and selling commissions applicable to any such offer of
securities, (iii) costs and expenses associated with the preparation and filing
of any periodic reports by the General Partners under federal, state or local
laws or regulations, including filings with the SEC, (iv) costs and expenses
associated with compliance by the General Partners with laws, rules and
regulations promulgated by any regulatory body, including the SEC, (v) costs and
expenses incurred, directly or indirectly, by any General Partner pursuant to a
settlement or other agreement by and between Leonard M. Ross and SCG and (vi)
all other costs of the General Partners incurred in the course of their business
on behalf of the Partnership including, but not limited to, any indemnification
obligations of a General Partner (other than indemnification pursuant to Section
9.1 and 9.2 of the Formation Agreement).

               "AFFECTED GAIN" shall have the meaning set forth in
Section 6.1(c)(ii) hereof.

               "AFFILIATE" shall mean, with respect to any Partner (or as to any
other Person the Affiliates of whom are relevant for purposes of any of the
provisions of this Agreement):  (a) any member of the Immediate Family of such
Partner or Person; (b) any trustee or beneficiary of a Partner which is a trust;
(c) any trust for the benefit of any Person referred to in the preceding clauses
(a) and (b); or (d) any Entity which directly or indirectly through one or more
intermediaries, Controls, is Controlled by, or is under common Control with, any
Partner or Person referred to in the preceding clauses (a) through (c).

               "AGREEMENT" shall mean this Limited Partnership Agreement, as
amended, modified, supplemented or restated from time to time, as the context
requires.

               "AMENDMENT" shall have the meaning set forth in Recital C hereof.

               "ARTICLES OF INCORPORATION" shall mean the Amended and Restated
Articles of Incorporation of the Managing General Partner, as the same may be
amended, modified, supplemented, restated or superseded from time to time.

               "AUDITED FINANCIAL STATEMENTS" shall mean financial statements
(balance sheet, statement of income, statement of partners equity and statement
of cash flows)


                                       -3-
<PAGE>

prepared in accordance with GAAP and accompanied by an independent auditor's
report containing an opinion thereon.

               "BANKRUPTCY" shall mean, with respect to any Person:  (a) the
commencement by such Person of any petition, case or proceeding seeking relief
under any provision or chapter of the federal Bankruptcy Code or any other
federal or state law relating to insolvency, bankruptcy or reorganization; (b)
an adjudication that such Person is insolvent or bankrupt; (c) the entry of an
order for relief under the federal Bankruptcy Code with respect to such Person;
(d) the filing of any such petition or the commencement of any such case or
proceeding against such Person, unless such petition and the case or proceeding
initiated thereby are dismissed within ninety (90) days from the date of such
filing; or (e) the filing of an answer by such Person admitting the allegations
of any such petition.

               "BUSINESS DAY" shall mean any day that is not a Saturday, Sunday
or a day on which banking institutions in the State of California or the State
of New York are authorized or obligated by law or executive order to close.

               "CAPITAL ACCOUNT" shall mean, as to any Partner or holder of
Units, a book account maintained in accordance with the following provisions:

               (a)  to each Partner's or holder of Unit's Capital Account there
shall be credited the amount of cash contributed by the Partner or holder, the
initial Gross Asset value of any other asset contributed by such Partner or
holder to the capital of the Partnership (net of liabilities secured by
contributed property that the Partnership assumes or takes subject to), such
Partner's or holder's distributive share of Net Income and any other items of
income or gain allocated to such Partner or holder, the amount of any
Partnership liabilities assumed by the Partner or holder or secured by
distributed assets that such Partner or holder takes subject to and any other
items in the nature of income or gain that are allocated to such Partner or
holder pursuant to Section 6.1 hereof; and

               (b)  to each Partner's or holder of Unit's Capital Account there
shall be debited the amount of cash distributed to the Partner or holder, the
Gross Asset Value of any Partnership asset distributed to such Partner or holder
pursuant to any provision of this Agreement, such Partner's or holder's
distributive share of Net Losses and any other items in the nature of expenses
or losses that are allocated to such Partner pursuant to Section 6.1 hereof.

In the event that a Partner's Partnership Interest or a holder of Unit's Units
or portion thereof is transferred within the meaning of Section 1.704-
1(b)(2)(iv)(f) of the Regulations, the transferee shall succeed to the Capital
Account of the transferor to the extent that it relates to the Partnership
Interest, Units or portion thereof so transferred.  In the event that the Gross
Asset Values of Partnership assets are adjusted, as contemplated in paragraph
(b) or (c) of the definition of "Gross Asset Value," the Capital Accounts of the
Partners and holders of Units shall be adjusted to reflect the aggregate net
adjustments as if the Partnership sold all of its properties for their fair
market values and recognized gain or loss


                                       -4-
<PAGE>

for federal income tax purposes equal to the amount of such aggregate net
adjustment.  This definition of Capital Accounts is intended to comply with the
maintenance of capital account provisions of Section 1.704-1(b) of the
Regulations and shall be interpreted and applied in a manner consistent
therewith.

               "CAPITAL CONTRIBUTION" shall mean, with respect to any Partner,
the amount of cash and the initial Gross Asset Value of any Contributed Property
(net of liabilities to which such property is subject).

               "CERTIFICATE" shall mean the Certificate of Limited Partnership
establishing the Partnership, as filed with the office of the Delaware Secretary
of State, as amended from time to time in accordance with the terms of this
Agreement and the Act.

               "CODE" shall mean the Internal Revenue Code of 1986, as amended
and in effect from time to time, as interpreted by the applicable regulations
thereunder.  Any reference herein to a specific section or sections of the Code
shall be deemed to include a reference to any corresponding provision of future
law.

               "COMMISSION" shall mean the Nevada Gaming Commission.

               "CONSENT OF THE LIMITED PARTNERS" shall mean the written consent
of a Majority-In-Interest of the Limited Partners given in accordance with
Section 11.2 hereof, which Consent shall be obtained prior to the taking of any
action for which it is required by this Agreement and may be given or withheld
by a Majority-In-Interest of the Limited Partners, unless otherwise expressly
provided herein, in their sole and absolute discretion.

               "CONTRIBUTED PROPERTY" shall mean any property or other asset in
such form as may be permitted by the Act, but excluding cash, contributed or
deemed contributed to the Partnership with respect to the Partnership Interest
held by each Partner.

               "CONTROL" shall mean the ability, whether by the direct or
indirect ownership of shares or other equity interests, by contract or
otherwise, to elect a majority of the directors of a corporation, to select the
managing partner of a partnership, or otherwise to select, or have the power to
remove and then select, a majority of those persons exercising governing
authority over an Entity.  In the case of a limited partnership, the sole
general partner, all of the general partners to the extent each has equal
management control and authority, or the managing general partner or managing
general partners thereof shall be deemed to have control of such partnership
and, in the case of a trust, any trustee thereof or any Person having the right
to select any such trustee shall be deemed to have control of such trust.

               "DEPRECIATION" shall mean, with respect to any asset of the
Partnership for any fiscal year or other period, the depreciation or
amortization, as the case may be, allowed or allowable for federal income tax
purposes in respect of such asset for such fiscal year or other period, except
that if the Gross Asset Value of an asset differs from its adjusted


                                       -5-
<PAGE>

tax basis for federal income tax purposes at the beginning of such fiscal year
or other period, Depreciation shall be an amount that bears the same ratio to
such beginning book value as the federal income tax depreciation, amortization
or other cost recovery deduction for such fiscal year or other period bears to
such beginning adjusted tax basis and if such adjusted tax basis is zero, the
Depreciation shall be based on the method of depreciation, amortization or other
cost recovery deduction utilized in preparing the financial statements of the
Partnership.

               "ENTITY" shall mean any general partnership, limited partnership,
limited liability company, corporation, joint venture, trust, business trust,
real estate investment trust or association.

               "ERISA" shall mean the Employee Retirement Income Security Act of
1974, as amended from time to time and as interpreted by the applicable
regulations thereunder (or any corresponding provisions of succeeding laws and
regulations).

               "EXCHANGE RIGHTS AGREEMENT" shall mean that certain Exchange
Rights Agreement by and among Starwood Lodging Trust, Starwood Lodging
Corporation and Starwood Capital Group, L.P., dated as of December 15, 1994.

               "FORMATION AGREEMENT" shall mean that certain Formation Agreement
by and among Starwood Lodging Trust, Starwood Lodging Corporation, Starwood
Capital Group, L.P., Berl Holdings, L.P., Woodstar Partners I, L.P., Starwood-
Apollo Hotel Partners VIII, L.P., Starwood-Apollo Hotel Partners IX, L.P.,
Starwood-Nomura Hotel Investors, L.P., Starwood/Wichita Investors, L.P., and
Starwood-Huntington Partners, L.P., and dated as of November 11, 1994, and any
amendments or modifications thereof or side letters thereto.

               "GAAP" shall mean generally accepted accounting principles in
effect from time to time.

               "GENERAL PARTNERS" shall mean those Persons listed under the
heading "General Partners" on the signature pages hereto in their respective
capacities as general partners of the Partnership, their permitted successors or
assigns as general partners hereof, and any Person who, at the time of reference
thereto, is a general partner of the Partnership.  Unless the context clearly
indicates to the contrary, the term "General Partner" shall include the Managing
General Partner.

               "GROSS ASSET VALUE" shall mean, with respect to any asset of the
Partnership, such asset's adjusted basis for federal income tax purposes, except
as follows:

                    (a)  the initial Gross Asset Value of any asset contributed
by a Partner to the Partnership shall be the gross fair market value of such
asset at the time of its contribution as reasonably determined by the Managing
General Partner and the contributing Partner;


                                       -6-
<PAGE>

                    (b)  the Gross Asset values of all Partnership assets shall
be adjusted to equal their respective gross fair market values, as reasonably
determined by the Managing General Partner, immediately prior to the following
events:

                         (i)  a Capital Contribution (other than a DE MINIMIS
Capital Contribution) to the Partnership by a new or existing Partner as
consideration for a Partnership Interest;

                         (ii) the distribution by the Partnership to a Partner
of more than a DE MINIMIS amount of Partnership property as consideration for
the redemption of a Partnership Interest;

                         (iii)     the liquidation of the Partnership within the
meaning of Section 1.704-1(b)(2)(ii)(g) of the Regulations; and

                         (iv) any other event as to which the Managing General
Partner reasonably determines that an adjustment is necessary or appropriate to
reflect the relative economic interests of the Partners;

                    (c)  the Gross Asset Values of Partnership assets
distributed to any Partner shall be the gross fair market values of such assets
as reasonably determined by the Managing General Partner as of the date of
distribution; and

                    (d)  the Gross Asset Values of Partnership assets shall be
increased (or decreased) to reflect any adjustments to the adjusted basis of
such assets pursuant to Sections 734(b) or 743(b) of the Code, but only to the
extent that such adjustments are taken into account in determining Capital
Accounts pursuant to Section 1.704-1(b)(2)(iv)(m) of the Regulations; PROVIDED,
HOWEVER, that Gross Asset Values shall not be adjusted pursuant to this
paragraph to the extent that the Managing General Partner reasonably determines
that an adjustment pursuant to paragraph (b) above is necessary or appropriate
in connection with a transaction that would otherwise result in an adjustment
pursuant to this paragraph (d).

At all times, Gross Asset Values shall be adjusted by any Depreciation taken
into account with respect to the Partnership's assets for purposes of computing
Net Income and Net Loss.  Any adjustment to the Gross Asset Values of
Partnership property shall require an adjustment to the Partner's Capital
Accounts.

               "HICN" shall mean Hotel Investors Corporation of Nevada, a Nevada
corporation.

               "HICN PARTNERSHIP" shall have the meaning providing in
Section 4.1(f) hereof.


                                       -7-
<PAGE>

               "IMMEDIATE FAMILY" shall mean, with respect to any Person, such
Person's spouse (then current or former), parents, parents-in-law, descendants,
brothers and sisters (whether by whole or half-blood), first cousins,
brothers-in-law and sisters-in-law (whether by whole or half-blood), ancestors
and lineal descendants.

               "INDEMNITEE" shall mean any Person who is, or at any time on or
after December 15, 1994 was, a (i) General Partner, (ii) employee, trustee,
director, officer, stockholder or Liquidating Trustee of the Partnership or a
General Partner or (iii) member of the Management Committee.

               "LIEN" shall mean any liens, security interests, mortgages, deeds
of trust, pledges, options, rights of first offer or first refusal and any other
similar encumbrances of any nature whatsoever.

               "LIMITED PARTNER REPRESENTATIVE" shall have the meaning set forth
in Section 10.6 hereof.

               "LIMITED PARTNERS" shall mean those Persons listed under the
heading "Limited Partners" on the signature page hereto in their respective
capacities as limited partners of the Partnership, their permitted successors or
assigns as limited partners hereof, and any Person who, at the time of reference
thereto, is a limited partner of the Partnership.

               "LIQUIDATING TRUSTEE" shall mean such individual or Entity which
is selected as the Liquidating Trustee hereunder by the Managing General
Partner, which individual or Entity may include the Managing General Partner or
an Affiliate of the Managing General Partner, provided that such Liquidating
Trustee agrees in writing to be bound by the terms of this Agreement.  The
Liquidating Trustee shall be empowered to give and receive notices, reports and
payments in connection with the dissolution, liquidation and/or winding up of
the Partnership and shall hold and exercise such other rights and powers granted
to the Managing General Partner herein or under the Act as are necessary or
required to conduct the winding-up and liquidation of the Partnership's affairs
and to authorize all parties to deal with the Liquidating Trustee in connection
with the dissolution, liquidation and/or winding-up of the Partnership.

               "MAJORITY-IN-INTEREST OF THE GENERAL PARTNERS" shall mean General
Partner(s) who hold in the aggregate more than fifty (50) percent of the
Percentage Interests then allocable to and held by the General Partners, as a
class, including any Partnership Interests acquired by any Person controlled by
a General Partner, or any person holding as a nominee of a General Partner or
any Person controlled by a General Partner.

               "MAJORITY-IN-INTEREST OF THE LIMITED PARTNERS" shall mean Limited
Partner(s) who hold in the aggregate more than fifty (50) percent of the
Percentage Interests then allocable to and held by the Limited Partners, as a
class (but excluding any Partnership Interests acquired by the General Partner,
or any Person holding as a nominee of a General Partner or any Person controlled
by a General Partner).

                                      -8-

<PAGE>

               "MANAGEMENT COMMITTEE" shall mean Barry S. Sternlicht, Steven
Robert Goldman, Bruce M. Ford and such other persons as they may appoint.

               "MANAGING GENERAL PARTNER" shall mean Starwood Lodging
Corporation, a Maryland corporation, its duly admitted successors and assigns as
managing general partner of the Partnership at the time of reference thereto.

               "MINIMUM GAIN ATTRIBUTABLE TO PARTNER NONRECOURSE DEBT" shall
mean "partner nonrecourse debt minimum gain" as determined in accordance with
Section 1.704-2(i)(2) of the Regulations.

               "NET CASH FLOW" shall mean, with respect to any fiscal period of
the Partnership, the excess, if any, of "Receipts" over "Expenditures."  For
purposes hereof, the term "Receipts" means the sum of all cash receipts of the
Partnership from all sources for such period and any amounts held as reserves as
of the last day of such period which the Managing General Partner reasonably
deems to be in excess of reserves as determined below.  The term "Expenditures"
means the sum of (a) all cash expenditures of the Partnership for any purpose,
including operating expenses and capital expenditures for such period, (b) the
amount of all payments of principal, premium, if any, and interest on account of
any indebtedness of the Partnership, and (c) such additions to cash reserves as
of the last day of such period as the Managing General Partner deems necessary
or appropriate for any capital, operating or other expenditure, including,
without limitation, contingent liabilities; but the term "Expenditures" shall
not include amounts paid from cash reserves previously established by the
Partnership.

               "NET INCOME" or "NET LOSS" shall mean, for each fiscal year or
other applicable period, an amount equal to the Partnerships's net income or
loss for such year or period as determined for federal income tax purposes by
the Accountants, determined in accordance with Section 703(a) of the Code (for
this purpose, all items of income, gain, loss or deduction required to be stated
separately pursuant to Section 703(a) of the Code shall be included in taxable
income or loss), with the following adjustments:  (a) by including as an item of
gross income any tax-exempt income received by the Partnership; (b) by treating
as a deductible expense any expenditure of the Partnership described in Section
705(a)(2)(B) of the Code (including amounts paid or incurred to organize the
Partnership (unless an election is made pursuant to Section 709(b) of the Code)
or to promote the sale of interests in the Partnership and by treating
deductions for any losses incurred in connection with the sale or exchange of
Partnership property disallowed pursuant to Section 267(a)(1) or Section 707(b)
of the Code as expenditures described in Section 705(a)(2)(B) of the Code); (c)
in lieu of depreciation, depletion, amortization and other cost recovery
deductions taken into account in computing total income or loss, there shall be
taken into account Depreciation; (d) gain or loss resulting from any disposition
of Partnership property with respect to which gain or loss is recognized for
federal income tax purposes shall be computed by reference to the Gross Asset
Value of such property rather than its adjusted tax basis; (e) in the event of
an adjustment of the Gross Asset Value of any Partnership asset which requires
that the Capital Accounts of the Partnership be adjusted pursuant to Sections
1.704-1(b)(2)(iv)(e), (f) and (m)


                                       -9-
<PAGE>

of the Regulations, the amount of such adjustment is to be taken into account as
additional Net Income or Net Loss pursuant to Section 6.1 hereof; and (f)
excluding any items specially allocated pursuant to Section 6.1(b) hereof.

               "NONRECOURSE DEDUCTIONS" shall have the meaning set forth in
Sections 1.704-2(b)(1) and (c) of the Regulations and shall be determined in
accordance with Section 1.704-2(c) of the Regulations.

               "NONRECOURSE LIABILITIES" shall have the meaning set forth in
Section 1.704-2(b)(3) of the Regulations.

               "ORIGINAL AGREEMENT" shall have the meaning set forth in Recital
A hereof.

               "PAIRED SHARES" shall mean one Share and one common share of
beneficial interest of SLT that are subject to a pairing agreement between the
Managing General Partner and SLT.

               "PARTNER NONRECOURSE DEBT" shall have the meaning set forth in
Section 1.704-2(b)(4) of the Regulations.

               "PARTNER NONRECOURSE DEDUCTIONS" shall have the meaning set forth
in Section 1.704-2(i)(2) of the Regulations and the amount of Partner
Nonrecourse Deductions with respect to a Partner Nonrecourse Debt shall be
determined in accordance with the rules of Section 1.704-2(i) of the
Regulations.

               "PARTNERS" shall mean the General Partners and the Limited
Partners, their duly admitted successors or assigns or any Person who is a
partner of the Partnership at the time of reference thereto.

               "PARTNERSHIP" shall mean the limited partnership formed under the
Act pursuant to the Original Agreement and any successor thereto.

               "PARTNERSHIP INTEREST" shall mean the ownership interest of a
Partner in the Partnership from time to time, including each Partner's
Percentage Interest and such Partner's Units.

               "PARTNERSHIP MINIMUM GAIN" shall have the meaning set forth in
Section 1.704-2(b)(2) of the Regulations and the amount of Partnership Minimum
Gain (and any net increase or decrease thereof) for a fiscal year or other
period shall be determined in accordance with the rules of Section 1.704-2(d) of
the Regulations.

               "PARTNERSHIP RECORD DATE" means the record date established by
the Managing General Partner for distribution of Net Cash Flow pursuant to
Section 6.2 hereof,


                                      -10-
<PAGE>

which record date shall be the same as the record date established by the
Managing General Partner for distribution to its shareholders of some or all of
its portion of such distribution.

               "PERCENTAGE INTEREST" shall mean, with respect to any Partner,
the percentage ownership interest of such Partner in such items of the
Partnership as to which the term "Percentage Interests" is applied in this
Agreement, as provided in Section 4.2 hereof.

               "PERSON" shall mean any natural person or Entity.

               "PROPERTY" shall mean any property acquired by or contributed to
the Partnership.

               "PURCHASE RIGHTS" shall have the meaning set forth in Section 4.3
hereof.

               "REALTY PARTNERSHIP" shall mean SLT Realty Limited Partnership, a
Delaware limited partnership.

               "REGISTRATION RIGHTS AGREEMENT" shall mean that certain
Registration Rights Agreement by and among Starwood Lodging Trust, Starwood
Lodging Corporation and Starwood Capital Group, L.P., and dated as of December
15, 1994.  No provision of this Agreement shall be interpreted as granting any
Partner or holder of Units registration rights or any rights or interest in or
to the Registration Rights Agreement.

               "REGULATIONS" shall mean the income tax regulations promulgated
under the Code, as such regulations may be amended from time to time (including
corresponding provisions of succeeding regulations).

               "REGULATORY ALLOCATIONS" shall have the meaning set forth in
Section 6.1(b)(viii) hereof.

               "REIT" shall mean a real estate investment trust as defined in
Section 856 of the Code.

               "REIT REQUIREMENTS" shall mean the requirements for SLT to:  (a)
qualify as a REIT under the Code and Regulations; (b) avoid any federal income
or excise tax liability; (c) retain its status as grandfathered pursuant to
Section 132(c)(3) of the Deficit Reduction Act of 1984; and (d) retain the
benefits of that certain private letter ruling issued by the Internal Revenue
Service to SLT dated as of January 4, 1980.  "REIT Requirements" shall also
include the ownership limitation provisions set forth in Article VI of the
Declaration of Trust of SLT, dated August 25, 1969, as amended and restated as
of June 6, 1988, and in TENTH Article of the Articles of Incorporation.


                                      -11-
<PAGE>

               "RESTRICTED ENTITY" shall mean any "employee benefit plan" as
defined in and subject to ERISA, any "plan" as defined in and subject to Section
4975 of the Code, or any entity any portion or all of the assets of which are
deemed pursuant to United States Department of Labor Regulation Section 2510.3-
101 or otherwise pursuant to ERISA or the Code to be, for any purpose of ERISA
or Section 4975 of the Code, assets of any such "employee benefit plan" or
"plan" which invests in such entity.

               "RIGHTS" shall mean the rights of Limited Partners set forth in
the Exchange Rights Agreement and the Registration Rights Agreement.  No
provision of this Agreement shall be interpreted as granting any Partner or
holder of Units any Rights or any rights or interest in or to the Exchange
Rights Agreement or the Registration Rights Agreement.

               "SCG"  shall mean Starwood Capital Group, L.P., a Delaware
limited partnership.

               "SEC" shall mean the United States Securities and Exchange
Commission.

               "SECTION 704(c) TAX ITEMS" shall have the meaning set forth in
Section 6.1(c)(iii) hereof.

               "SHARES" shall mean the common stock, par value $0.01 per share,
of the Managing General Partner.

               "SLT" shall mean Starwood Lodging Trust, a Maryland real estate
investment trust.

               "TAX ITEMS" shall have the meaning set forth in Section 6.1(c)(i)
hereof.

               "TAX PAYMENT LOAN" shall have the meaning set forth in Section
6.7(a) hereof.

               "UNITS" shall have the meaning set forth in Section 4.1(c)
hereof.

               "WITHHOLDING TAX ACT" shall have the meaning set forth in Section
6.7(a) hereof.



                                      -12-
<PAGE>

                                    ARTICLE 2

                  CONTINUATION AND BUSINESS OF THE PARTNERSHIP

          2.1  CONTINUATION.  The parties hereto do hereby continue the limited
partnership formed pursuant to the Original Agreement and pursuant to the
provisions of the Act and upon the terms and conditions set forth herein.  The
parties hereto agree that the rights and liabilities of the Partners shall be as
provided herein.  The parties hereto shall immediately execute and deliver all
certificates and other documents and do all filings, recording and publishing
and other acts as in the judgment of the Managing General Partner may be
appropriate to comply with all of the requirements for the formation of a
limited partnership under the Act and the qualification of the Partnership in
any jurisdiction in which the Partnership owns property or conducts business.

          2.2  NAME.  The name of the Partnership shall be SLC Operating Limited
Partnership, or such other name as shall be chosen from time to time by the
Managing General Partner in its sole and absolute discretion; PROVIDED, HOWEVER,
that the Managing General Partner may not choose the name (or any derivative
thereof) of any Limited Partner without the prior written consent of such
Limited Partner.

          2.3  CHARACTER OF THE BUSINESS.  The purpose of the Partnership shall
be to acquire, hold, own, develop, redevelop, construct, improve, maintain,
operate, manage, sell, lease, rent, transfer, encumber, mortgage, convey,
exchange and otherwise dispose of or deal with hotels and any other real and
personal property of all kinds; to undertake such other activities as may be
necessary, desirable or appropriate to the business of the Partnership; to
engage in such other activities as shall be necessary, desirable or appropriate
to effectuate the foregoing purposes; and to otherwise engage in any enterprise
or business in which a limited partnership may engage or conduct under the Act.
The Partnership shall have all powers necessary, desirable or appropriate to
accomplish the purposes enumerated.  In connection with the foregoing, but
subject to the terms and conditions of this Agreement, the Partnership shall
have full power and authority to enter into, perform and carry out contracts of
any kind, to borrow money and to issue evidences of indebtedness, whether or not
secured by Liens, and, directly or indirectly, to acquire and construct
additional Properties necessary or useful in connection with its business.  The
character and general nature of the business to be conducted by the Partnership
shall include, but not be limited to, the operation, management and the conduct
of gaming in gaming establishments located on or within the premises known as
the Bourbon Street Hotel and Casino and the King 8 Gambling Hall and Hotel,
located at 120 East Flamingo Road, Las Vegas, Nevada, and 3330 West Tropicana
Avenue, Las Vegas, Nevada, respectively.

          2.4  LOCATION OF PRINCIPAL PLACE OF BUSINESS.  The location of the
principal place of business of the Partnership shall be at 11845 West Olympic
Boulevard, Suite 560, Los Angeles, California 90064, or such other location as
shall be selected from time to time by the Managing General Partner in its sole
and absolute discretion; PROVIDED, HOWEVER, that


                                      -13-
<PAGE>

the Managing General Partner shall notify the Partners of any change in the
location of the principal place of business of the Partnership within thirty
(30) days thereafter.

          2.5  REGISTERED AGENT AND REGISTERED OFFICE.  The registered agent of
the Partnership shall be The Corporation Trust Company or such other Person as
the Managing General Partner may select in its sole and absolute discretion.
The registered office of the Partnership in the State of Delaware shall be c/o
The Corporation Trust Company, 1209 Orange Street, Wilmington, Delaware 19801 or
such other location as the Managing General Partner may from time to time select
in its sole discretion; PROVIDED, HOWEVER, that the Managing General Partner
shall notify the Partners of any change in the registered office or registered
agent of the Partnership within thirty (30) days thereafter.

          2.6  RESTATEMENT OF AGREEMENT.  This Agreement amended and restates
the Original Agreement and the Amendment in their entirety effective as of the
date first above written and, effective as of such date, the Original Agreement
and the Amendment shall be of no further force or effect.

                                    ARTICLE 3

                                      TERM

          3.1  COMMENCEMENT.  The Partnership's term commenced upon the filing
of the Certificate with the Secretary of State of Delaware on December 15, 1994.

          3.2  DISSOLUTION.  The Partnership shall continue until dissolved and
terminated upon the occurrence of the earliest of the following events:

               (a)  the death, dissolution, termination, withdrawal, retirement,
expulsion or Bankruptcy of a General Partner, unless the Partnership's business
is continued as provided in Section 9.1 hereof;

               (b)  the election to dissolve the Partnership made in writing by
the Managing General Partner;

               (c)  the sale or other disposition of all or substantially all of
the assets of the Partnership unless the Managing General Partner elects to
continue the Partnership business for the purpose of the receipt and the
collection of indebtedness or the collection of any other consideration to be
received in exchange for the assets of the Partnership (which activities shall
be deemed to be part of the winding up of the affairs of the Partnership);

               (d)  the entry of a decree of judicial dissolution of the
Partnership pursuant to the provisions of the Act, which decree is final and not
subject to appeal; or

               (e)  December 31, 2094.


                                      -14-
<PAGE>

                                    ARTICLE 4

                              CAPITAL CONTRIBUTIONS

          4.1  CAPITAL CONTRIBUTIONS; UNITS.

               (a)  As of the date first above written, the Partners have the
Percentage Interests in the Partnership as set forth in Exhibit A which
Percentage Interests shall be adjusted to the extent necessary to reflect
properly exchanges, redemptions or conversions of Partnership Interests, Capital
Contributions, the issuance of additional Partnership Interests or any other
event having an effect on a Partner's Percentage Interest, in each case to the
extent permitted by and in accordance with this Agreement.  Except to the extent
specifically set forth in this Agreement with respect to the General Partners,
the Partners shall have no obligation to make any additional Capital
Contributions or loans to the Partnership, even if the failure to do so could
result in the Bankruptcy or insolvency of the Partnership or any other adverse
consequence to the Partnership.

               (b)  The General Partners shall, from time to time, contribute
cash or Property to the Partnership such that the aggregate Percentage Interests
of all General Partners shall at all times be at least one (1) percent and the
aggregate Capital Account balances of all General Partners shall be at least the
lesser of $500,000 or one (1) percent of the total positive Capital Account
balances for the Partnership.

               (c)  The interest of a Partner (or an assignee of a Partner) in
capital, allocations of Net Income, Net Losses and distributions shall be
evidenced by the issuance to such Partner (or assignee) of one or more "Units."
The aggregate total of all Units outstanding and the ownership of Units by each
Partner as of the date of this Agreement, are as set forth on Exhibit A hereto.


               (d)  From time to time, the Managing General Partner may cause
the Partnership to issue additional Partnership Interests to existing or newly-
admitted Partners in exchange for additional Capital Contributions (including
Capital Contributions pursuant to Section 4.1(b)).  If the Managing General
Partner contributes to the Partnership the net proceeds to the Managing General
Partner from any offering or sale of Paired Shares (including, without
limitation, any issuance of Paired Shares pursuant to the exercise of options,
warrants, convertible securities, or similar rights to acquire Paired Shares),
the Partnership shall issue to the Managing General Partner Units equal in
number to the number of Paired Shares issued in such offering.

               (e)  The Managing General Partner is hereby authorized to cause
the Partnership to issue Partnership Interests in one or more classes or one or
more series of any of such classes, with such designations, preferences and
relative, participating, optional or other special rights, powers and duties,
including rights, powers and duties senior to the then-existing Partnership
Interests and Units, as shall be determined by the Managing


                                      -15-
<PAGE>

General Partner in its sole and absolute discretion, including (i) the
allocation of items of Partnership income, gain, loss, deduction and credit to
each such class or series of Partnership Interests and (ii) the rights of each
such class or series of Partnership Interests to share in Partnership
distributions (including liquidating distributions); PROVIDED, HOWEVER, that no
such additional Partnership Interests shall be issued to the Managing General
Partner unless (x) the additional Partnership Interests are issued in connection
with an issuance of shares of the Managing General Partner, which shares have
designations, preferences and other rights, all such that the economic interests
of such shares are substantially similar to the designations, preferences and
other rights of the additional Partnership Interests issued to the Managing
General Partner in accordance with this Section 4.1(e) and (y) the Managing
General Partner contributes to the Partnership an amount equal to the net
proceeds received by the Managing General Partner in connection with the
issuance of such shares.

               (f)  As of the date first above written, HICN shall be issued the
number of Units set forth on Exhibit A hereto.  On or before December 31, 1995,
HICN or the Managing General Partner, as appropriate, shall make contributions
to the Partnership described in Section 6.3 of the Formation Agreement.  At the
election of the Managing General Partner, the assets and liabilities of HICN may
be contributed to a limited partnership with HICN as the general partner holding
a one (1) percent interest and the Partnership as the limited partner holding a
ninety-nine (99) percent interest (the "HICN PARTNERSHIP").

               (g)  In the event of any change in the outstanding number of
Paired Shares by reason of any share dividend, split, reverse split,
recapitalization, merger, consolidation or combination, the number of Units held
by each Partner (or assignee) shall be proportionately adjusted such that, to
the extent possible, one Unit remains the equivalent of one Share without
dilution.  It is the intent of the Partners that, to the extent possible, the
number of Units held by the General Partner shall at all times equal the number
of issued and outstanding Paired Shares.

               (h)  No fractional Units shall remain outstanding.  In lieu of
issuing a fractional Unit to a holder of Units, the number of Units to be held
by such holder shall be rounded to the nearest whole Unit.

          4.2  PERCENTAGE INTERESTS.  The Percentage Interest of a Partner shall
be equal to the percentage obtained by dividing (a) the number of Units held by
such Partner (including Units held by assignees of such Partner who have not
been admitted as Partners) by (b) the total number of issued and outstanding
Units.

          4.3  PURCHASE RIGHTS.  If the Managing General Partner grants, issues
or sells any options, convertible securities or rights to purchase shares,
warrants, or other property PRO RATA to the record holders of Shares
(collectively, "PURCHASE RIGHTS"), then the Partners shall, to the extent
practicable and consistent with the other provisions of this Agreement, be
entitled to acquire from the Partnership interests in the Partnership that are
substantially similar in amount, tone and tenor to the Purchase Rights to which
such Partners


                                      -16-
<PAGE>

would be entitled if such Partners had converted their Partnership Interests
into Paired Shares immediately prior to the grant, issue or sale of the Purchase
Rights.

          4.4  REDEMPTION.  If the Managing General Partner shall redeem any of
its outstanding Shares (including the issuance of cash in lieu of fractional
Shares), the Partnership shall concurrently therewith redeem an equal number of
Units held by the Managing General Partner for the same price as paid by the
Managing General Partner for the redemption of such Shares.  Similar redemptions
of interests of a General Partner in the Partnership in the Partnership shall
occur if any other outstanding securities of a General Partner are redeemed or
otherwise retired.

          4.5  NO THIRD PARTY BENEFICIARIES.  No creditor or other third party
shall have the right to enforce any right or obligation of any Partner to make
Capital Contributions or loans or to pursue any other right or remedy hereunder
or at law or in equity, it being understood and agreed that the provisions of
this Agreement shall be solely for the benefit of, and may be enforced solely
by, the parties hereto and their respective successors and assigns.  None of the
rights or obligations of the Partners herein set forth to make Capital
Contributions or loans to the Partnership shall be deemed an asset of the
Partnership for any purpose by any creditor or other third party, nor may such
rights or obligations be sold, transferred or assigned by the Partnership or
pledged or encumbered by the Partnership to secure any debt or other obligation
of the Partnership or of any of the Partners.

          4.6  NO INTEREST ON OR RETURN OF CAPITAL CONTRIBUTION.  No Partner
shall be entitled to interest on its Capital Contribution or Capital Account.
Except as provided herein or by law, no Partner shall have any right to demand
or receive the return of its Capital Contribution.


                                    ARTICLE 5

                                 INDEMNIFICATION

          5.1  INDEMNIFICATION OF GENERAL PARTNERS.

               (a)  To the fullest extent permitted by law, the Partnership
shall and does hereby indemnify an Indemnitee from and against any and all
losses, claims, damages, liabilities, joint or several, expenses (including
reasonable legal fees and expenses), judgments, fines, settlements, and other
amounts arising from any and all claims, demands, actions, suits or proceedings
(including arbitration and mediation proceedings), civil, criminal,
administrative or investigative, that relate, directly or indirectly, to the
formation, business or operations of the Partnership in which any Indemnitee may
be involved, or is threatened to be involved, as a party, witness or otherwise,
by reason of the fact that such Person was an Indemnitee, whether or not the
same shall proceed to judgment or be settled or otherwise be brought to a
conclusion, except only if and to the extent that it is finally adjudicated that
the act or omission of the Indemnitee was material to the matter giving rise


                                      -17-
<PAGE>

to the proceeding and was committed with fraud, gross negligence or willful
misconduct.  The termination of any proceeding by judgment, order or settlement
does not create a presumption that the Indemnitee did not meet the requisite
standard of conduct set forth in this Section 5.1(a).  Any indemnification
pursuant to this Section 5.1 shall be made only out of the assets of the
Partnership and no Partner shall have any personal liability therefor.  The
provisions of this Section 5.1 are for the benefit of the Indemnitees, their
heirs, successors, assigns, personal representatives and administrators, and
shall not be deemed to create any rights for the benefit of any other Persons.
The foregoing notwithstanding, the General Partners shall not be entitled to
indemnification from the Partnership with respect to matters provided for in
Sections 9.1 and 9.2 of the Formation Agreement.

               (b)  Reasonable expenses incurred by an Indemnitee who is a party
or witness in a proceeding shall be paid or reimbursed by the Partnership in
advance of the final disposition of the proceeding upon receipt by the
Partnership of (i) a written affirmation by the Indemnitee of the Indemnitee's
good faith belief that the standard of conduct necessary for indemnification by
the Partnership, as authorized in this Section 5.1, has been met, and (ii) a
written undertaking by or on behalf of the Indemnitee to repay the amount paid
or reimbursed if it shall ultimately be determined that such Indemnitee is not
entitled to be indemnified hereunder.

               (c)  The indemnification provided by this Section 5.1 shall be in
addition to any other rights to which an Indemnitee may be entitled under any
agreement, as a matter of law or otherwise, and shall continue as to an
Indemnitee who has ceased to serve in such capacity.  The Partnership shall
purchase and maintain insurance, on behalf of the Indemnitees, against any
liability that may be asserted against or expenses that may be incurred by such
Person in connection with the Partnership's activities, regardless of whether
the Partnership would have the power to indemnify such Person against such
liability under the provisions of this Agreement. An Indemnitee shall not be
denied indemnification in whole or in part under this Section 5.1 solely because
the Indemnitee had an interest in the transaction with respect to which the
indemnification applies.

               (d)  For purposes of this Section 5.1, the Partnership shall be
deemed to have requested an Indemnitee to serve as fiduciary of an employee
benefit plan whenever the performance by it of its duties to the Partnership
also imposes duties on, or otherwise involves services by, it to the plan or
participants or beneficiaries of the plan; excise taxes assessed on an
Indemnitee with respect to an employee benefit plan pursuant to applicable law
shall constitute fines within the meaning of this Section 5.1; and actions taken
or omitted by the Indemnitee with respect to an employee benefit plan in the
performance of its duties for a purpose reasonably believed by it to be in the
interest of the participants and beneficiaries of the plan shall be deemed to be
for a purpose which is not opposed to the best interests of the Partnership.

          5.2  INDEMNIFICATION OF LIMITED PARTNERS.  From and after the date
hereof, the Partnership shall indemnify and hold harmless each Limited Partner,
its Affiliates, employees, officers, directors and agents against and from all
liability, demands, claims,


                                      -18-
<PAGE>

actions or causes of action, assessments, losses, fines, penalties, costs,
damages and expenses (including, without limitation, reasonable attorneys' and
accountants' fees and expenses) sustained or incurred by such Limited Partner or
Affiliate or any assignee or successor thereof (including, without limitation,
any permitted assignee of a Limited Partner under Article 9 hereof) as a result
of or arising out of any action, suit or proceeding (including mediation and
arbitration proceedings) (a) arising out of or relating to the operation of the
Partnership's business or the Limited Partner being a Partner in the Partnership
(excluding, specifically, actions, suits or proceedings arising out of actual or
alleged breaches of a Partner's representations, warranties or covenants
hereunder or pursuant to the Formation Agreement or arising out of acts by a
Limited Partner other than in its capacity as such) and (b) naming a Limited
Partner or any of its Affiliates as a party to such proceeding.  Any
indemnification pursuant to this Section 5.2 shall be made only out of the
assets of the Partnership and no Partner shall have any personal liability
therefor.  The provisions of this Section 5.2 are for the benefit of the Limited
Partners, their Affiliates, employees, officers, directors and agents, and shall
not be deemed to create any rights for the benefit of any other Persons.

          5.3  NOTICE OF CLAIMS.  If any Person believes that it is entitled to
indemnification under this Article 5, such Person shall so notify the
Partnership promptly in writing describing such claim for indemnification, the
amount thereof, if known, and the method of computation, all with reasonable
particularity and containing a reference to the provisions of this Agreement in
respect of which such claim shall have occurred; PROVIDED, HOWEVER, that the
omission by such indemnified party to give notice as provided herein shall not
relieve the Partnership of its indemnification obligation under this Article 5
except to the extent that the Partnership is materially damaged as a result of
such failure to give notice.  If any action at law or suit in equity is
instituted by or against a third party with respect to which any of the Persons
entitled to indemnification under this Article 5 intends to make a claim for
indemnification under this Article 5, any such Person shall promptly notify the
Partnership of such action or suit.  Any Person entitled to indemnification
hereunder shall use reasonable efforts to minimize the amount of any claim for
indemnification hereunder.

          5.4  THIRD PARTY CLAIMS.  In the event of any claim for
indemnification hereunder resulting from or in connection with any claim or
legal proceeding by a third party, the indemnified Person shall give such notice
thereof to the Partnership not later than twenty (20) business days prior to the
time any response to the asserted claim is required, if possible, and in any
event within fifteen (15) days following the date such indemnified Person has
actual knowledge thereof; PROVIDED, HOWEVER, that the omission by such
indemnified Person to give notice as provided herein shall not relieve the
Partnership of its indemnification obligation under this Article 5 except to the
extent that the Partnership is materially damaged as a result of such failure to
give notice.  In the event of any such claim for indemnification resulting from
or in connection with a claim or legal proceeding by a third party, the
Partnership may, at its sole cost and expense, assume the defense thereof;
PROVIDED, HOWEVER, that counsel for the Partnership, who shall conduct the
defense of such claim or legal proceeding, shall be reasonably satisfactory to
the indemnified Person; and PROVIDED, FURTHER, that if the defendants in any
such actions include both the indemnified


                                      -19-
<PAGE>

Persons and the Partnership and the indemnified Persons shall have reasonably
concluded that there may be legal defenses or rights available to them which
have not been waived and are in actual or potential conflict with those
available to the Partnership, the indemnified Persons shall have the right to
select one law firm reasonably acceptable to the Partnership to act as separate
counsel, on behalf of such indemnified Persons, at the expense of the
Partnership.  Unless the indemnified Persons are represented by separate counsel
pursuant to the second proviso of the immediately preceding sentence, if the
Partnership assumes the defense of any such claim or legal proceeding, it shall
not consent to entry of any judgment, or enter into any settlement, that (a) is
not subject to indemnification in accordance with the provisions in this Article
5, (b) provides for injunctive or other non-monetary relief affecting the
indemnified Persons or (c) does not include as an unconditional term thereof the
giving by each claimant or plaintiff to such indemnified Persons of a release
from all liability with respect to such claim or legal proceeding, without the
prior written consent of the indemnified Persons (which consent, in the case of
clauses (b) and (c), shall not be unreasonably withheld or delayed); and
PROVIDED, FURTHER, that, unless the indemnified Persons are represented by
separate counsel pursuant to the second proviso of the immediately preceding
sentence, the indemnified Persons may, at their own expense, participate in any
such proceeding with the counsel of their choice without any right of control
thereof.  So long as the Partnership is in good faith defending such claim or
proceeding, the indemnified Persons shall not compromise or settle such claim or
proceeding without the prior written consent of the Partnership, which consent
shall not be unreasonably withheld or delayed.  If the Partnership does not
assume the defense of any such claim or litigation in accordance with the terms
hereof, the indemnified Persons may defend against such claim or litigation in
such manner as they may deem appropriate, including, without limitation,
settling such claim or litigation (after giving prior written notice of the same
to the Partnership and obtaining the prior written consent of the Partnership,
which consent shall not be unreasonably withheld or delayed) on such terms as
the indemnified Persons may deem appropriate, and the Partnership will promptly
indemnify the indemnified Persons in accordance with the provisions of this
Article 5.

          5.5  INDEMNIFICATION PURSUANT TO FORMATION AGREEMENT.  If any
obligation pursuant to the indemnification provisions of Article IX of the
Formation Agreement would otherwise require the indemnifying Person to make a
cash payment to the indemnified Person then, subject to Article 9 hereof, in
lieu of making all or any portion of such cash payment, the indemnifying Person
may transfer Units of equivalent value to the indemnified Person.  For purposes
of the preceding sentence, the value of a Unit shall be treated as equal to five
(5) percent of the average closing price of a Paired Share for the ten (10)
trading day period commencing fifteen (15) trading days prior to the date the
indemnifying Person would otherwise be required to pay cash to the indemnified
Person.  Indemnification through the transfer of Units pursuant to this Section
5.5 may only made if (a) indemnification through the transfer of an equal number
of units of the Realty Partnership is being made pursuant to Section 5.5 of the
Amended and Restated Limited Partnership Agreement of SLT Realty Limited
Partnership or (b) the indemnifying Person otherwise makes arrangements for the
transfer to the indemnified Person (or its designee) of an equal number of units
of the Realty Partnership.


                                      -20-
<PAGE>

                                    ARTICLE 6

         ALLOCATIONS, DISTRIBUTIONS AND OTHER TAX AND ACCOUNTING MATTERS

          6.1  ALLOCATIONS.  The Net Income, Net Loss and other Partnership
items shall be allocated pursuant to the provisions of this Section 6.1 hereto.

               (a)  ALLOCATION OF NET INCOME AND NET LOSS.

                    (i)  NET INCOME.  Except as otherwise provided herein, Net
Income for any fiscal year or other applicable period shall be allocated in the
following order and priority:

                         (A)  first, to the General Partners in accordance with
their respective holdings of Units, until the cumulative Net Income allocated
pursuant to this clause (i)(A) for the current and all prior periods equals the
cumulative Net Loss allocated pursuant to the second sentence of clause (ii)
hereof for all prior periods; and

                         (B)  thereafter, the balance of the Net Income, if any,
shall be allocated to the holders of Units in accordance with their respective
holdings of Units.

                    (ii) NET LOSS.  Except as otherwise provided herein, Net
Loss of the Partnership for each fiscal year or other applicable period shall be
allocated to the holders of Units in accordance with their respective holdings
of Units.  The preceding sentence notwithstanding, to the extent any Net Loss
allocated to a holder would cause such a holder to have an Adjusted Capital
Account Deficit as of the end of the fiscal year to which such Net Loss relates,
such Net Loss shall not be allocated to such holder and instead shall be
allocated to the General Partners in accordance with their respective holdings
of Units.

               (b)  SPECIAL ALLOCATIONS.  Notwithstanding any provisions of
Section 6.1(a) hereof, the following special allocations shall be made in the
following order:

                    (i)  MINIMUM GAIN CHARGEBACK.  Notwithstanding any other
provision of this Article 6, if there is a net decrease in Partnership Minimum
Gain for any Partnership fiscal year (except as a result of conversion or
refinancing of Partnership indebtedness, certain capital contributions or
revaluation of the Partnership property as further outlined in Section
1.704-2(f) of the Regulations), each holder of Units shall be specially
allocated items of Partnership income and gain for such year (and, if necessary,
subsequent years) in an amount equal to that holder's share of the net decrease
in Partnership Minimum Gain as determined under Section 1.704-2(g) of the
Regulations.  The items to be so allocated shall be determined in accordance
with Section 1.704-2(f) of the Regulations.  This clause (i) is intended to
comply with the minimum gain chargeback requirement in said section of the
Regulations and shall be interpreted consistently therewith.  Allocations


                                      -21-
<PAGE>

pursuant to this clause (i) shall be made in proportion to the respective
amounts required to be allocated to each holder of Units pursuant hereto.

                    (ii) MINIMUM GAIN CHARGEBACK ATTRIBUTABLE TO PARTNER
NONRECOURSE DEBT.  Notwithstanding any other provision of this Article 6, if
there is a net decrease in Minimum Gain Attributable to Partner Nonrecourse Debt
during any fiscal year (other than due to the conversion, refinancing or other
change in the debt instrument causing it to become partially or wholly
nonrecourse, certain capital contributions, or certain revaluations of
Partnership property (as further outlined in Section 1.704-2(i)(4) of the
Regulations), each holder of Units shall be specially allocated items of
Partnership income and gain for such year (and, if necessary, subsequent years)
in an amount equal to the holder's share of the net decrease in the Minimum Gain
Attributable to Partner Nonrecourse Debt as determined under Section 1.704-2(i)
of the Regulations.  The items to be so allocated shall be determined in
accordance with Sections 1.704-2(i)(4) and (j)(2) of the Regulations.  This
clause (ii) is intended to comply with the minimum gain chargeback requirement
with respect to Partner Nonrecourse Debt contained in said section of the
Regulations and shall be interpreted consistently therewith.  Allocations
pursuant to this clause (ii) shall be made in proportion to the respective
amounts required to be allocated to each holder of Units.

                    (iii)     QUALIFIED INCOME OFFSET.  In the event a holder of
Units unexpectedly receives any adjustments, allocations or distributions
described in Section 1.704-1(b)(2)(ii) (d)(4), (5), or (6) of the Regulations,
and such holder has an Adjusted Capital Account Deficit, items of Partnership
income and gain shall be specially allocated to such holder in an amount and
manner sufficient to eliminate the Adjusted Capital Account Deficit as quickly
as possible, provided that an allocation pursuant to this Section 6.1(b)(iii)
shall be made only if and to the extent that such holder would have Adjusted
Capital Account Deficit after all other allocations provided for in this
Article VI have been tentatively made as if this Section 6.1(b)(iii) were not in
the Agreement.  This clause (iii) is intended to constitute a "qualified income
offset" under Section 1.704-1(b)(2)(ii) (d) of the Regulations and shall be
interpreted consistently therewith.

                    (iv) GROSS INCOME ALLOCATION.  In the event any holder of
Units has a deficit Capital Account at the end of any fiscal year which is in
excess of the sum of (x) the amount such holder is obligated to restore pursuant
to any provision of this Agreement, and (y) the amount such holder is deemed to
be obligated to restore pursuant to the penultimate sentences of Sections
1.704-2(g)(1) and 1.704-2(i)(5) of the Regulations, each such holder shall be
specially allocated items of Partnership income and gain in the amount of such
excess as quickly as possible, provided that an allocation pursuant to this
Section 6.1(b)(iv) shall be made only if and to the extent that such holder
would have a Capital Account Deficit in excess of such sum after all other
allocations provided for in this Article 6 have been made as if Section
6.1(b)(iii) hereof and this Section 6.1(b)(iv) were not in the Agreement.

                    (v)  NONRECOURSE DEDUCTIONS.  Nonrecourse Deductions for any
fiscal year or other applicable period shall be allocated to the holders of
Units in


                                      -22-
<PAGE>

accordance with their respective holdings of Units.  For purposes of Section
1.752-3(a) (3) of the Regulations, "excess nonrecourse liabilities" shall be
allocated among the holders of Units in proportion to their respective holdings
of Units.

                    (vi) PARTNER NONRECOURSE DEDUCTIONS.  Partner Nonrecourse
Deductions for any fiscal year or other applicable period shall be specially
allocated to the holder of Units that bears the economic risk of loss with
respect to the Partner Nonrecourse Debt in respect of which such Partner
Nonrecourse Deductions are attributable (as determined under Sections 1.704-2(b)
(4) and (i) (1) of the Regulations).

                    (vii)     SECTION 754 ADJUSTMENTS.  To the extent an
adjustment to the adjusted tax basis of any Partnership asset pursuant to
Section 734(b) or Section 743(b) of the Code is required, pursuant to Section
1.704-1(b)(2)(iv)(m)(2) or Section 1.704-1(b)(2)(iv)(m)(4) of the Regulations,
to be taken into account in determining Capital Accounts, the amount of such
adjustment to Capital Accounts shall be treated as an item of gain (if the
adjustment increases the basis of the asset) or loss (if the adjustment
decreases such basis) and such gain or loss shall be specially allocated to
holders of Units in accordance with their interests in a manner consistent with
the manner in which their Capital Accounts are required to be adjusted pursuant
to such sections of the Regulations.

                    (viii)    CURATIVE ALLOCATIONS.  The Regulatory Allocations
shall be taken into account in allocating other items of income, gain, loss, and
deduction among the holders of Units so that, to the extent possible, the
cumulative net amount of allocations of Partnership items under Sections 6.1(a)
and (b) hereof shall be equal to the net amount that would have been allocated
to each holder of Units if the Regulatory Allocations had not occurred.  This
subparagraph (viii) is intended to minimize to the extent possible and to the
extent necessary any economic distortions which may result from application of
the Regulatory Allocations and shall be interpreted in a manner consistent
therewith.  For purposes hereof, "REGULATORY ALLOCATIONS" shall mean the
allocations provided under this Section 6.1(b) (other than this subparagraph)
and allocations pursuant to the last sentence of Section 6.1(a)(ii) hereof.

                    (ix) VARYING INTERESTS.  In the event the number of Units
outstanding during a fiscal year changes, the allocations pursuant to this
Article 6 shall be made by the Managing General Partner to take such varying
interests into account in any reasonable manner permitted under the Code and the
Regulations.

               (c)  TAX ALLOCATIONS.

                    (i)  GENERALLY.  Subject to clauses (ii) and (iii) hereof,
items of income, gain, loss, deduction and credit to be allocated for income tax
purposes (collectively, "TAX ITEMS") shall be allocated among the holders of
Units on the same basis as their respective book items.


                                      -23-
<PAGE>

                    (ii) SECTIONS 1245/1250 RECAPTURE.  If any portion of gain
from the sale of property is treated as gain which is ordinary income by virtue
of the application of Sections 1245 or 1250 of the Code ("AFFECTED GAIN"), then
(A) such Affected Gain shall be allocated among the holders of Units in the same
proportion that the depreciation and amortization deductions giving rise to the
Affected Gain were allocated and (B) other Tax Items of gain of the same
character that would have been recognized, but for the application of Sections
1245 and/or 1250 of the Code, shall be allocated away from those holders of
Units who are allocated Affected Gain pursuant to clause (A) so that, to the
extent possible, the other holders of Units are allocated the same amount, and
type, of capital gain that would have been allocated to them had Sections 1245
and/or 1250 of the Code not applied.  For purposes hereof, in order to determine
the proportionate allocations of depreciation and amortization deductions for
each fiscal year or other applicable period, such deductions shall be deemed
allocated on the same basis as Net Income or Net Loss for such respective
period.

                    (iii)     ALLOCATIONS RESPECTING SECTION 704(c) OF THE CODE
AND REVALUATIONS.  Property contributed to the Partnership shall be subject to
Section 704(c) of the Code and the Regulations thereunder so that,
notwithstanding paragraph (b) hereof, taxable gain from disposition, taxable
loss from disposition and tax depreciation with respect to Partnership property
that is subject to Section 704(c) of the Code and/or Section 1.704-1(b) (2) (iv)
(f) of the Regulations (collectively "SECTION 704(c) TAX ITEMS") shall be
allocated on a property by property basis in accordance with said Code Section
and/or the Regulations thereunder, as the case may be.  The allocation of
Section 704(c) Tax Items shall be made pursuant to the "traditional method" of
Section 1.704-3(b) of the Regulations.  The Managing General Partner will not
specially allocate Tax Items (other than the Section 704(c) Tax Items) to cure
for the effect of the ceiling rule.  Allocations pursuant to this Section
6.1(c)(iii) are solely for purposes of federal, state, and local taxes and shall
not affect, or in any way be taken into account in computing, the Capital
Account or share of Net Income, Net Loss, other items, or distributions of any
holder of Units pursuant to any provision of this Agreement.

                    (iv) TAX CREDITS AND OTHER ITEMS.  Tax credits and other
items shall be allocated in accordance with the holdings of Units to the extent
permitted under Section 1.704-1(b)(4)(ii) of the Regulations or other applicable
provision of the Code and Regulations and otherwise in accordance with such
provisions.

                    (v)  HICN PARTNERSHIP.  Gross income equal to the
distributions pursuant to the last sentence of Section 6.2 hereof shall be made
to the holders of Units other than the General Partners.

          6.2  DISTRIBUTIONS.  The Managing General Partner shall cause the
Partnership to distribute all, or such portion as the Managing General Partner
may in its reasonable discretion determine, of Net Cash Flow to the holders of
Units who are holders on the Partnership Record Date with respect to such
distribution.  All such distributions shall be made pro rata in accordance with
the holders' ownership of Units.  The foregoing


                                      -24-
<PAGE>

notwithstanding, the Partnership shall distribute to the holders of Units other
than the General Partners an amount equal to the distributions by the HICN
Partnership to HICN.

          6.3  BOOKS OF ACCOUNT.  At all times during the continuance of the
Partnership, the Managing General Partner shall maintain or cause to be
maintained full, true, complete and correct books of account in accordance with
GAAP, using the calendar year as the fiscal and taxable year of the Partnership.
In addition, the Partnership shall keep all records required to be kept pursuant
to the Act.

          6.4  REPORTS.  The Managing General Partner shall cause to be sent to
the Partners promptly after receipt of the same from the Accountants and in no
event later than 105 days after the close of each fiscal year of the
Partnership, copies of Audited Financial Statements for the Partnership, or of
the Managing General Partner if such statements are prepared solely on a
consolidated basis with the Managing General Partner, for the immediately
preceding fiscal year of the Partnership.  The Partnership shall also cause to
be prepared such reports and/or information as are necessary for SLT to
determine its qualification as a REIT and its compliance with REIT Requirements.

          6.5  TAX ELECTIONS AND RETURNS.  All elections required or permitted
to be made by the Partnership under any applicable tax law shall be made by the
Managing General Partner in its sole and absolute discretion, except that the
Managing General Partner shall, if requested by a Partner, file an election on
behalf of the Partnership pursuant to Section 754 of the Code to adjust the
basis of the Partnership property in the case of a transfer of a Partnership
Interest or distribution from the Partnership, including transfers made in
connection with the exercise of the Rights, made in accordance with the
provisions of the Agreement.  The Managing General Partner shall cause the
Accountants to prepare and submit to the Limited Partner Representative on or
before July 15th of each year for review drafts of all federal and state income
tax returns of the Partnership.  If the Limited Partner Representative
determines that any modifications to the tax returns of the Partnership should
be considered, the Limited Partner Representative shall, within fifteen (15)
days following receipt of such tax returns from the Accountants or the Managing
General Partner, indicate to the Accountants or to the Managing General Partner
the suggested revisions to the tax returns, which returns shall be resubmitted
to the Limited Partner Representative for its review (but not approval).  The
Limited Partner Representative shall complete their review of the resubmitted
returns within ten (10) days after receipt thereof from the Accountants or the
Managing General Partner.  The Managing General Partner shall consult in good
faith with the Limited Partner Representative regarding any proposed
modifications to the tax returns of the Partnership.  The Managing General
Partner shall be responsible for preparing and filing all federal and state tax
returns for the Partnership and furnishing copies thereof to the Partners,
together with required Partnership schedules showing allocations of tax items,
copies of all within the period of time prescribed by law.  The Managing General
Partner shall use reasonable efforts to make available to the holders of Units
final K-1's not later than September 15 of each year.


                                      -25-
<PAGE>

          6.6  TAX MATTERS PARTNER.  The Managing General Partner is hereby
designated as the Tax Matters Partner within the meaning of Section 6231(a)(7)
of the Code (and any corresponding provisions of state and local law) for the
Partnership; PROVIDED, HOWEVER, that (a) in exercising its authority as Tax
Matters Partner, the Managing General Partner shall be limited by the provisions
of this Agreement affecting tax aspects of the Partnership; (b) the Managing
General Partner shall consult in good faith with the Limited Partner
Representative regarding the filing of an administrative adjustment request with
respect to the Partnership before filing such request, it being understood,
however, that the provisions hereof shall not be construed to limit the ability
of any Partner, including the Managing General Partner, to file an
administrative adjustment request on its own behalf pursuant to Section 6227(a)
of the Code; (c) the Managing General Partner shall consult in good faith with
the Limited Partner Representative regarding the filing of a petition for
judicial review of an administrative adjustment request under Section 6228 of
the Code, or a petition for judicial review of a final partnership
administrative judgment under Section 6226 of the Code relating to the
Partnership before filing such petition; (d) the Managing General Partner shall
give prompt notice to the Limited Partner Representative and any notice partners
under Section 6231 of the Code of the receipt of any written notice that the
Internal Revenue Service intends to examine or audit Partnership income tax
returns for any year, receipt of written notice of the beginning of an
administrative proceeding at the Partnership level relating to the Partnership
under Section 6223 of the Code, receipt of written notice of the final
Partnership administrative adjustment relating to the Partnership pursuant to
Section 6223 of the Code, and receipt of any request from the Internal Revenue
Service for waiver of any applicable statute of limitations with respect to the
filing of any tax return by the Partnership; and (e) the Managing General
Partner shall promptly notify the Limited Partner Representative if the Managing
General Partner does not intend to file for judicial review with respect to the
Partnership.  Similar provisions shall apply in the case of any audit or
examination by a state or local taxing authority.

          6.7  WITHHOLDING PAYMENTS REQUIRED BY LAW.

               (a)  Unless treated as a Tax Payment Loan (as hereinafter
defined), any amount paid by the Partnership for or with respect to any holder
of Units on account of any withholding tax or other tax payable with respect to
the income, profits or distributions of the Partnership pursuant to the Code,
the Regulations, or any state or local statute, regulation, notice, ruling or
ordinance requiring such payment (a "WITHHOLDING TAX ACT") shall be treated as a
distribution to such holder for all purposes of this Agreement, consistent with
the character or source of the income, profits or cash which gave rise to the
payment or withholding obligation.  To the extent that the amount required to be
remitted by the Partnership under the Withholding Tax Act exceeds the amount
then otherwise distributable to such holder, unless and to the extent that funds
shall have been provided by such holder pursuant to the last sentence of this
Section 6.7(a), the excess shall constitute a loan from the Partnership to such
holder (a "TAX PAYMENT LOAN") which shall be payable upon demand and shall bear
interest, from the date that the Partnership makes the payment to the relevant
taxing authority, at the rate announced from time to time by Citibank, N.A. (or
any successor thereto) as its "prime rate", plus four (4) percent per annum,
compounded monthly


                                      -26-
<PAGE>

(but in no event higher than the highest interest rate permitted by applicable
law).  So long as any Tax Payment Loan to any holder of Units or the interest
thereon remains unpaid, the Partnership shall make future distributions due to
such holder under this Agreement by applying the amount of any such
distributions first to the payment of any unpaid interest on such Tax Payment
Loan and then to the repayment of the principal thereof, and no such future
distributions shall be paid to such holder until all of such principal and
interest has been paid in full.  If the amount required to be remitted by the
Partnership under the Withholding Tax Act exceeds the amount then otherwise
distributable to a holder of Units, the Partnership shall notify such holder at
least five (5) Business Days in advance of the date upon which the Partnership
would be required to make a Tax Payment Loan under this Section 6.7(a) (the "TAX
PAYMENT LOAN DATE") and provide such holder the opportunity to pay to the
Partnership, on or before the Tax Payment Loan Date, all or a portion of such
deficit.

               (b)  The Managing General Partner shall have the authority to
take all actions necessary to enable the Partnership to comply with the
provisions of any Withholding Tax Act applicable to the Partnership and to carry
out the provisions of this Section 6.7.  Nothing in this Section 6.7 shall
create any obligation on the Managing General Partner to advance funds to the
Partnership or to borrow funds from third parties in order to make any payments
on account of any liability of the Partnership under a Withholding Tax Act.

               (c)  In the event that a Tax Payment Loan is not paid by a holder
of Units within thirty (30) days after written demand therefor is made by the
Managing General Partner, the Managing General Partner may cause all
distributions that would otherwise be made to such holder to be retained by the
Partnership, or sell such holder's Units for sale proceeds, in each case up to
the amount necessary to repay such Tax Payment Loan, including all accrued and
unpaid interest therein, and such retained distributions or sale proceeds shall
be applied against, first, the accrued interest on and, second, the principal
of, such Tax Payment Loan.


                                    ARTICLE 7

             RIGHTS, DUTIES AND RESTRICTIONS OF THE GENERAL PARTNERS

          7.1  POWERS AND DUTIES OF THE MANAGING GENERAL PARTNER.

               (a)  Subject to Section 7.12 hereof, the Managing General Partner
shall be responsible for the management of the Partnership's business and
affairs.  Except as otherwise herein expressly provided, the Managing General
Partner shall have, and is hereby granted, full and complete power, authority
and discretion to take such action for and on behalf of the Partnership and in
its name as the Managing General Partner shall, in its sole and absolute
discretion, deem necessary or appropriate to carry out the Partnership's
business and the purposes for which the Partnership was organized.  Except as
otherwise expressly


                                      -27-
<PAGE>

provided herein, the Managing General Partner shall, on behalf of, and at the
expense of, the Partnership, have the right, power and authority:

                    (1)  to manage, control, invest, reinvest, acquire by
purchase, lease or otherwise, sell, contract to purchase or sell, grant, obtain,
or exercise options to purchase, options to sell or conversion rights, assign,
transfer, convey, deliver, endorse, exchange, pledge, mortgage, abandon,
improve, repair, maintain, insure, lease for any term and otherwise deal with
any and all property of whatsoever kind and nature, and wheresoever situated, in
furtherance of the business or purposes of the Partnership;

                    (2)  to acquire, directly or indirectly, interests in real
estate of any kind and of any type, and any and all kinds of interests therein
(including, without limitation, Entities investing therein), and to determine
the manner in which title thereto is to be held; to manage (directly or through
property managers), insure against loss, protect and subdivide any of the real
estate, interests therein or parts thereof; to improve, develop or redevelop any
such real estate; to participate in the ownership and development of any
property; to dedicate for public use, to vacate any subdivisions or parts
thereof, to resubdivide, to contract to sell, to grant options to purchase or
lease, to sell on any terms; to convey, mortgage, pledge or otherwise encumber
said property, or any part thereof; to lease said property or any part thereof
from time to time, upon any terms and for any period of time, and to renew or
extend leases, to amend, change or modify the terms and provisions of any leases
and to grant options to lease and options to renew leases and options to
purchase; to partition or to exchange said real property, or any part thereof,
for other real or personal property; to grant easements or charges of any kind;
to release, convey or assign any right, title or interest in or about or
easement appurtenant to said property or any part thereof; to construct and
reconstruct, remodel, alter, repair, add to or take from buildings on any
property in which the Partnership owns an interest; to insure any Person having
an interest in or responsibility for the care, management or repair of such
property; to direct the trustee of any land trust to mortgage, lease, convey or
contract to convey the real estate held in such land trust or to execute and
deliver deeds, mortgages, notes and any and all documents pertaining to the
property subject to such land trust or in any matter regarding such trust; and
to execute assignments of all or any part of the beneficial interest in such
land trust;

                    (3)   to employ, engage, indemnify or contract with or
dismiss from employment or engagement Persons to the extent deemed necessary or
appropriate by the Managing General Partner for the operation and management of
the Partnership business, including but not limited to contractors,
subcontractors, engineers, architects, surveyors, mechanics, consultants,
accountants, attorneys, insurance brokers, real estate brokers and others;

                    (4)  to enter into contracts on behalf of the Partnership,
and to cause all Administrative Expenses to be paid;

                    (5)  to borrow or loan money, obtain or make loans and
advances from and to any Person for Partnership purposes and to apply for and
secure from


                                      -28-
<PAGE>

or accept and grant to any Person credit or accommodations; to contract
liabilities and obligations (including interest rate swaps, caps and hedges) of
every kind and nature with or without security; and to repay, collect,
discharge, settle, adjust, compromise or liquidate any such loan, advance,
obligation or liability;

                    (6)  to grant security interests, mortgage, assign, deposit,
deliver, enter into sale and leaseback arrangements or otherwise give as
security or as additional or substitute security or for sale or other
disposition any and all Partnership property, tangible or intangible, including,
but not limited to, personal property and real estate and interests in land
trusts, and to make substitutions thereof, and to receive any proceeds thereof
upon the release or surrender thereof; to sign, execute and deliver any and all
assignments, deeds, bills of sale and contracts and instruments in writing; to
authorize, give, make, procure, accept and receive moneys, payments, property
notices, demands, protests and authorize and execute waivers of every kind and
nature; to enter into, make, execute, deliver and receive agreements,
undertakings and instruments of every kind and nature; and generally to do any
and all other acts and things incidental to any of the foregoing or with
reference to any dealings or transactions which the Managing General Partner may
deem necessary, proper or advisable to effect or accomplish any of the foregoing
or to carry out the business and purposes of the Partnership;

                    (7)  to acquire and enter into any contract of insurance
(including, without limitation, general partner liability and partnership
reimbursement insurance policies) which the Managing General Partner may deem
necessary or appropriate;

                    (8)  to conduct any and all banking transactions on behalf
of the Partnership; to adjust and settle checking, savings and other accounts
with such institutions as the Managing General Partner shall deem appropriate;
to draw, sign, execute, accept, endorse, guarantee, deliver, receive and pay any
checks, drafts, bills of exchange, acceptances, notes, obligations, undertakings
and other instruments for or relating to the payment of money in, into or from
any account in the Partnership's name; to make deposits into and withdrawals
from the Partnership's bank accounts and to negotiate or discount commercial
paper, acceptances, negotiable instruments, bills of exchange and dollar drafts;

                    (9)  to demand, sue for, receive and otherwise take steps to
collect or recover all debts, rents, proceeds, interests, dividends, goods,
chattels, income from property, damages and all other property, to which the
Partnership may be entitled or which are or may become due the Partnership from
any Person; to commence, prosecute or enforce, or to defend, answer or oppose,
contest and abandon all legal proceedings in which the Partnership is or may
hereafter be interested; and to settle, compromise or submit to arbitration any
accounts, debts, claims, disputes and matters which may arise between the
Partnership and any other Person and to grant an extension of time for the
payment or satisfaction thereof on any terms, with or without security;


                                      -29-
<PAGE>

                    (10) to acquire interests in and contribute money or
property to any limited or general partnerships, joint ventures, subsidiaries or
other entities as the Managing General Partner deems desirable;

                    (11) to maintain or cause to be maintained the Partnership's
books and records;

                    (12) to prepare and deliver, or cause to be prepared and
delivered, all financial and other reports with respect to the operations of the
Partnership, and preparation and filing of all tax returns and reports;

                    (13) to do all things which are necessary or advisable for
the protection and preservation of the Partnership's business and assets, and to
execute and deliver such further instruments and undertake such further acts as
may be necessary or desirable to carry out the intent and purposes of this
Agreement and as are not inconsistent with the terms hereof;

                    (14) subject to Section 7.5 hereof, to lease real or
personal property from the Realty Partnership or its Affiliates on such terms
and conditions as the Managing General Partner may from time to time agree; and

                    (15) in general, to exercise all of the general rights,
privileges and powers permitted to be had and exercised under the Act.

To the extent the duties of the Managing General Partner require expenditures of
funds to be paid to third parties, the Managing General Partner shall not have
any obligations hereunder except to the extent that Partnership funds are
reasonably available to it for the performance of such duties, and nothing
herein contained shall be deemed to require the Managing General Partner, in its
capacity as such, to expend its individual funds for payment to third parties or
to undertake any specific liability or litigation on behalf of the Partnership.

               (b)  Notwithstanding the provisions of Section 7.1(a) hereof, the
Partnership shall not take any action which (or fail to take any action, the
omission of which), in the reasonable judgement of the Managing General Partner,
in its sole and absolute discretion, (i) could adversely affect the ability of
SLT to qualify or continue to qualify as a REIT, (ii) could subject SLT to any
additional taxes under Section 857 or Section 4981 of the Code or other
potentially adverse consequences under the Code, (iii) could otherwise cause SLT
to violate the REIT Requirements or (iv) could violate any law or regulation of
any governmental body or agency having jurisdiction over the General Partners or
their securities, unless such action (or inaction) shall have been specifically
consented to by the Managing General Partner in writing.

               (c)  Notwithstanding the provisions of Section 7.1(a) hereof, the
Partnership shall not commingle its funds with those of any Affiliate or other
entity; funds and other assets of the Partnership shall be separately identified
and segregated; all of the


                                      -30-
<PAGE>

Partnership's assets shall at all times be held by or on behalf of the
Partnership, and, if held on behalf of the Partnership by another entity, shall
at all times be kept identifiable (in accordance with customary usages) as
assets owned by the Partnership; and the Partnership shall maintain its own
separate bank accounts, payroll and books of account.

               (d)  Without the consent of all the Partners, the Managing
General Partner shall have no power to do any act in contravention of this
Agreement or possess any Partnership property for other than a partnership
purpose.

          7.2  [Intentionally Left Blank]

          7.3  REIMBURSEMENT OF THE GENERAL PARTNERS.

               (a)  Except as provided in this Section 7.3 and elsewhere in this
Agreement (including the provisions of Articles 5, 6 and 8 hereof regarding
distributions, payments and allocations to which it may be entitled), no General
Partner shall receive payments from or be compensated for its services as
general partner of the Partnership.

               (b)  The General Partners shall be reimbursed on a monthly basis,
or such other basis as the Managing General Partner may determine in its sole
and absolute discretion, for all expenses incurred relating to the ownership and
operation of, or for the benefit of, the Partnership, including, without
limitation, the Administrative Expenses.  Such reimbursements shall be in
addition to any reimbursement to the General Partners as a result of
indemnification pursuant to Section 5.1 hereof.

               (c)  The General Partners shall also be reimbursed for all
expenses incurred relating to the organization and formation of the Partnership,
the General Partners' share of public offerings of Paired Shares by the General
Partners and SLT to the extent included in Administrative Expenses, and any
other issuance of additional Partnership Interests.

          7.4  OUTSIDE ACTIVITIES OF THE GENERAL PARTNERS.  The General Partners
shall not directly or indirectly enter into or conduct any business other than
(a) the ownership, acquisition and disposition of Partnership Interests as a
General Partner or Limited Partner and the management of the business of the
Partnership, and (b) such activities as are incidental thereto, including the
Managing General Partner's ownership directly or through a wholly-owned
subsidiary of an interest in a partnership or limited liability company in which
the Partnership is a partner or member.  All future acquisitions of real estate
or of leasehold interests in hotels or management of hotels by any of the
General Partners shall be made through and for the benefit of the Partnership.
The Managing General Partner agrees that the net proceeds of all offerings of
securities by the Managing General Partner shall be contributed to the
Partnership (in the case of equity offerings) or loaned to the Partnership (in
the case of debt offerings).  This Section 7.4 shall not apply to HICN or the
Managing General Partner's activities with respect to HICN prior to the earlier
of the date it contributes its assets to the Partnership or January 1, 1996.


                                      -31-
<PAGE>

          7.5  CONTRACTS WITH AFFILIATES.  The Partnership may engage in
transactions, enter into contracts with Affiliates, and lend money to or borrow
money from Affiliates which are on terms fair and reasonable to the Partnership
and no less favorable to the Partnership than would be obtained from
unaffiliated third parties.  The Partners hereby agree that the Partnership's
leases and loans with the Realty Partnership, as in effect on the date first
above written, are on terms fair and reasonable to the Partnership and such
terms are no less favorable to the Partnership than would be obtained from
unaffiliated third parties.

          7.6  TITLE TO PARTNERSHIP ASSETS.  Title to Partnership assets,
whether real, personal or mixed and whether tangible or intangible, shall be
deemed to be owned by the Partnership as an entity, and no Partner, individually
or collectively, shall have any ownership interest in such Partnership assets or
any portion thereof.  Title to any or all of the Partnership assets may be held
in the name of the Partnership, a General Partner or one or more nominees, as
the Managing General Partner may determine, including Affiliates of a General
Partner.  The General Partners hereby acknowledge and confirm that any
Partnership assets for which legal title is held in the name of a General
Partner or any nominee or Affiliate of a General Partner shall be held by such
General Partner for the use and benefit of the Partnership in accordance with
the provisions of this Agreement; PROVIDED, HOWEVER, that the General Partners
shall use their best efforts to cause beneficial and record title to such assets
to be vested in the Partnership as soon as reasonably practicable.  All
Partnership assets shall be recorded as the property of the Partnership in its
books and records, irrespective of the name in which legal title to such
Partnership assets is held.

          7.7  RELIANCE BY THIRD PARTIES.  Notwithstanding anything to the
contrary in this Agreement, any Person dealing with the Partnership shall be
entitled to assume that the Managing General Partner has full power and
authority to encumber, sell or otherwise use in any manner any and all assets of
the Partnership and to enter into any contracts on behalf of the Partnership,
and such Person shall be entitled to deal with the Managing General Partner as
if it were the Partnership's sole party in interest, both legally and
beneficially.  In no event shall any Person dealing with the Managing General
Partner or its representatives be obligated to ascertain that the terms of this
Agreement have been complied with or to inquire into the necessity or expedience
of any act or action of the Managing General Partner or its representatives.
Each and every certificate, document or other instrument executed on behalf of
the Partnership by the Managing General Partner shall be conclusive evidence in
favor of any and every Person relying thereon or claiming thereunder that (i) at
the time of the execution and delivery of such certificate, document or
instrument, this Agreement was in full force and effect, (ii) the Person
executing and delivering such certificate, document or instrument was duly
authorized and empowered to do so for and on behalf of the Partnership and (iii)
such certificate, document or instrument was duly executed and delivered in
accordance with the terms and provisions of this Agreement and is binding upon
the Partnership.


                                      -32-
<PAGE>

          7.8  LIABILITY OF THE GENERAL PARTNERS.

               (a)  Notwithstanding anything to the contrary set forth in this
Agreement, no General Partner shall be liable for monetary or other damages to
the Partnership, any of the Partners or any assignee of any interest of any
Partner for losses sustained or liabilities incurred as a result of errors in
judgment or of any act or omission if such General Partner acted without fraud,
gross negligence or willful misconduct.

               (b)  The Limited Partners expressly acknowledge (i) that the
General Partners are acting on behalf of the Partnership and the General
Partners' shareholders collectively, (ii) that, subject to the terms and
conditions of this Agreement, a General Partner may, but is under no obligation
to, consider the separate interests of the Limited Partners (including, without
limitation, the tax consequences to Limited Partners or any assignees thereof
except as provided in this Agreement) in deciding whether to cause the
Partnership to take (or decline to take) any actions, and (iii) that no General
Partner shall be liable for monetary damages for losses sustained, liabilities
incurred, or benefits not derived by Limited Partners in connection with such
decisions, provided that such General Partner acted without fraud, gross
negligence or willful misconduct.

               (c)  Subject to their obligations and duties as General Partners
set forth in Section 7.1 hereof, the General Partners may exercise any of the
powers granted to them by this Agreement and perform any of the duties imposed
upon them hereunder either directly or by or through agents.  No General Partner
shall be responsible for any fraud, willful misconduct or gross negligence on
the part of any such agent appointed by it without fraud, gross negligence or
willful misconduct.

               (d)  Any amendment, modification or repeal of this Section 7.8 or
any provision hereof shall be prospective only and shall not in any way affect
the limitations on a General Partner's liability to the Partnership and the
Partners under this Section 7.8 as in effect immediately prior to such
amendment, modification or repeal with respect to claims arising from or
relating to matters occurring, in whole or in part, prior to such amendment,
modification or repeal, regardless of when such claims may be asserted.

          7.9  OTHER MATTERS CONCERNING THE GENERAL PARTNERS.

               (a)  A General Partner may rely and shall be protected in acting
or refraining from acting upon any resolution, certificate, statement,
instrument, opinion, report, or other document reasonably believed by it to be
genuine and to have been signed or presented by the proper party or parties.

               (b)  A General Partner may consult with legal counsel,
accountants, appraisers, management consultants, investment bankers and other
consultants and advisers selected by it, and any act taken or omitted to be
taken in reliance upon the advice or opinion of such Persons as to matters which
such General Partner reasonably believes to be within such Person's professional
or expert competence and in accordance with such advice or


                                      -33-
<PAGE>

opinion shall be prima facie evidence that such actions have been done or
omitted in good faith.

               (c)  A General Partner shall have the right, in respect of any of
its powers or obligations hereunder, to act through any of its duly authorized
officers and any attorney or attorneys-in-fact duly appointed by the General
Partner.  Each such attorney shall, to the extent provided by the General
Partner in the power of attorney, have full power and authority to do and
perform all and every act and duty which is permitted or required to be done by
the General Partner hereunder.

          7.10 OPERATION OF SLT IN ACCORDANCE WITH REIT REQUIREMENTS.

               (a)  The Partners acknowledge and agree that the ability of SLT
to satisfy the REIT Requirements is a material inducement for the Realty
Partnership to lease its real and personal property to the Operating Partnership
and that the failure of SLT to satisfy the REIT Requirements is likely to have a
material adverse effect on the Partnership.  The Partners therefore acknowledge
and agree that, in addition to the other provisions of this Agreement, so long
as SLT desires to elect to be taxed as a REIT, the Partnership shall be operated
in a manner that will enable SLT to (i) satisfy the REIT Requirements and (ii)
avoid the imposition of any federal income or excise tax liability on SLT.  So
long as SLT desires to elect to be taxed as a REIT, the Partnership shall avoid
taking any action which would result in SLT ceasing to satisfy the REIT
Requirements or would result in the imposition of any federal income or excise
tax liability on SLT.

               (b)  Without the prior consent of the Managing General Partner,
no Limited Partner or holder of Units or any Affiliate shall take any action,
including acquiring, directly or indirectly, an interest in any tenant of a
property owned by the Realty Partnership or by an Entity owned by the Realty
Partnership (including, but not limited to, the Operating Partnership, SLC or
the Affiliates of either), which would have, through the actual or constructive
ownership of any tenant of any property, the effect of causing the percentage of
the gross income of SLT that fails to be treated as "rents from real property"
within the meaning of Section 856(d)(2) of the Code to exceed such percentage on
the date hereof.  Each Limited Partner and holder of Units shall use its best
efforts to notify the Managing General Partner on a timely basis of any direct
or indirect acquisition or potential direct or indirect acquisition of Paired
Shares by such Limited Partner or holder or any Affiliate or direct or indirect
owner of an interest in such Limited Partner or holder that could reasonably be
expected to have such effect.

          7.11 REPLACEMENT OF MANAGING GENERAL PARTNER.  In the event the
Managing General Partner is no longer a Partner (whether in accordance with the
provisions of this Agreement or otherwise), a successor Managing General
Partner, who shall be a General Partner, shall be appointed by a vote of the
remaining General Partners.

          7.12 MANAGEMENT COMMITTEE.  The Managing General Partner hereby
delegates all of its rights, duties and obligations under this Agreement with
respect to the


                                      -34-
<PAGE>

management of the Partnership to the Management Committee.  The Management
Committee shall establish its rules and regulations for the management of the
Partnership which rules and regulations shall be substantially similar to the
Articles of Incorporation and By-Laws of the Managing General Partner.  So long
as the Management Committee has not been disbanded, the Managing General Partner
shall take actions pursuant to this Agreement only as directed by the Management
Committee.  The Management Committee shall be disbanded upon the earlier of the
receipt of the regulatory approvals described in Section 4.1(f) hereof or the
disposition of the operating assets of HICN.  Once the Management Committee has
been disbanded it may not be reformed and this Section 7.12 shall be of no
further force or effect.


                                    ARTICLE 8

                     DISSOLUTION, LIQUIDATION AND WINDING-UP

          8.1  ACCOUNTING.  In the event of the dissolution, liquidation and
winding-up of the Partnership, a proper accounting shall be made of the Capital
Account of each holder of Units and of the Net Income or Net Loss of the
Partnership from the date of the last previous accounting to the date of
dissolution.

          8.2  DISTRIBUTION ON DISSOLUTION.

               (a)  In the event of the dissolution and liquidation of the
Partnership for any reason, the assets of the Partnership shall be liquidated
for distribution in the following rank and order:

                    (i)  payment of creditors of the Partnership, including
creditors who are Partners or former Partners;

                    (ii) establishment of reserves as provided by the
Liquidating Trustee to provide for contingent liabilities, if any; and

                    (iii)     to the holders of Units in accordance with the
positive balances in their Capital Accounts after giving effect to all
contributions, distributions and allocations for all periods.

Whenever the Liquidating Trustee reasonably determines that any reserves
established pursuant to paragraph (ii) above are in excess of the reasonable
requirements of the Partnership, the amount determined to be excess shall be
distributed to the Partners in accordance with the provisions of this Section
8.2(a).  No Partner or holder of Units shall be liable to any other Partner or
holder of Units for a deficit balance in its Capital Account.

               (b)  Notwithstanding the provisions of Section 8.2(a) hereof
which require liquidation of the assets of the Partnership, but subject to the
order of priorities set


                                      -35-
<PAGE>

forth therein, if prior to or upon dissolution of the Partnership the
Liquidating Trustee determines that an immediate sale of part or all of the
Partnership's assets would be impractical or would cause undue loss to the
Partners, the Liquidating Trustee may, in its sole and absolute discretion,
defer for a reasonable time liquidation of any assets except those necessary to
satisfy liabilities of the Partnership (including to those Partners which are
creditors of the Partnership) and/or, with the Consent of the Limited Partners,
distribute to the Partners, in lieu of cash, as tenants in common and in
accordance with the provisions of Section 8.2(a) hereof, undivided interests in
such Partnership assets as the Liquidating Trustee deems not suitable for
liquidation.  Any such distributions in kind shall be made only if, in the good
faith judgment of the Liquidating Trustee, such distributions in kind are in the
best interest of the Partners, and shall be subject to such conditions relating
to the disposition and management of such properties as the Liquidating Trustee
deems reasonable and equitable and to any agreements governing the operation of
such properties at such time.  The Liquidating Trustee shall determine the fair
market value of any property distributed in kind using such reasonable method of
valuation as it may adopt.

          8.3  DOCUMENTATION OF LIQUIDATION.  Upon the completion of the
dissolution and liquidation of the Partnership, the Partnership shall terminate
and the Liquidating Trustee shall have the authority to execute and record any
and all documents or instruments required to effect the dissolution, liquidation
and termination of the Partnership.


                                    ARTICLE 9

                                    TRANSFER

          9.1  GENERAL PARTNERS.  No General Partner shall withdraw from the
Partnership or sell, assign, pledge, encumber or otherwise dispose of all or any
portion of its Partnership Interest or Units without the Consent of the Limited
Partners which consent may be given or withheld in each Partner's sole and
absolute discretion.  Upon any transfer of a Partnership Interest in accordance
with the provisions of this Section 9.1, the transferee General Partner shall
become vested with the powers and rights of the transferor General Partner, and
shall be liable for all obligations and responsible for all duties of such
General Partner, once such transferee has executed such instruments as may be
necessary to effectuate such admission and to confirm the agreement of such
transferee to be bound by all the terms and provisions of this Agreement with
respect to the Partnership interest so acquired.  It shall be a condition to any
transfer otherwise permitted hereunder that the transferee assumes by express
agreement (or pursuant to a statutory merger or consolidation wherein all
obligations and liabilities of the General Partner are assumed by a successor
trust or corporation by operation of law) all of the obligations of the
transferor General Partner under this Agreement with respect to such transferred
Partnership Interest and no such transfer (other than pursuant to a statutory
merger or consolidation wherein all obligations and liabilities of the
transferor General Partner are assumed by a successor trust or corporation by
operation of law) shall relieve the transferor General Partner of its
obligations under this Agreement without the Consent of the Limited Partners.
In connection with any


                                      -36-
<PAGE>

such permitted transfer, the successor General Partner shall be deemed admitted
as such immediately prior to the effective time of the transfer from the
transferor General Partner and shall continue the business of the Partnership
without dissolution.  If a General Partner withdraws or retires from the
Partnership, in violation of this Agreement or otherwise, or dissolves,
terminates or upon the Bankruptcy of such General Partner, (a) the remaining
General Partners may elect to continue the Partnership business or (b) within 90
days thereafter, all of the remaining Partners (or, to the extent permitted
under the Act, such lesser number or percentage of the Partners, but in no event
less than a Majority-in-Interest of the Limited Partners) may elect to continue
the Partnership business by selecting a substitute General Partner, which
substitute General Partner accepts such election and agrees to serve as General
Partner.  Such successor General Partner shall thereupon succeed to the rights
and obligations of the General Partner as provided in this Section 9.1.

          9.2  TRANSFERS BY LIMITED PARTNERS.

               (a)  No Limited Partner shall have the right, directly or
indirectly, to transfer all or any part of his Partnership Interest or Units to
any Person without the prior written consent of the Managing General Partner,
which consent may be given or withheld by the Managing General Partner in its
sole and absolute discretion.  The foregoing notwithstanding, the Managing
General Partner hereby grants consents described in this Section 9.2 to the
following categories of transfers by Limited Partners, PROVIDED that any such
transfer otherwise complies with all of the other provisions of this Article 9
(including, but not limited to, any additional consents required hereunder):
(i) transfers of Units; (ii) transfers of Partnership Interests (whether
outright or in trust) to members of a Partner's Immediate Family; (iii)
transfers Partnership Interests to a Person holding a direct or indirect
interest in a Partner; (iv) transfers of Partnership Interests pursuant to an
exercise of Rights; or (v) pledges to secure bona fide indebtedness.

               (b)  It shall be a condition to any transfer by a Limited Partner
(other than a pledge, encumbrance, hypothecation or mortgage) otherwise
permitted hereunder that the transferee assume by operation of law or express
agreement all of the obligations of the transferor under this Agreement
(including, without limitation, under Article 9 hereof) with respect to such
transferred Partnership Interest or Units and no such transfer (other than
pursuant to a statutory merger or consolidation wherein all obligations and
liabilities of the transferor are assumed by a successor corporation by
operation of law) shall relieve the transferor of its obligations under this
Agreement without the approval of the Managing General Partner, in its
reasonable discretion (it being understood that a transferor shall be deemed
relieved from such obligations, without the necessity of any such approval, in
respect of Partnership Interests transferred to the Managing General Partner or
the Partnership pursuant to the Exchange Rights Agreement).  Upon such transfer,
the transferee of a Partnership Interest shall be admitted as a Limited Partner
and shall succeed to all of the rights of the transferor Limited Partner under
this Agreement in the place and stead of such transferor Limited Partner (which
succession, in the event of a pledge, may be entered into and become effective
at the time of foreclosure or other realization of such pledge).  The foregoing
notwithstanding, a transferee of a Unit shall not be admitted as a Limited
Partner


                                      -37-
<PAGE>

unless the Managing General Partner consents, which consent may be given or
withheld by the Managing General Partner in its sole and absolute discretion.
Any transferee, whether or not admitted as a substituted Limited Partner, shall
succeed to the obligations of the transferor hereunder (unless such transfer is
a pledge, encumbrance, hypothecation or mortgage or except as otherwise provided
herein).


               (c)  In addition to any other restrictions on transfer provided
herein, no Partnership Interest or Units shall be transferable by a Limited
Partner unless the transferor gives written notice of the proposed transfer
which notice shall state to the best of its knowledge that such transfer will
not violate any of the restrictions set forth in Section 9.3 hereof.

               (d)  Any permitted transferee under Section 9.2 who is not
admitted as a Limited Partner in accordance with this Article 9 or a transferee
who only holds Units shall be considered an assignee for purposes of this
Agreement.  An assignee shall be deemed to have had assigned to it, and shall be
entitled to receive, distributions from the Partnership and the share of Net
Income, Net Losses, and any other items of income, gain, loss, deduction and
credit of the Partnership and rights attributable to the Partnership Interests
assigned to such transferee, but shall not be deemed to be a holder of
Partnership Interests for any other purpose under this Agreement, and shall not
be entitled to vote such Partnership Interests in any matter presented to the
Limited Partners for a vote.  In the event any such transferee desires to make a
further assignment of any such Partnership Interests, such transferee shall be
subject to all the provisions of this Article 9 to the same extent and in the
same manner as any Limited Partner desiring to make an assignment of Partnership
Interests.

               (e)  The Limited Partners acknowledge that neither the
Partnership Interests nor the Units have been registered under any federal or
state securities laws and, as a result thereof, they may not be sold or
otherwise transferred, except in compliance with such laws.  Notwithstanding
anything to the contrary contained in this Agreement, no Partnership Interest or
Units may be sold or otherwise transferred unless such transfer is exempt from
registration under any applicable securities laws or such transfer is registered
under such laws, it being acknowledged that the Partnership has no obligation to
take any action which would cause any such Partnership Interests or Units to be
registered.

          9.3  CERTAIN RESTRICTIONS ON TRANSFER.  In addition to any other
restrictions on transfer herein contained, except with the consent of the
Managing General Partner, in no event may any transfer of a Partnership Interest
or Units by any Person be made (a) to any person or Entity that lacks the legal
right, power or capacity to own a Partnership Interest or Units; (b) in the
event such transfer would cause SLT to cease to comply with the REIT
Requirements; (c) if such transfer would cause a termination of the Partnership
for federal income tax purposes; (d) if such transfer would, in the opinion of
counsel to the Partnership, cause the Partnership to cease to be classified as a
Partnership for federal income tax purposes; (e) if such transfer would result
in the Partnership being treated as a "publicly traded partnership" or is
effectuated through an "established securities market" or a


                                      -38-
<PAGE>

"secondary market (or the substantial equivalent thereof)" within the meaning of
Section 7704 of the Code and the Regulations thereunder; (f) in violation of the
Hart-Scott-Rodino Antitrust Improvements Act of 1976; (g) if the Managing
General Partner reasonably believes that such transfer may (i) cause any portion
or all of the assets of the Partnership to be deemed pursuant to United States
Department of Labor Regulation Section 2510.3-101 or otherwise pursuant to ERISA
to be for any purpose of ERISA or Section 4975 of the Code assets of any
Restricted Entity, or (ii) cause a "prohibited transaction" (as defined in
Section 4975(c) of the Code or within the meaning of Section 406 of ERISA) to
occur, or (iii) cause the Partnership to become with respect to any Restricted
Entity a "party in interest" (as defined in Section 3(14) of ERISA) or a
"disqualified person" (as defined in Section 4975(e) of the Code) or (iv) cause
the Partnership to be jointly and severally liable for any obligation arising
under ERISA or the Code with respect to any "employee benefit plan" as defined
in and subject to ERISA or any "plan" as defined in Section 4975 of the Code; or
(h) if the intended transferee is a Restricted Entity.  Any purported transfer
described in this Section 9.3 shall be void AB INITIO.

          9.4  EFFECTIVE DATES OF TRANSFERS.

               (a)  Transfers pursuant to this Article 9 may be made on any day,
but for purposes of this Agreement, the effective date of any such transfer
shall be (i) the first day of the month in which such transfer occurred if such
transfer occurred on or prior to the fifteenth calendar day of a month, or (ii)
the first day of the month immediately following the month in which such
transfer occurred, if such transfer occurred after the fifteenth calendar day of
a month, or such other date determined by the Managing General Partner pursuant
to such convention as may be administratively feasible and consistent with
applicable law.

               (b)  If any Partnership Interest or Unit is transferred or
assigned in compliance with the provisions of this Article 9, on any day other
than the first day of a calendar year, then Net Income, Net Loss, each item
thereof and all other items attributable to such Partnership Interest or Unit
for such year shall be allocated to the transferor, and, in the case of a
transfer or assignment other than a redemption, to the transferee, by taking
into account their varying interests during such year in accordance with Section
706(d) of the Code, using method permitted thereunder.  All distributions
pursuant to Section 6.2 hereof attributable to such transferred Partnership
Interests or Units (A) with respect to which the Partnership Record Date is
before the effective date of such transfer (other than a pledge, encumbrance,
hypothecation or mortgage) shall be made to the transferor, (B) with respect to
the first Partnership Record Date after the effective date of such transfer
(other than a pledge, encumbrance, hypothecation or mortgage) shall be paid to
the transferor and to the transferee, ratably in accordance with their
respective periods of ownership of the Partnership Interest or Units transferred
during the period with respect to which such distribution is made, and (C) all
distributions after those described in (A) and (B) shall be made to the
transferee.


                                      -39-
<PAGE>

          9.5  TRANSFER.

               (a)  The term "transfer," when used in this Article 9 with
respect to a Partnership Interest, shall be deemed to refer to a transaction by
which a Person purports to assign its Partnership Interest or any portion
thereof (including Units) to another Person, and includes a sale, assignment,
gift, pledge, encumbrance, hypothecation, mortgage, exchange or any other
disposition by law or otherwise.

               (b)   The Managing General Partner is hereby authorized on behalf
of each of the Partners to amend this Agreement (including the schedules hereto)
to reflect the admission of any transferee of a Partnership Interest as a
substituted Limited or General Partner in accordance with the provisions of this
Article 9.

               (c)  No Partnership Interest or Unit shall be transferred, in
whole or in part, except in accordance with the terms and conditions set forth
in this Article 9.  Any transfer or purported transfer of a Partnership Interest
not made in accordance with this Article 9 shall be null and void.

          9.6  NEVADA GAMING CONTROL ACT.

               (a)  Notwithstanding anything to the contrary expressed or
implied in this Agreement, the sale, assignment, transfer, pledge or other
disposition of any interest in the Partnership is void unless approved in
advance by the Commission.  If at any time the commission finds that an
individual owner of any interest in the Partnership is unsuitable to hold that
interest, the Commission shall immediately notify the Partnership of that fact.
The Partnership shall, within ten (10) days from the date that it receives the
notice from the Commission, return to the unsuitable owner the amount of his
capital account as reflected on the books of the Partnership.  Beginning on the
date when the Commission serves notice of a determination of unsuitability,
pursuant to the preceding sentence, on the Partnership, it is unlawful for the
unsuitable owner: (i) to receive any share of the profits or distributions of
any cash or other property other than a return of capital as described above;
(ii) to exercise, directly or through any trust or nominee, any voting right
conferred by such interest; or (iii) to receive any remuneration in any form
from the Partnership for services rendered or otherwise.

               (b)   Any Limited Partner granted a delayed licensing by the
Commission which Limited Partner is later found unsuitable by the Commission
shall return all evidence of any ownership in the Partnership to the
Partnership, at which time the Partnership shall refund to the unsuitable
Limited Partner no more than the amount that such Limited Partner paid for his
ownership interest in the Partnership, and the unsuitable Limited Partner shall
no longer have any direct or indirect interest in the Partnership.

               (c)   This Section 9.6 and the last sentence of Section 2.3
hereof shall apply only if the Partnership applies for and obtains a Nevada
state gaming license and


                                      -40-
<PAGE>

only while such license is in effect.  No such license shall be applied for or
obtained by the Partnership without the Consent of the Limited Partners.


                                   ARTICLE 10

                 RIGHTS AND OBLIGATIONS OF THE LIMITED PARTNERS

          10.1 NO PARTICIPATION IN MANAGEMENT.  No Limited Partner, in its
capacity as such, shall take part in the management of the Partnership's
business, transact any business in the Partnership's name or have the power to
sign documents for or otherwise bind the Partnership.  Any rights expressly
granted to the Limited Partners in this Agreement shall not be deemed to be
rights relating to the management of the Partnership's business.

          10.2 BANKRUPTCY OF A LIMITED PARTNER.  The Bankruptcy of any Limited
Partner shall not cause a dissolution of the Partnership, but the rights of such
Limited Partner to share in the Net Profits or Net Losses of the Partnership and
to receive distributions of Partnership funds shall, on the happening of such
event, devolve on its successors or assigns, subject to the terms and conditions
of this Agreement, and the Partnership shall continue as a limited partnership.
In no event, however, shall such assignee(s) become a substituted Limited
Partner except in accordance with Article 9 hereof.

          10.3 NO WITHDRAWAL.  No Limited Partner may withdraw from the
Partnership without the prior written consent of the Managing General Partner,
other than as provided in Article 9 hereof.

          10.4 CONFLICTS.  The Partners recognize that the Limited Partners and
their Affiliates have or may have other business interests, activities and
investments, some of which may be in conflict or competition with the business
of the Partnership, and that such Persons are entitled to carry on such other
business interests, activities and investments.  In deciding whether to take any
actions in such capacity, such Limited Partners and their Affiliates may, but
shall be under no obligation to, consider the separate interests of the
Partnership and shall have no fiduciary obligations to the Partnership and shall
not be liable for monetary damages for losses sustained, liabilities incurred or
benefits not derived by the other Partners in connection with such actions
except for damages for losses sustained or liabilities incurred which result
from a Limited Partner breaching a representation, warranty or covenant
hereunder or to the extent provided in the Formation Agreement; nor shall the
Partnership or the General Partners be under any obligation to consider the
separate interests of the Limited Partners and their Affiliates in such capacity
or have any fiduciary obligations to the Limited Partners and their Affiliates
in such capacity or be liable for monetary damages for losses sustained,
liabilities incurred or benefits not derived by the Limited Partners and their
Affiliates in such capacity arising from actions or omissions taken by the
Partnership.  The Limited Partners and their Affiliates may engage in or possess
an interest in any other business or venture of any kind, independently or with
others, on their own behalf or on behalf of other entities with which they are
affiliated or associated, and such


                                      -41-
<PAGE>

persons may engage in any activities, whether or not competitive with the
Partnership, without any obligation to offer any interest in such activities to
the Partnership or to any Partner.  Neither the Partnership nor any Partner
shall have any right, by virtue of this Agreement, in or to such activities, or
the income or profits derived therefrom, and the pursuit of such activities,
even if competitive with the business of the Partnership, shall not be deemed
wrongful or improper.  Notwithstanding the foregoing, the provisions of this
Section 10.4 shall not negate or impair any other written agreement between one
or more of the Limited Partners and one or more of the General Partners or the
Partnership (including Section 6.6 of the Formation Agreement) or any duties
which a Limited Partner may have in such Limited Partner's capacity as an
officer or director of a General Partner.


          10.5 PROVISION OF INFORMATION.

               (a)  With respect to any information required to be provided to
the Partners pursuant to Section 17-305 (or any successor thereto) of the Act:
(i) the cost of preparing or providing any such information (including, without
limitation, fees paid to any person or entity in connection therewith) shall be
paid by the requesting Partner and in no event shall such information be
required to be given to the requesting Partner until such payment has been made
to the Partnership; (ii) in no event shall any financial statements of the
Partnership be required to be provided except for such statements as have
already been prepared or are otherwise required to be provided to the Partners
under this Agreement and in no event shall any statements which have been
prepared be required to be audited, reviewed or otherwise examined by a
certified public accountant, if the statements are not otherwise required to be
so audited, reviewed or examined pursuant to the provisions of this Agreement;
and (iii) in no event shall such information be required to be furnished until
forty-five (45) days after such request and unless the information is already in
the possession of the Partnership.

               (b)  In addition to other rights provided by this Agreement or by
the Act, each Partner shall have the right, for a purpose reasonably related to
such Limited Partner's interest as a limited partner in the Partnership, upon
written demand with a statement of the purpose of such demand and at such
Partner's own expense (excluding copying and administrative expenses of the
Managing General Partner):

                    (1)  to obtain a copy of the most recent annual and
quarterly reports and current reports on Form 8-K filed with the SEC by the
Managing General Partner pursuant to the Securities Exchange Act of 1934;

                    (2)  to obtain a copy of the Partnership's federal, state
and local income tax returns for each fiscal year of the Partnership;

                    (3)  to obtain a current list of the name and last known
business, residence or mailing address of each Partner; and


                                      -42-
<PAGE>

                    (4)  to obtain a copy of this Agreement and the Certificate,
together with executed copies of all powers of attorney pursuant to which this
Agreement and the Certificate have been executed.

               (c)  Notwithstanding any other provision of this Section 10.5,
the Managing General Partner may keep confidential from the Limited Partners,
for such period of time as the Managing General Partner determines in its sole
and absolute discretion to be reasonable, any information is not material to the
Limited Partners and that (i) the Managing General Partner reasonably believes
to be in the nature of trade secrets or other information the disclosure of
which the Managing General Partner in good faith believes is not in the best
interests of the Partnership or could damage the Partnership or its business or
(ii) the Partnership is required by law or by agreements with an unaffiliated
third party to keep confidential.

          10.6 LIMITED PARTNER REPRESENTATIVE.  SCG is hereby appointed as the
Limited Partner Representative.  A Majority-in-Interest of the Limited Partners
shall have the right, at any time, within their sole discretion, to replace the
Limited Partner Representative, or to appoint a temporary substitute to act for
a Limited Partner Representative unable to act.  Any appointment of a Limited
Partner Representative made hereunder shall remain effective until rescinded in
a writing delivered to the Managing General Partner via certified mail,
registered overnight express mail or telecopy, and the Managing General Partner
shall have the right and authority to rely (and shall be fully protected in so
doing) on the actions taken and directions given by such Limited Partner
Representative, without any further evidence of their authority or further
action by the Limited Partners.  The Managing General Partner shall send copies
of all notices received by it pursuant to Section 6.6 to each Limited Partner
requesting the same.

          10.7 POWER OF ATTORNEY.

               (a)  Each Limited Partner and General Partner constitutes and
appoints the Managing General Partner, any Liquidating Trustee and authorized
officers and attorneys-in-fact of each, and each of those acting singly, in each
case with full power of substitution, as its true and lawful agent and
attorney-in-fact, with full power and authority in its name, place and stead to:
execute, swear to, acknowledge, deliver, file and record in the appropriate
public offices (i) all certificates, documents and other instruments (including,
without limitation, this Agreement and the Certificate and all amendments or
restatements thereof) that the Managing General Partner or the Liquidating
Trustee deems appropriate or necessary to form, qualify or continue the
existence or qualification of the Partnership as a limited partnership (or a
partnership in which the limited partners have limited liability) in the State
of Delaware and in all other jurisdictions in which the Partnership may conduct
business or own property; (ii) all instruments that the Managing General Partner
deems appropriate or necessary to reflect any amendment, change, modification or
restatement of this Agreement in accordance with its terms; (iii) all
conveyances and other instruments or documents that the Managing General Partner
deems appropriate or necessary to reflect the dissolution and liquidation of the
Partnership pursuant to the terms of this Agreement,


                                      -43-
<PAGE>

including, without limitation, a certificate of cancellation; and (iv) all
instruments relating to the admission, withdrawal, removal or substitution of
any Partner pursuant to the provisions of this Agreement or the Capital
Contribution of any Partner.

               (b)  The foregoing power of attorney is irrevocable and a power
coupled with an interest, in recognition of the fact that each of the Partners
will be relying upon the power of the Managing General Partner to act as
contemplated by this Agreement in any filing or other action by it on behalf of
the Partnership, and it shall survive the death or incompetency of a Partner to
the effect and extent permitted by law, subsequent incapacity of any Partner and
the transfer of all or any portion of such Partner's Partnership Interests and
shall extend to such Partner's heirs, successors, assigns and personal
representatives.

               (c)  Nothing contained in this Section 10.7 shall be construed as
authorizing the Managing General Partner to amend this Agreement except in
accordance with Article 11 hereof.

          10.8 OWNERSHIP OF PAIRED SHARES.

               (a)  Each Limited Partner and holder of Units hereby agrees to
provide the Managing General Partner within fifteen (15) days of any written
request therefor, a statement, to the best of its knowledge, describing the
number of Paired Shares actually or constructively owned by such Limited Partner
or holder of Units and all direct and indirect owners of such Limited Partner or
holder for purposes of the REIT Requirements as determined under Section 318(a)
of the Code, as modified by Section 856(d)(5) of the Code, or Section 544 of the
Code, as modified by Section 856(h) of the Code.

               (b)  Each Limited Partner and holder of Units (i) hereby
covenants that, without the prior written consent of the Managing General
Partner (which consent shall not be unreasonably withheld or delayed) it will
not acquire and it will use all reasonable efforts to cause its direct or
indirect owners not to acquire any Paired Shares or any rights to acquire Paired
Shares and (ii) except to the extent that the Managing General Partner provides
prior written consent, hereby represents, warrants and covenants that (I) it is
not and will not become a Restricted Entity, (II) no "prohibited transaction"
(as defined in Section 4975(c) of the Code or within the meaning of Section 406
of ERISA) has occurred or will occur that would not have occurred or occur if
the Limited Partner or holder of Units and its Affiliates were not Limited
Partners and were not holders of Units, (III) the Partnership has not become and
will not become with respect to any Restricted Entity a "party in interest" (as
defined in Section 3(14) of ERISA) or a "disqualified person" (as defined in
Section 4975(e) of the Code) which the Partnership would not have become or be
if the Limited Partner or holder of Units and its Affiliates were not Limited
Partners and were not holders of Units, and (IV) the Partnership has not and
will not become jointly and severally liable for any obligations arising under
ERISA or the Code with respect to any "employee benefit plan" as defined in and
subject to ERISA or any "plan" as defined in the


                                      -44-
<PAGE>

Code for which the Partnership has not become or would not be liable if the
Limited Partner or holder of Units and its Affiliate were not Limited Partners
and were not holders of Units.

          10.9 WAIVER OF FIDUCIARY DUTY.  Each Limited Partner and holder of
Units hereby waives, to the maximum extent permitted under law, any and all
fiduciary duties of the Managing Partner and any other General Partner to each,
all or any combination of them and hereby agrees that the Managing General
Partner and the other General Partners may, but are under no obligation to, take
their interests into account in performing or refraining from performing any act
permitted under this Agreement.


                                   ARTICLE 11

                  AMENDMENT OF PARTNERSHIP AGREEMENT, MEETINGS

          11.1 AMENDMENTS.

               (a)  This Agreement may not be amended unless such amendment is
approved by the Managing General Partner with the Consent of the Limited
Partners, except as provided below in this Section 11.1.

               (b)  Notwithstanding Section 11.1(a), the Managing General
Partner shall have the power, without the Consent of the Limited Partners but
after five (5) Business Days notice to the Partners, to amend this Agreement as
may be required to facilitate or implement any of the following purposes:

                    (1)  to add to the obligations of the Managing General
Partner for the benefit of the Limited Partners;

                    (2)  to reflect the admission, substitution, termination, or
withdrawal of Partners after the date hereof in accordance with Section 4.1(d)
or Article 9 of this Agreement, provided that the Managing General Partner shall
not be required to give the notice referred to in the first paragraph of this
subsection (b) in respect of a transfer of Partnership Interests or Units upon
the exercise of Rights or in respect of the transactions described in Section
4.1(f);

                    (3)  to set forth the rights, powers, duties, and
preferences of the holders of any additional Partnership Interests issued
pursuant to Article 4 hereof;

                    (4)  to reflect a change that is of an inconsequential
nature and does not adversely affect the Partners, or to cure any ambiguity,
correct or supplement any provision in this Agreement not inconsistent with law
or with other provisions, or make other changes with respect to matters arising
under this Agreement that will not be inconsistent with law or with the
provisions of this Agreement;


                                      -45-
<PAGE>

                    (5)  to satisfy any requirements, conditions, or guidelines
contained in any order, directive, opinion, ruling or regulation of a federal or
state agency or contained in federal or state law; and

                    (6)  to prevent all or any portion of the assets of the
Partnership from being deemed pursuant to United States Department of Labor
Regulation Section 2510.3-101 or otherwise pursuant to ERISA or the Code to be,
for any purpose of ERISA or Section 4975 of the Code, assets of any Restricted
Entity.

               (c)  Notwithstanding Sections 11.1(a) and (b) hereof, this
Agreement shall not be amended without the prior written consent of each Partner
adversely affected if such amendment would (i) convert a Limited Partner's
interest in the Partnership into a General Partner's interest, (ii) modify the
limited liability of a Limited Partner, (iii) alter rights of the Partners to
receive allocations and distributions pursuant to Article 6 or Section 8.2
hereof (except as permitted pursuant to Section 11.1(b)(3) hereof), (iv) alter
or modify the Rights set forth in the Exchange Rights Agreement or the
Registration Rights Agreement except in compliance therewith, (v) amend this
Section 11.1(c), (vi) alter such Partner's rights to transfer its Partnership
Interests or (vii) amend Section 7.8, 7.9, 10.8 or 11.2(e) hereof.

          11.2 MEETINGS OF THE PARTNERS; NOTICES TO PARTNERS.

               (a)  Meetings of Partners may be called by any Partner to act on
any matter specified herein or in the Act to be voted on or consented to by the
Partners.  The call shall state the nature of the business to be transacted.
Notice of any such meeting shall be given to all Partners not less than seven
(7) Business Days prior to the date of such meeting.  Partners may vote in
person or by proxy at such meeting.  Whenever the vote or Consent of the Limited
Partners or Consent of the General Partners is permitted or required under this
Agreement, such vote or consent may be given at a meeting of Partners or may be
given in accordance with the procedure prescribed in Section 11.2(b) hereof.

               (b)  Any action required or permitted to be taken at a meeting of
the Partners may be taken without a meeting if a written consent setting forth
the action so taken is signed by the Managing General Partner and such
percentage or number of the Partners as is expressly required by this Agreement.
Such consent may be in one instrument or in several instruments, and shall have
the same force and effect as a vote of the Partners.  Such consent shall be
filed with the Managing General Partner and copies thereof delivered to all
Partners.  An action so taken shall be deemed to have been taken at a meeting
held on the effective date so certified.

               (c)  Each Partner may authorize any Person or Persons to act for
him by proxy on all matters in which a Partner is entitled to participate,
including waiving notice of any meeting, or voting or participating at a
meeting.  Every proxy must be signed by the Partner or his attorney-in-fact.  No
proxy shall be valid after the expiration of eleven (11) months from the date
thereof unless otherwise provided in the proxy.  Every proxy shall


                                      -46-
<PAGE>

be revocable at the pleasure of the Partner executing it.  No such proxy and no
such revocation shall be effective unless a copy thereof has been delivered to
the Managing General Partner.

               (d)  Whenever the Consent of the Limited Partners is required
hereunder, the Managing General Partner shall provide a notice to each Partner
who is a Limited Partner on the date the notice is given setting forth the
matter(s) as to which it proposes to seek such consent at least five (5)
Business Days in advance of the date upon which such consent is sought.

               (e)  The Managing General Partner shall provide advance written
notice to the Limited Partners of any proposed sale or refinancing, and will
consult during normal business hours with any Limited Partner who requests in
writing the right to consult with the General Partner with respect thereto.  The
Managing General Partner also shall provide the Limited Partners with quarterly
tax projections for the Partnership.  In no event, however, will the Managing
General Partner be obligated to agree to any modifications to a proposed sale or
refinancing which are suggested by a Limited Partner, nor will any Limited
Partner have a veto right over any such proposed sale or refinancing.


                                   ARTICLE 12

                               GENERAL PROVISIONS

          12.1 NO LIABILITY OF DIRECTORS AND OTHERS.  Notwithstanding anything
to the contrary contained herein, no recourse shall be had by the Partnership or
any Partner against any trustee, director, shareholder, officer, employee, agent
or attorney of any General Partner for any act or omission of such General
Partner or any obligation or liability of such General Partner under this
Agreement, and none of the foregoing shall have any personal liability for or
with respect to any of the foregoing; PROVIDED that the foregoing shall not
relieve any trustee, officer or director of a General Partner of any liability
in his capacity as such.

          12.2 NOTICES.  All notices, offers or other communications required or
permitted to be given pursuant to this Agreement shall be in writing and may be
personally served or sent by United States mail and shall be deemed to have been
given when delivered in person or three business days after deposit in United
States mail, registered or certified, postage prepaid, and properly addressed,
by or to the appropriate party.  For purposes of this Section 12.2, the
addresses of the parties hereto shall be as set forth on Exhibit B hereto.  The
address of any party hereto may be changed by a notice in writing given in
accordance with the provisions hereof.

          12.3 CONTROLLING LAW.  This Agreement and all questions relating to
its validity, interpretation, performance and enforcement (including, without
limitation, provisions concerning limitations of actions), shall be governed by
and construed in


                                      -47-
<PAGE>

accordance with the laws of the State of Delaware, notwithstanding any
conflict-of-laws doctrines of such state or other jurisdiction to the contrary.
Each of the parties hereto irrevocably submits and consents to the jurisdiction
of the United States District Court for the Southern District of New York and
the United States District Court for the Central District of California in
connection with any action or proceeding arising out of or relating to this
Agreement and irrevocably waives any immunity from jurisdiction thereof and any
claim of proper venue, forum non conveniens or any similar basis to which it
might otherwise be entitled in any such action or proceeding.

          12.4 EXECUTION OF COUNTERPARTS.  This Agreement may be executed in any
number of counterparts, each of which shall be deemed to be an original as
against any party whose signature appears thereon, and all of which shall
together constitute one and the same instrument.  This Agreement shall become
binding when one or more counterparts hereof, individually or taken together,
shall bear the signatures of all of the parties reflected hereon as the
signatories.

          12.5 SEVERABILITY.  The provisions of this Agreement are independent
of and separable from each other, and no provision shall be affected or rendered
invalid or unenforceable by virtue of the fact that for any reason any other or
others of them may be invalid or unenforceable in whole or in part.

          12.6 ENTIRE AGREEMENT.  This Agreement (together with the Exhibits
hereto) and the Formation Agreement contain the entire understanding among the
parties hereto with respect to the subject matter hereof, and supersede all
prior and contemporaneous agreements and understandings, inducements or
conditions, express or implied, oral or written, except as herein contained.
The parties hereto intend that this Agreement be treated as a separate and
distinct agreement and as not being part of any other agreement (other than the
Formation Agreement), arrangement, partnership or joint venture.  The express
terms hereof control and supersede any course of performance and/or usage of the
trade inconsistent with any of the terms hereof.  This Agreement may not be
modified or amended other than by an agreement in writing.

          12.7 PARAGRAPH HEADINGS.  The paragraph headings in this Agreement are
for convenience and they form no part of this Agreement and shall not affect its
interpretation.

          12.8 GENDER, ETC.  Words used herein, regardless of the number and
gender specifically used, shall be deemed and construed to include any other
number, singular or plural, and any other gender, masculine, feminine or neuter,
as the context indicates is appropriate.  The term "including" shall mean
"including, but not limited to."

          12.9 NUMBER OF DAYS.  In computing the number of days (other than
Business Days and Trading Days) for purposes of this Agreement, all days shall
be counted, including Saturdays, Sundays and holidays; PROVIDED, HOWEVER, that
if the final day of any time period falls on a Saturday, Sunday or holiday on
which national banks are or may elect


                                      -48-
<PAGE>

to be closed, then the final day shall be deemed to be the next day which is not
a Saturday, Sunday or such holiday.

          12.10     PARTNERS NOT AGENTS.  Nothing contained herein shall be
construed to constitute any Partner the agent of another Partner, except as
specifically provided herein, or in any manner to limit the Limited Partners in
the carrying on of their own respective businesses or activities.

          12.11     ASSURANCES.  Each of the Partners shall hereafter execute
and deliver such further instruments and do such further acts and things as may
be reasonably required or useful to carry out the intent and purpose of this
Agreement and as are not inconsistent with the terms hereof.

          12.12     WAIVER OF PARTITION.  Each Partner hereby waives any right
such Partner may have to partition its interest in the Partnership or any
property of the Partnership.

          IN WITNESS WHEREOF, the parties hereto have executed this Agreement or
caused this Agreement to be executed on their behalf as of the date first above
written.

                              GENERAL PARTNERS:

                              STARWOOD LODGING CORPORATION, a Maryland
                              corporation


                              By:_________________________________________
                                 Kevin E. Malloy
                                 Executive Vice President


                              COLUMBUS OPERATORS, INC.


                              By:  _______________________________________
                                 Name:  _______________________________
                                 Title: _______________________________


                              HOTEL INVESTORS OF ARIZONA, INC.


                              By:  _______________________________________
                                 Name:  _______________________________
                                 Title: _______________________________



                                    -49-

<PAGE>

                              HOTEL INVESTORS OF MICHIGAN, INC.


                              By:  _______________________________________
                                 Name:  _______________________________
                                 Title: _______________________________


                              HOTEL INVESTORS OF VIRGINIA, INC.


                              By:  _______________________________________
                                 Name:  _______________________________
                                 Title: _______________________________


                              WESTERN HOST, INC.


                              By:  _______________________________________
                                 Name:  _______________________________
                                 Title: _______________________________


                              HOTEL INVESTORS CORPORATION OF NEVADA


                              By:  _______________________________________
                                 Name:  _______________________________
                                 Title: _______________________________


                              HOTEL INVESTORS OF NEBRASKA, INC.


                              By:  _______________________________________
                                 Name:  _______________________________
                                 Title: _______________________________


                                      -50-
<PAGE>

                              LIMITED PARTNERS:

                              BERL HOLDINGS, L.P.

                                 By BERL HOLDINGS I, INC.
                                 General Partner

                                   By: __________________________________
                                        Name:
                                        Title:


                              STARWOOD-APOLLO HOTEL PARTNERS VIII, L.P.

                                 By SAHI, INC.
                                 General Partner

                                   By: __________________________________
                                        Name:
                                        Title:


                              STARWOOD-APOLLO HOTEL PARTNERS IX, L.P.

                                 By SAHI, INC.
                                 General Partner

                                   By: __________________________________
                                        Name:
                                        Title:


                              STARWOOD-NOMURA HOTEL INVESTORS, L.P.

                                 By SNHI, INC.
                                 General Partner

                                   By: __________________________________
                                        Name:
                                        Title:


                                      -51-
<PAGE>

                              STARWOOD/WICHITA INVESTORS, L.P.

                                 By STARWOOD OPPORTUNITY FUND II, L.P.
                                 General Partner

                                   By STARWOOD CAPITAL GROUP, L.P.
                                   General Partner

                                      By BSS CAPITAL PARTNERS, L.P.
                                      General Partner

                                        By STERNLICHT HOLDINGS II, INC.
                                        General Partner

                                            By: _______________________
                                                 Name:
                                                 Title:


                              STARWOOD-HUNTINGTON PARTNERS, L.P.

                                 By SRL HOLDINGS, INC.
                                 General Partner

                                   By: __________________________________
                                        Name:
                                        Title:


                              WOODSTAR PARTNERS I, L.P.

                                 By STARWOOD CAPITAL GROUP, L.P.
                                 General Partner

                                   By BSS CAPITAL PARTNERS, L.P.
                                   General Partner

                                      By STERNLICHT HOLDINGS II, INC.
                                      General Partner

                                        By: _______________________
                                             Name:
                                             Title:


                                      -52-
<PAGE>

                              FIREBIRD CONSOLIDATED PARTNERS, L.P.,

                                 By STARWOOD OPPORTUNITY FUND II, L.P.
                                 General Partner

                                   By STARWOOD CAPITAL GROUP, L.P.
                                   General Partner

                                      By BSS CAPITAL PARTNERS, L.P.
                                      General Partner

                                        By STERNLICHT HOLDINGS, II, INC.
                                        General Partner


                                            By: _______________________
                                                 Name:
                                                 Title:


                                      -53-
<PAGE>

                                    EXHIBIT A

                LIST OF PARTNERS, PERCENTAGE INTERESTS AND UNITS

Date: As of ___________, 1995

Name of Partner                            Percentage Interest       Units
- ---------------                            -------------------       -----

Starwood Lodging Corporation                    22.0825%          1,759,037

Columbus Operators, Inc.                         0.5098%             40,605

Hotel Investors of Arizona, Inc.                 0.5098%             40,605

Hotel Investors of Michigan, Inc.                0.5098%             40,605

Hotel Investors of Virginia, Inc.                0.5098%             40,605

Western Host, Inc.                               0.5098%             40,605

Hotel Investors Corporation                      0.5098%             40,605
  of Nevada

Hotel Investors of Nebraska, Inc.                0.2447%             19,491

Starwood-Apollo Hotel                            2.7439%            218,576
  Partners VIII, L.P.

Starwood-Apollo Hotel                            2.1952%            174,861
  Partners IX, L.P.

Starwood-Nomura Hotel                           10.9956%            875,876
  Investors, L.P.

Firebird Consolidated                           10.2173%            813,880
  Partners, L.P.

Woodstar Partners I, L.P.                       13.9383%          1,110,286

Starwood/Wichita Investors, L.P.                 4.4612%            355,364

Berl Holdings, L.P.                             28.8117%          2,295,063

Starwood-Huntington Partners, L.P.               1.2512%             99,671
- ----------------------------------             --------           ---------
Totals                                         100.0000%          7,965,735

<PAGE>

                                    EXHIBIT B

                           NOTICE ADDRESS OF PARTNERS

Name of Partner                              Notice Address

Starwood Lodging Corporation                 11845 West Olympic Boulevard
                                             Suite 560
                                             Los Angeles, California  90064
                                             Attention:  Kevin E. Mallory,
                                                            Executive Vice-
                                                                  President
                                             Fax No.:  (310) 575-9512

Columbus Operators, Inc.                     Same as above.

Hotel Investors of Arizona, Inc.             Same as above.

Hotel Investors of Michigan, Inc.            Same as above.

Hotel Investors of Virginia, Inc.            Same as above.

Western Host, Inc.                           Same as above.

Hotel Investors Corporation of
  Nevada, Inc.                               Same as above.

Hotel Investors of Nebraska, Inc.            Same as above.

Firebird Consolidated Partners, L.P.         c/o Starwood Capital Group, L.P.
                                             Three Pickwick Plaza
                                             Suite 250
                                             Greenwich, Connecticut  06830
                                             Attention:  Madison F. Grose, Esq.
                                             Fax No.:  (203) 861-2101

Berl Holdings, L.P.                          Same as above.

Starwood-Apollo Hotel Partners
  VIII, L.P.                                 Same as above.

Starwood-Apollo Hotel Partners
  IX, L.P.                                   Same as above.

Starwood-Nomura Hotel Investors,
  L.P.                                       Same as above.

<PAGE>


Woodstar Partners I, L.P.                    Same as above.

Starwood/Wichita Investors, L.P.             Same as above.

Starwood-Huntington Partners, L.P.           Same as above.


<PAGE>

                                                                   EXHIBIT 10.23


                               AMENDMENT NO. 1 TO
                               FORMATION AGREEMENT


          Amendment dated as of July __, 1995 (this "Amendment") to the
Formation Agreement dated as of November 11, 1994, as supplemented by a letter
agreement (the "Side Letter") of even date therewith (the "Formation Agreement")
among Starwood Lodging Trust (formerly Hotel Investors Trust), a Maryland real
estate investment trust (the "Trust"), Starwood Lodging Corporation (formerly
Hotel Investors Corporation), a Maryland corporation (the "Corporation"),
Starwood Capital Group, L.P., a Delaware limited partnership ("Starwood
Capital"), and Berl Holdings, L.P., Starwood-Apollo Hotel Partners VIII, L.P.,
Starwood-Apollo Hotel Partners IX, L.P., Starwood-Nomura Hotel Investors, L.P.,
Starwood/Wichita Investors, L.P., Starwood-Huntington Partners, L.P. and
Woodstar Partners I, L.P. (collectively, the "Starwood Partners").

          WHEREAS, on the date hereof the Trust and the Corporation are
consummating an underwritten public offering of the paired shares of the Trust
and the Corporation;

          WHEREAS, the managing underwriters for such offering have requested
that the parties hereto amend the Formation Agreement as set forth herein;

          WHEREAS, Starwood Capital is executing this Agreement on its own
behalf and as attorney-in-fact for each of the Starwood Partners pursuant to
Section 11.14 of the Formation Agreement; and

          WHEREAS, pursuant to and in compliance with Sections 11.10 and 11.14
of the Formation Agreement, the Trust, the Corporation, the Starwood Partners
and Starwood Capital desire to amend the Formation Agreement as set forth in
this Amendment.

          NOW, THEREFORE, in consideration of the premises and the mutual
agreements set forth herein and in the Formation Agreement, the parties hereto
agree as follows:

          SECTION 1.  AMENDMENT OF SECTION 6.3 OF THE FORMATION AGREEMENT.
Section 6.3 of the Formation Agreement is hereby amended to read in its entirety
as follows:

          Section 6.3.  FURTHER CONTRIBUTIONS.  Pursuant to the provisions to be
     contained in the HIC Contribution Agreement and the Operating Partnership
     Agreement, upon the receipt of necessary Nevada Gaming Approvals with
     respect to the conveyance of the HICN Properties or such earlier time as
     such Nevada Gaming Approvals are no longer required ("HICN Approval"), HICN
     shall convey to the Operating Partnership

<PAGE>

     or a subsidiary of the Operating Partnership all of the HICN Properties and
     all other assets of HICN, and the Operating Partnership or such subsidiary
     will assume all of the liabilities and obligations of HICN on such date.
     If all or a portion of the HICN Properties are disposed of prior to the
     receipt of the HICN Approval, then HIC or HICN shall contribute to the
     Operating partnership the net proceeds of such disposition, promptly upon
     receipt thereof.  If the HICN Approval is not received on or prior to
     December 31, 1996, then on such date HIC or HICN will contribute to the
     Operating Partnership, with respect to any HICN Properties or other assets
     not previously disposed of, cash equal to the fair value of such HICN
     Properties and such other assets on December 31, 1996.  Such fair value
     shall be conclusively determined by an independent appraiser selected by
     the Board of Directors of HIC.  No additional interests in the Operating
     Partnership will be issued upon the transfer of any of the HICN Properties,
     such other assets, such net proceeds or such cash.  HIC shall contribute to
     the Operating Partnership any dividends or other distributions declared or
     paid by HICN to HIC prior to the receipt of the HICN Approval, such
     contributions to be made upon receipt by HIC of such dividends or other
     distributions. Neither HIC nor HICN shall be entitled to any additional
     Units or Partnership Interests by reason of any such contribution.

          SECTION 2.  AMENDMENT OF SECTION 6.5 OF THE FORMATION AGREEMENT.
Section 6.5 of the Formation Agreement is hereby amended to read in its entirety
as follows:

          Section 6.5.  REIMBURSEMENT BY HIT AND HIC.  In addition to the
     reimbursement for Acquisition Expenses described in SECTION 11.2(a), HIT,
     HIC the Realty Partnership or the Operating Partnership, as the case may
     be, will reimburse Starwood for Starwood's out-of-pocket costs and expenses
     for any services provided to HIT, HIC, the Realty Partnership or the
     Operating Partnership, as the case may be, respectively, by Starwood,
     subject to (i) in the case of reimbursement by HIT or the Realty
     Partnership, the approval by a majority of the members of the Board of
     Trustees of HIT (the "Independent Trustees") who are not employed by or
     affiliated with Starwood, HIT or HIC or (ii) in the case of reimbursement
     by HIC or the Operating Partnership, the approval by a majority of the
     Board of Directors of HIC (the "Independent Directors") who are not
     employed by or affiliated with Starwood, HIT or HIC, and (b) HIT, HIC, the
     Realty Partnership or the Operating Partnership, as the case may be, will
     reimburse Starwood for Starwood's internal costs (including allocation of
     overhead of Starwood) for services provided to HIT, HIC, the Realty
     Partnership or the Operating Partnership, as the case may be, respectively;
     PROVIDED that, where such internal costs are required to be currently
     expensed under generally


                                       -2-
<PAGE>

     accepted accounting principles by HIT, HIC, the Realty Partnership or the
     Operating Partnership, as the case may be, such reimbursement pursuant to
     this clause (b) for the year ending June 30, 1996 will not exceed $250,000
     in the aggregate.

          SECTION 3.  AMENDMENT OF SECTION 6.6 OF THE FORMATION AGREEMENT.
Section 6.6 of the Formation Agreement is hereby amended to read in its entirety
as follows:

          Section 6.6.  EXCLUSIVITY; EXCLUDED ASSETS.  (a) Until the later of
     (x) July __, 1998 or (y) the time at which no officer, director or general
     partner of, or any other person employed by, any Starwood Party remains on
     either the Board of Trustees of HIT or the Board of Directors of HIC (the
     period from the date of this Agreement to the later of (x) or (y) above
     being referred to as the "Noncompete Period"), each of the Starwood Parties
     agrees that it will not compete within the United States, directly or
     indirectly, with the Realty Partnership, the Operating Partnership, HIT or
     HIC and that such Starwood Party will present to the Realty Partnership and
     the Operating Partnership all opportunities for acquisitions of (i) fee,
     ground lease interests or other equity interests in hotels in the United
     States and (ii) debt interests in hotels in the United States where it is
     anticipated that the equity will be acquired by the debt holder within one
     year from the acquisition of such debt interest.  During the Noncompete
     Period none of the Starwood Parties or any Person controlled by a Starwood
     Party may acquire any such fee, ground lease or other equity interests or
     debt interests described in clauses (i) and (ii) above.  The provisions of
     this Section 6.6(a) shall not apply to (A) Excluded Assets (as defined in
     Section 6.6(b)), (B) the interests of the Starwood Parties in the Westin
     Hotel Company and certain affiliates thereof ("Westin"), (C) additional
     investments by Starwood Capital in Excluded Assets and Westin, (D)
     Permitted Westin Investments (as defined in the Westin/HOT Agreement dated
     as of May __, 1995 by and among W&S Hotel L.L.C., W&S Hotel Holding Corp.,
     the Realty Partnership, the Operating Partnership, WHWE LLC and Woodstar
     Investor Partnership) made through Westin and (E) acquisitions of warrants,
     equity participations or similar rights incidental to a debt investment by
     a Starwood Debt Fund (as defined in Section 6.6(d)).

          (b)  Each Starwood Party hereby grants to the Partnerships the option,
     from and after the Closing Date and at any time or times prior to the
     earlier of (i) January 31, 2000 and (ii) the expiration of the Noncompete
     Period, to acquire the interest of such Starwood Party in one or more
     Excluded Assets (as defined below), subject to receipt of all required
     material third party and partner consents and approvals.  Upon exercise of
     such option from time to time,


                                       -3-
<PAGE>

     such Starwood Party shall use its best efforts to obtain such consents and
     approvals.  Such acquisition by the Partnerships shall be made for a cash
     purchase price equal to the fair market value of the Excluded Assets being
     acquired, as determined by agreement between the Partnerships and such
     Starwood Party or, if they are unable to so agree within 30 days after the
     exercise of such option, such fair market value shall be equal to the
     average of the two closest of three appraisals of such fair market value,
     such appraisals to be performed by an independent appraiser selected by a
     majority of the Disinterested Members of HIT and HIC, an independent
     appraiser selected by Starwood and a third independent appraiser selected
     by agreement of such first two appraisers.  HIT and HIC shall pay all costs
     and expenses of the appraiser selected by them and one-half of the costs
     and expenses of such third appraiser and Starwood shall pay all costs and
     expenses of the appraiser selected by it and one-half of the costs and
     expenses of such third appraiser.  As used herein, "Excluded Assets" means
     those fee interests, debt interests or other investments in the hotel asset
     investment business of any Starwood Party or their commonly controlled
     affiliates existing on the Closing Date, all of which are described on
     SCHEDULE 6.6(b) hereto; it being understood that "Excluded Assets" shall
     not include the interests and investments described in clause (B) through
     (D), inclusive, of SECTION 6.6(a).

          (c)  Starwood hereby agrees that in the event that the option to
     purchase or sell with respect to the portfolio of 14 fee-simple owned
     hotels included in the Excluded Assets described in SCHEDULE 6.6(b) hereto
     (the "Buy/Sell") is exercised during the Noncompete Period and Starwood
     becomes obligated to acquire equity interests in such portfolio, then
     during the Noncompete Period the Partnerships may elect (by majority vote
     of the Independent Trustees and majority vote of the Independent Directors)
     to acquire such equity interests at the purchase price pursuant to the
     Buy/Sell.

          (d)  Starwood hereby agrees that during the Noncompete Period Starwood
     Mezzanine Investors, L.P. (and any future similar fund sponsored by
     Starwood that has, as its principal investment purpose, the origination or
     acquisition of performing real estate debt and debt-related interests,
     including performing debt interests collateralized by hotel assets) (such
     fund or any future similar fund being referred to as a "Starwood Debt
     Fund") shall not initiate or acquire loans collateralized by hotel assets
     where it is anticipated that the underlying equity will be acquired by the
     debt holder within one year from the acquisition of such debt.  During the
     Noncompete Period Starwood will not allow any Starwood Debt Fund to sell or
     contribute any interests to HIT, HIC, the Realty Partnership or the
     Operating


                                       -4-
<PAGE>

     Partnership (including debt positions or equity interests obtained by a
     Starwood Debt Fund under, pursuant to or by reason of the holding of debt
     positions).  Interests held by a Starwood Debt Fund from time to time are
     not subject to the option pursuant to SECTION 6.6(b) above.

          SECTION 4.  EFFECT OF AMENDMENT.  Except as expressly set forth
herein, this Amendment shall not by implication alter, modify, amend or in any
way affect any of the terms, conditions, obligations, covenants or agreements
contained in the Formation Agreement, all of which shall continue in full force
and effect. This Amendment shall supersede the Side Letter and upon the
execution and delivery of this Amendment the Side Letter shall be of no further
force or effect.  All references in the Formation Agreement to "this Agreement"
and the "Agreement" and all phrases of like import shall refer to the Formation
Agreement as amended by this Amendment.  The terms "hereof," "herein," "hereby"
and other phrases of like import, as used in the Formation Agreement shall refer
to the Formation Agreement as amended by this Amendment.

          SECTION 5.  PARTIAL INVALIDITY.  In case any one or more of the
provisions contained herein shall, for any reason, be held to be invalid,
illegal or unenforceable in any respect, such invalidity, illegality or
unenforceability shall not affect any other provisions of this Agreement, but
this Agreement shall be construed as if such invalid, illegal or unenforceable
provision or provisions had never been contained herein.

          SECTION 6.  EXECUTION IN COUNTERPARTS.  This Amendment may be executed
in one or more counterparts, each of which shall be considered an original
counterpart, and shall become a binding agreement when the Trust, the
Corporation and Starwood Capital (on its own behalf and as attorney-in-fact for
each of the Starwood Partners) shall have each executed one counterpart.

          SECTION 7.  GOVERNING LAW.  Except to the extent that Maryland law is
mandatorily applicable to the rights and obligations of the shareholders of the
Trust and the stockholders of the Corporation, this Amendment, and the
application or interpretation thereof, shall be exclusively governed by its
terms and by the internal laws of the State of New York, without regard to
principles of conflicts of laws as applied in the State of New York or any other
jurisdiction which, if applied, would result in the application of any laws
other than the internal laws of the State of New York.

          SECTION 8.  THE TRUST; STARWOOD GENERAL PARTNERS.  Each of the parties
hereto acknowledge and agree that (a) the name "Starwood Lodging Trust" is a
designation of the Trust and its Trustees (as Trustees but not personally) under
a Declaration of Trust dated August 25, 1969, as amended and restated, and all
persons dealing with the Trust shall look solely to the Trust's


                                       -5-
<PAGE>

assets for the enforcement of any claims against the Trust, and the Trustees,
officers, agents and security holders of the Trust assume no personal liability
for obligations entered into on behalf of the Trust, and their respective
individual assets shall not be subject to the claims of any person relating to
such obligations and (b) all persons dealing with any Starwood Party (as defined
in the Formation Agreement) shall look solely to the assets of such Starwood
Party for the enforcement of any claims against such Starwood Party and the
general partner of such Starwood Party, and the officers, agents and security
holders of such general partner assume no personal liability for obligations
entered into on behalf of such Starwood Party, and their respective individual
assets shall not be subject to the claims of any person relating to such
obligations.


          IN WITNESS WHEREOF, the parties hereto have caused this Amendment to
be executed as of the day and year first above written.

                    STARWOOD LODGING TRUST



                    By:________________________________
                       Name:
                       Title:



                    STARWOOD LODGING CORPORATION



                    By:________________________________
                       Name:
                       Title:



                    STARWOOD CAPITAL GROUP, L.P.,

                    By: BSS CAPITAL PARTNERS, L.P,
                         general partner

                         By:  STERNLICHT HOLDINGS II, INC.,
                               general partner


                              By:__________________________
                                 Name:
                                 Title:


                                       -6-
<PAGE>

                    STARWOOD CAPITAL GROUP, L.P. (as attorney-in-
                         fact for each of the Starwood Partners pursuant to
                         Section 11.14 of the Formation Agreement)

                    By: BSS CAPITAL PARTNERS, L.P,
                         general partner

                         By:  STERNLICHT HOLDINGS II, INC.,
                               general partner


                              By:__________________________
                                 Name:
                                 Title:


                                       -7-

<PAGE>

                                                                   EXHIBIT 10.24

                              WESTIN/HOT AGREEMENT



          THIS AGREEMENT is made as of this ____ day of May, 1995, by and among,
W&S HOTEL L.L.C., a Delaware limited liability company ("LLC"), W & S HOTEL
HOLDING CORP., a Delaware corporation ("Holdco"), WESTIN HOTEL COMPANY, a
Delaware corporation ("Westin"), SLT REALTY LIMITED PARTNERSHIP, a Delaware
limited partnership ("SLT"), SLC OPERATING LIMITED PARTNERSHIP, a Delaware
limited partnership ("SLC"), WHWE L.L.C., a Delaware limited liability company
("WHWE"), and WOODSTAR INVESTOR PARTNERSHIP, a Delaware general partnership
("Woodstar").

                            WITNESSETH, THAT WHEREAS:

          A.  Westin is primarily in the business of performing hotel and hotel
related services pursuant to management, franchise or representation agreements
with respect to hotels located within and outside the United States, including
the ownership and acquisition of real estate related assets;

          B.  SLT is primarily in the business of owning equity interests in
domestic United States hotels that are leased to and generally managed by SLC
and SLC is primarily in the business of leasing hotels from SLT and generally
managing them;

          C.  WHWE and Woodstar have an indirect economic interest in Westin and
affiliates of Woodstar have direct and indirect economic interests in SLT and
SLC (individually and collectively, "Starwood Lodging");

          D.  The parties hereto recognize that each of Westin and Starwood
Lodging may have opportunities from time to time  with respect to which they
compete or could compete or the pursuit of which opportunities by one or the
other may be competitive with the pursuits and activities of the other
(collectively, "Competitive Activities"); and

          E.  The parties hereto desire to confirm and memorialize certain
understandings and agreements with respect to certain Competitive Activities and
as to certain other matters.

          NOW THEREFORE, in consideration of the foregoing and of other
consideration, the receipt and adequacy of which is hereby acknowledged, the
parties hereto hereby agree as follows:

          1.  CERTAIN DEFINITIONS.  As used herein, the following terms have the
meanings set forth therefor below:
<PAGE>

          A.  "[C]ONTROL" means, for all purposes set forth in this Agreement,
the direct or indirect unilateral ability of one party (the "Controlling Party")
either to veto or approve the pursuit of a business opportunity by another party
(the "Controlled Party"), regardless of the percentage ownership which the
Controlling Party may have in the Controlled Party, provided, however, that (i)
the Controlling Party has some direct or indirect ownership interest in the
Controlled Party and (ii) the business opportunity as to which such Controlling
Party has veto or approval rights is an opportunity which the Controlled Party
is permitted to pursue under its organizational documents.

          B.  "CORPORATION" means Starwood Lodging Corporation, a Maryland
corporation.

          C.  "DISPUTE RESOLUTION COMMITTEE" means a committee of three members
who shall be individuals, one to be chosen by the WHWE Group (the "WHWE
Designee"), one to be chosen by the Starwood Lodging Group (the "Starwood
Lodging Designee") and one to be chosen by each of the WHWE and Starwood Lodging
Designees (the "Additional Designee").  No Designee shall be a member of any
Group nor shall any Designee be in the employ of or under any contractual
relationship with any Group.  Designees shall be independent, third parties who
are experienced in the resolution of commercial disputes.  Each Group may
replace its designee from time to time with a person meeting the qualifications
set forth above and the WHWE Designee and Starwood Lodging Designee may replace
the Additional Designee from time to time with a person meeting the
qualifications set forth above.  A designee may resign from the Dispute
Resolution Committee at any time.  The Westin Group shall pay the reasonable
costs and expenses of the WHWE Designee, the Starwood Lodging Group shall pay
the reasonable costs and expenses of the Starwood Lodging Designee and each of
the Westin Group and the Starwood Lodging Group shall pay 50% of the reasonable
costs and expenses of the Additional Designee.  The Dispute Resolution committee
shall be empowered to resolve all disputes among the parties hereto arising
under this Agreement.  All parties agree to cooperate fully with the Dispute
Resolution Committee and to provide such documents, witnesses and information as
the Dispute Resolution Committee may from time to time request in its
proceedings, subject, however, to any party's right to withhold information or
documents to the extent delivery of same would violate any legally recognized
privilege, such as the attorney/client privilege, or would otherwise place the
delivering party in violation of law or of other bona fide contractual or legal
obligations or require the waiver of a constitutional or statutory right.  The
Dispute Resolution Committee may require affidavits and/or testimony under oath
from appropriate persons as to factual matters relevant to its proceedings.  The
Dispute Resolution Committee shall have no power to award punitive damages nor
to make any findings as to violation of law or the occurrence of fraud or
willful misconduct.  However, the Dispute Resolution Committee's


                                       -2-
<PAGE>

interpretations of this Agreement in respect of any disputes arising under this
Agreement shall be binding and conclusive upon the parties hereto.  The Dispute
Resolution Committee's determinations shall be made by a majority vote of the
members thereof.  The parties hereto shall provide the Dispute Resolution
Committee with such further assurances, insurances and/or indemnifications as
the Dispute Resolution Committee may from time to time reasonably request.

          D.  "EXCLUDED ASSETS" means certain assets of the Starwood Group that
were not contributed to SLT or SLC pursuant to the terms of the Formation
Agreement, including, but without limitation, Woodstar's interest in the Westin
Group.

          E.  "FORMATION AGREEMENT" means the Formation Agreement dated as of
November 11, 1994 among the Trust (formerly Hotel Investors Trust), the
Corporation (formerly Hotel Investors Corporation), Starwood Capital Group, L.P.
("Starwood") and various affiliates of Starwood, as modified by a letter
agreement entered into concurrently therewith.

          F.  "WHWE GROUP" means, individually and collectively, WHWE and any
persons or entities controlled directly or indirectly by WHWE or which are under
common direct or indirect control with WHWE or which control WHWE from time to
time.  The WHWE Group shall not include the Westin Group, the Starwood Lodging
Group or the Starwood Group.  The WHWE Group shall include, without limitation,
those members designated by the WHWE Group.

          G.  "GROUP" means a reference to any one or more of the WHWE Group,
the Starwood Group, the Starwood Lodging Group or the Westin Group, as
appropriate from the context of the reference.

          H.  "LLC AGREEMENT" means that certain Amended and Restated Limited
Liability Company Agreement of W&S Hotel L.L.C. of even date herewith.

          I.  "MEMBER" has the meaning set forth in the LLC Agreement.

          J.  "OFFERINGS" means the offerings of paired shares by Starwood
Lodging contemplated by a Form S-2 Registration Statement filed by Starwood
Lodging with the Securities and Exchange Commission on May 8, 1995, as such
offerings may be modified from time to time.

          K.  "PERMITTED WESTIN INVESTMENTS" means, individually and
collectively: (i) minority equity investments (i.e., less than 50% of the total
equity investment) made in connection with the Westin Group's acquiring,
extending or modifying management contracts, leases or franchise or
representation agreements, (ii) other equity interests acquired by the Westin
Group that are a


                                       -3-
<PAGE>

minority portion (i.e., less than 50% of the total asset value a the time of
acquisition) of its acquisition of a hotel management company or of the assets
of such a hotel management company, (iii) acquisitions where the Starwood
Lodging Group co-invests or has the opportunity to co-invest with the "Westin
Investors" (which means, individually and collectively, the other owner or
owners of the Westin Group, their affiliates or Westin), the opportunity to co-
invest meaning an opportunity for the Starwood Lodging Group to acquire 50% of
the total equity investment of the Starwood Lodging Group and the Westin
Investors on the same basis and with the same rights as the Westin Investors,
with management to be as agreed upon by the Starwood Lodging Group and the
Westin Investors, and with Westin to be the franchisor, or (iv) equity
investments made in any asset which is under management, franchise or
representation agreements with the Westin Group as of the date hereof and where,
at the time the initial equity investment is made by the Westin Group, such
asset remains subject to such management, franchise or representation agreement.
For purposes of this definition, "leases" shall mean one or more leases entered
into with the Westin Group as lessee in lieu of a management agreement between
the lessor and the Westin Group and where, in each case, a majority of the
equity interest in the leased asset shall reside with unaffiliated third parties
holding direct or indirect interests in the lessor.

          L.  "RESTRICTED PERIOD" means, with respect to any particular Westin
Opportunity, the period commencing with the vetoing by less than all of the
Members of the consummation of such Westin Opportunity and ending on that date
which is 270 days subsequent to the date such opportunity was vetoed by less
than all of the Members.

          M.  "STARWOOD DEBT FUND" means any investment fund sponsored by the
Starwood Group from time to time that has, as its principal investment purposes,
the origination or acquisition of performing real estate debt-related interests,
which may include performing debt interests collateralized by hotel assets.

          N.  "STARWOOD GROUP" means, individually and collectively, Starwood
and any persons or entities controlled directly or indirectly by Starwood or
which are under common direct or indirect control with Starwood or which control
Starwood from time to time.  The Starwood Group shall not include the Starwood
Lodging Group, the WHWE Group or the Westin Group.  The Starwood Group shall
include, without limitation, those Members designated by the Starwood Group.

          O.  "STARWOOD/HOT NON-COMPETE" means the agreement of the Starwood
Group with Starwood Lodging that, during the Starwood/HOT Non-Compete Term and
subject to the Starwood/HOT Non-Compete Exceptions, the Starwood Group will not
compete, directly or indirectly, with Starwood Lodging and will present to
Starwood Lodging all acquisitions of (i) fee or ground lease


                                       -4-
<PAGE>

interests and other equity interests in hotels in the United States and (ii)
debt interests in hotels in the United States where it is anticipated that the
equity will be acquired by the debt holder within one year from the acquisition
of such debt.

          P.  "STARWOOD/HOT NON-COMPETE EXCEPTIONS" means, individually and
collectively, (i) the Excluded Assets and additional investments by the Starwood
Group therein; (ii) increases in Westin Group assets that are permitted
hereunder or pursuant to the terms of the Formation Agreement; and (iii)
warrants, equity participations or similar rights that are incidental to a debt
investment by a Starwood Debt Fund.

          Q.  "STARWOOD/HOT NON-COMPETE TERM" means the period occurring from
and after January 1, 1995 through the later to occur of (i) the third
anniversary of the closing of the Offerings or (ii) the date as of which no
officer, director, general partner or employee of the Starwood Group is on
either the Board of Trustees of the Trust or the Board of Directors of the
Corporation.

          R.  "STARWOOD LODGING GROUP" means, individually and collectively,
Starwood Lodging and persons or entities controlled directly or indirectly by
Starwood Lodging or which are under common direct or indirect control with
Starwood Lodging or which control Starwood Lodging from time to time.  The
Starwood Lodging Group shall not include the Starwood Group, the WHWE Group or
the Westin Group.

          S.  "TRUST" means Starwood Lodging Trust, a Maryland real estate
investment trust.

          T.  "WESTIN GROUP" means, individually and collectively, the LLC,
Holdco and Westin and persons or entities controlled directly or indirectly by
the LLC, Holdco or Westin, respectively, or which are under identical direct or
indirect control with the LLC, Holdco or Westin, respectively.  The Westin Group
shall not include the Starwood Group, the WHWE Group or the Starwood Lodging
Group.

          U.  "WESTIN OPPORTUNITY" means any business opportunity or portion
thereof (i) pursued by the Westin Group or (ii) which was presented to the
Starwood Group or the WHWE Group exclusively for the benefit for the Westin
Group, and which, in either case, is not being pursued independently by the
Starwood Group, the Starwood Lodging Group or the WHWE Group.  For purposes of
this Agreement, an opportunity may be deemed to be independently pursued even
though a Group's pursuit of same did not commence prior to or concurrently with
the Westin Group's pursuit of same, but an opportunity shall not be deemed to be
independently pursued by the Starwood Group, the Starwood Lodging Group or the
WHWE Group, as appropriate, if the pursuit by any such Group involves (a) the
use of proprietary information held by the


                                       -5-
<PAGE>

Westin Group that is not information otherwise available either (x) in the
public domain or (y) to such Group directly and other than by reason of its
interest in the Westin Group or (b) the intentional use by such Group of Westin
Group employees or resources or (c) an opportunity that was presented to such
Group exclusively for the benefit of the Westin Group.  No opportunity shall be
deemed to be a Westin Opportunity if the Westin Group's pursuit of same would
violate the agreement of the Westin Group set forth in paragraph 2 below.

          2.  AGREEMENT RE PERMITTED WESTIN INVESTMENTS.  During any period in
which an officer, director, general partner or employee of the Starwood Group is
on either the Board of Trustees of the Trust or the Board of Directors of the
Corporation (herein, the "Board Period") and the Starwood Group controls the
Westin Group, the Westin Group agrees that it will not seek to acquire or
acquire domestic United States hotel equity interests (either directly or
through the acquisition of debt where it is anticipated that the equity will be
acquired by the debt holder within one year from the acquisition of such debt)
other than Permitted Westin Investments.  The previous sentence shall not be
construed as imposing any limitations on the Westin Group's retention of its
existing assets as of the date hereof or on its investing additional capital in
such existing assets or on its increasing its investment in existing assets.
Starwood Lodging agrees to notify the Westin Group and the WHWE Group promptly
(i) of any termination of the Board Period and (ii) of any pursuit by the Westin
Group of any opportunity which Starwood Lodging believes the Westin Group may be
prohibited from pursuing pursuant to the operation of this paragraph 2.

          3.  LIMITATIONS AS TO INDEPENDENT PURSUIT OF WESTIN OPPORTUNITIES.

          (a)  If a Member vetoes the Westin Group's consummation of a Westin
Opportunity and less than all of the Members shall have vetoed the Westin
Group's consummation of such Westin Opportunity, then the Group of which such
vetoing Member is a member shall not pursue such opportunity independently of
the Westin Group during the Restricted Period and the non-vetoing Members and
the Group of which they are members may pursue such opportunity independently of
the Westin Group.  For purposes of this paragraph 3 and for determining the
applicable Restricted Period, any veto by a Member shall be construed as a veto
by all Members who are also members of the same Group and any abstentions or
recusals shall be construed as a veto.

          (b)  Without limitation on the foregoing, during the Board Period and
so long as the Starwood Group controls the Westin Group, then if a Member who is
also a member of the Starwood Group shall have vetoed the Westin Group's
consummation of a Westin Opportunity and less than all of the Members shall have
vetoed the Westin Group's consummation of a Westin


                                       -6-
<PAGE>

Opportunity and less than all of the Members shall have vetoed the Westin
Group's consummation of such Westin Opportunity, Starwood Lodging Group shall
not pursue such opportunity independently of the Westin Group during the
Restricted Period.  However, such restriction shall not apply if the Starwood
Lodging Group was independently pursuing such opportunity prior to any veto
thereof by a Member of the Westin Group (and, in such event, during the Board
Period and so long as the Starwood Group controls the Westin Group, any Member
who was also a member of the Starwood Group would be required to recuse itself
under the provisions set forth in paragraph 4 below).

          Thus, by way of illustration only, and without limitation on the
foregoing, an otherwise permissible independent pursuit of an opportunity by the
Starwood Lodging Group shall not be pursued during the Restricted Period by the
Starwood Lodging Group (unless the Starwood Lodging Group and the Westin Group
expressly agree to a joint pursuit) if all of the following shall be true: (i)
the pursuit would be during the Board Period; (ii) the Starwood Group controls
the Westin Group; (iii) a Member who is also a member of the Starwood Group
shall have vetoed the Westin Group's consummation of such opportunity; (iv) less
than all of the Members shall have vetoed the Westin Group's consummation of
such opportunity; and (v) at the time of such veto, the opportunity was a Westin
Opportunity (i.e., it was not being independently pursued by any of the Starwood
Group, the Starwood Lodging Group or the WHWE Group and the opportunity was a
Permitted Westin Investment).

          The WHWE Group agrees to notify Starwood Lodging promptly of any
termination of control over the Westin Group by the Starwood Group.

          4.  RECUSAL AS TO CERTAIN OPPORTUNITIES.  During any period in which
the Westin Group shall be pursing an opportunity and a Member or the Group of
which it is a member (or, in the case of the Starwood Group, then during any
period in which the Starwood/HOT Non-Compete shall be in effect, the Starwood
Lodging Group) shall also be pursuing such opportunity, then the Group of which
such Member is a member shall recuse itself from the Westin Group's decision-
making with respect to such opportunity during such period.  Any such recusal
shall not be construed as modifying, abridging, waiving or releasing the
agreements of the parties set forth in paragraph 2 above.

          5.  DISPUTE RESOLUTION COMMITTEE.  In the event of any dispute among
the parties hereto with respect to the interpretation or application of this
Agreement, the parties hereto agree that such dispute shall be resolved by the
Dispute Resolution Committee.  Without limitation on the foregoing:

          (i)  In the event that the Dispute Resolution Committee shall
     determine that the Westin Group's pursuit of an


                                       -7-
<PAGE>

     opportunity is prohibited under paragraph 2 hereof, then the Westin Group
     shall either discontinue such pursuit or structure such pursuit in a manner
     which the Dispute Resolution Committee concludes is not violative of the
     provisions of said paragraph 2.

          (ii)  The Dispute Resolution Committee shall resolve any disputes as
     to whether an opportunity is a Westin Opportunity or as to whether a
     Group's pursuit of an opportunity is an independent pursuit in accordance
     with the requirements of this Agreement.

          (iii)  In the event that the Dispute Resolution Committee shall
     determine that the Starwood Lodging Group's pursuit of an opportunity is
     prohibited under paragraph 3 hereof, then the Starwood Lodging Group shall
     either discontinue or refrain from such pursuit or structure any such
     pursuit in a manner which the Dispute Resolution Committee concludes is not
     violative of the provisions of said paragraph 3.

          It is the parties stated intent to resolve any disputes with respect
to the interpretation and implementation of this Agreement expeditiously and
fairly to the interests of all parties and so as to prevent or mitigate any
actual damages incurred by a party.  The parties agree to cooperate fully with
the Dispute Resolution committee to effect these goals.  The parties hereto
agree not to seek punitive damages against one another with respect to any
matter resolved by the Dispute Resolution Committee; however, nothing herein
shall be construed as a waiver or release of any rights which a party may have
from time to time with respect to the fraud or willful misconduct of another
party.

          6.  NOTICES.  Notices hereunder shall be given in the same manner as
notices are required to be given under the LLC Agreement, with notices to
Starwood to be given in the same manner as notices to Woodstar thereunder, with
notices to the LLC, Holdco and Westin to be given c/o both Woodstar and WHWE and
with notices to Starwood Lodging to be given at the following address (until
further written notice): 11845 West Olympic Blvd., Suite 550, Los Angeles,
California 90064 Attention: Jeffrey C. Lapin (with a copy of any such notice
being given concurrently to Starwood Capital Group, L.P., Three Pickwick Plaza,
Suite 250, Greenwich, CT 06830 Attention: Barry S. Sternlicht).

          7.  WESTIN/HOT FRANCHISE AGREEMENT.  Annexed hereto is a schedule of
pre-agreed terms and provisions for any franchise agreement which the Westin
Group may enter into with the Starwood Lodging Group.  Such pre-agreed schedule
shall not be construed as obligating any party to enter into any such franchise
agreement and finalization of any such franchise agreement shall


                                       -8-
<PAGE>

be subject to the applicable parties' reaching agreement as to all terms and
provisions not dealt with on such schedule.

          8.  CONFLICTS.  In the event of any conflict or inconsistency between
the terms and provisions of this Agreement and those of the LLC Agreement, the
terms and provisions of this Agreement shall control.

          9.  SPECIAL AGREEMENT.  In the event that any Member elects to
structure an equity investment that is a Westin Opportunity with equity
ownership in a separate joint venture pursuant to the terms of the LLC
Agreement, then the interest that would otherwise be held by the Starwood Group
may, at its direction and subject to the requirements of the Starwood/HOT Non-
Compete, be held by any one or more of (i) the Starwood Group, (ii) the Starwood
Lodging Group or (iii) investors or their affiliates who then have an interest
in the Westin Group through the Starwood Group but who are not members of the
Starwood Group and who are not bound by any applicable non-competition agreement
or legal requirement to the Starwood Lodging Group (individually and
collectively, "Starwood Investors").  In the event that as a result of the
Starwood Group's exercise of such right, any Starwood Investors or the Starwood
Lodging Group shall have control over such investment, then the provision of
such control to such Starwood Investors or to the Starwood Lodging Group shall
be subject to the WHWE Group's prior written approval, such approval not to be
unreasonably withheld or delayed.  In the event the Starwood Lodging Group
declines to make such investment and, as a result of the Starwood/HOT Non-
Compete, the Starwood Group is prohibited from making such investment, then the
Starwood Lodging Group shall not object to the Starwood Investors making such
investment without the Starwood Group.

          10.  COUNTERPART EXECUTION.  This Agreement may be executed in
counterparts, all of which shall constitute one and the same Agreement.  The
Westin Group (other than Westin) acknowledge that execution of this Agreement by
Westin shall not occur until immediately after the acquisition by the Westin
Group of an interest in Westin.  The Westin Group (other than Westin) agree to
cause such immediate execution of this Agreement by Westin.

          11.  CERTAIN EXCULPATION.  The name "Starwood Lodging Trust" is a
designation of the Trust and its Trustees (as Trustees but not personally) under
a Declaration of Trust dated August 25, 1969, as amended and restated as of June
6, 1988 and as further amended, and all persons dealing with the Trust shall
look solely to the Trust's assets for the enforcement of any claims against the
Trust, as the Trustees, officers, agents and security holders of the Trust, in
such respective capacities, assume no personal obligations of the Trust, and
their respective


                                       -9-
<PAGE>

individual assets shall not be subject to the claims of any person relating to
such obligations by reason of such capacity.

          IN WITNESS WHEREOF, the undersigned have entered into this Agreement
as of the day and year first above written.


                    W & S HOTEL, L.L.C.,
                    a Delaware limited liability
                      company


                    By:________________________
                       Name:
                       Title:



                    W & S HOTEL HOLDING CORP.,
                    a Delaware corporation


                    By:_________________________
                       Name:
                       Title:



                    WESTIN HOTEL COMPANY,
                    a Delaware corporation


                    By:_________________________
                       Name:
                       Title:




                    SLT REALTY LIMITED PARTNERSHIP,
                    a Delaware limited partnership


                    By: STARWOOOD LODGING TRUST,
                        its general partner


                        By:_________________________
                           Name:
                           Title:


                                      -10-
<PAGE>

                    SLC OPERATING LIMITED PARTNERSHIP,
                    a Delaware limited partnership


                    By: STARWOOD LODGING CORPORATION,
                        general partner


                        By:_________________________
                           Name:
                           Title:



                    WHWE L.L.C.,
                    a Delaware limited liability
                      company


                    By:__________________________
                       Name:
                       Title:



                    WOODSTAR INVESTOR PARTNERSHIP,
                    a Delaware general partnership

                    By: MARSWOOD INVESTORS, L.P.,
                        its general partner

                        By: STARWOOD CAPITAL GROUP,
                            L.P., its general partner

                            By: BSS CAPITAL PARTNERS,
                                L.P., its general
                                  partner

                                By: STERNLICHT HOLDINGS
                                    II, INC., its
                                    general partner


                                   By:_________________________
                                      Name:
                                      Title:


                                      -11-

<PAGE>


                                                                    EXHIBIT 26


                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C.  20549

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

                                    FORM T-1

                            STATEMENT OF ELIGIBILITY
                      UNDER THE TRUST INDENTURE ACT OF 1939
                  OF A CORPORATION DESIGNATED TO ACT AS TRUSTEE

          CHECK IF AN APPLICATION TO DETERMINE ELIGIBILITY OF A TRUSTEE
          PURSUANT TO SECTION 305(b)(2) ______________________________

                       FIRST INTERSTATE BANK OF CALIFORNIA
               (Exact name of trustee as specified in its charter)

           California                              95-0593085
(Jurisdiction of Incorporation                (I.R.S. Employer
          or organization                      Identification No.)
    if not a U.S. national bank)


              707 WILSHIRE BOULEVARD, LOS ANGELES, CALIFORNIA 90017
              (Address of principal executive offices)   (Zip Code)

             William Souza, First Interstate Bancorp General Counsel
       633 West Fifth Street, Los Angeles, California 90071 (213) 614-3337
            (Name address and telephone number of agent for service)


               STARWOOD LODGING TRUST/STARWOOD LODGING CORPORATION
               (Exact name of obligor as specified in its charter)

            MARYLAND                             52-0901263/52-1193298
(State or other jurisdiction of                    (I.R.S. Employer
incorporation or organization)                     Identification No.)

           11845 Olympic Boulevard, Suite 550, Los Angeles, CA  90064
             (Address of principal executive offices)    (Zip Code)



                     NON-INTEREST BEARING CONVERTIBLE NOTES

                       (Title of the indenture securities)


<PAGE>

                                    FORM T-1


Item 1.   GENERAL INFORMATION. Furnish the following information as to the
          Trustee:

          (a)       Name and address of each examining or supervising authority
          to which it is subject.

                    STATE BANKING DEPARTMENT
                    235 Montgomery Street, San Francisco, California 94104

                    FEDERAL RESERVE BANK OF SAN FRANCISCO
                    101 Market Street, San Francisco, California 94105

                    FEDERAL DEPOSIT INSURANCE CORPORATION
                    Washington, D.C.  20429

          (b)       Whether it is authorized to exercise corporate trust powers.

                    Trustee is authorized to exercise corporate trust powers.


Item 2.   AFFILIATIONS WITH THE OBLIGOR. If the obligor is an affiliate of the
          Trustee, describe each such affiliation.

          No such affiliation.


Item 3 through Item 15. Not applicable.

Item 16.  LIST OF EXHIBITS.

    *EXHIBIT 1.      A copy of the Restated Articles of Incorporation of the
         Trustee as presently in effect (incorporated by reference to
         Exhibit T-1A on Form T-1, Securities and Exchange Commission File
         No. 2-91947).

    *EXHIBIT 2.      A copy of the certificate of the Superintendent of Banks,
         State of California, authorizing First Interstate bank of
         California to commence business of banking (incorporated by reference
         to Exhibit T-1a(b) on Form T-1, Securities and Exchange Commission
         File No. 2-41187).

     *EXHIBIT 3.      A copy of the certificate of the Superintendent of Banks,
         State of California, authorizing First Interstate Bank of
         California to transact trust banking business (incorporated by
         reference to Exhibit T-1A(b) on Form T-1, Securities and Exchange
         Commission File No. 2-41187).


                                       -1-

<PAGE>

A copy of the Certificate as to Merger of First Western Bank and Trust Company,
San Francisco, California, into California Bank, Los Angeles, California (United
California Bank after said Merger), and as to Purchase by First Western Bank and
Trust Company, Los Angeles, California (New Bank) from said United California
Bank of the Business of Certain Branches of the Former First Western Bank and
Trust Company, San Francisco, California (incorporated by reference to Exhibit
T-1A(c) on Form T-1, Securities and Exchange Commission File No. 2-41187).

  EXHIBIT 4.   The By-Laws of the Trustee as presently in effect.

* EXHIBIT 6.   The consent of the Trustee required by Section 331(b) of the
          Trust Indenture Act of 1939 (incorporated by reference to Exhibit 6 on
          Form T-1, Securities and Exchange Commission File No. 2-41187).

  EXHIBIT 7.   A copy of the latest report of condition of the Trustee published
          pursuant to law or the requirements of its supervising or examining
          authority.

 * Exhibits thus designated are incorporated herein by reference. These
          exhibits were previously filed by the Trustee with the Securities and
          Exchange Commission and are incorporated with the same respective
          designations in this statement by specific reference thereto.


                                       -2-

<PAGE>
                                    SIGNATURE

Pursuant to the requirements of the Trust Indenture Act of 1939 the Trustee,
First Interstate Bank of California, a corporation organized and existing under
the laws of the state of California, has duly caused this Statement of
Eligibility to be signed on its behalf by the undersigned, thereunto duly
authorized, all in the City of Los Angeles, State of California, on June 28,
1995.


                                          FIRST INTERSTATE BANK OF CALIFORNIA




                                          By:
                                             -----------------------------------
                                             Carl Boyd
                                             Assistant Vice President


                                       -3-




<PAGE>


                                                                     EXHIBIT 4


                                  B Y - L A W S
                                       OF
                       FIRST INTERSTATE BANK OF CALIFORNIA

                                    ARTICLE I
                            MEETINGS OF SHAREHOLDERS

SECTION 1.  SHAREHOLDERS' ANNUAL MEETING:  Annual meetings of Shareholders shall
be held at the First Interstate World Center, 633 West Fifth Street, Los
Angeles, California, or at such other California location as the shareholders or
this Board shall direct.  Annual meetings shall take place at one-fifteen on the
third Monday in April of each year, if not a legal holiday, and if a legal
holiday, then on the next succeeding day not a legal holiday.

SECTION 2. NOTICE OF SHAREHOLDERS' ANNUAL MEETING:  The notice of the annual
meeting of the Shareholders shall be given by the Secretary, or in the event of
his absence, refusal or failure to act, by an Assistant Secretary, or a
Secretary Pro Tem appointed for that purpose by the Chairman of the Board, the
President, or by any Vice President, or by the Executive Committee.  Said notice
shall be given in the manner and for the time required by law.

SECTION 3. SPECIAL SHAREHOLDERS' MEETINGS:  Special meetings of the shareholders
shall be held at the principal executive office of the Corporation and may be
called by order of the Chairman of the Board, the President, or by the Board of
Directors, or at the request of the holders at the meeting which represent not
less than one-tenth in amount of the shares of the capital stock of the
Corporation issued and outstanding.  Notice of special meetings of the
shareholders shall be given by the Secretary, or in the case of his absence,
refusal, or failure to act, by an Assistant Secretary, or Secretary Pro Tem
appointed for that purpose by the Chairman of the Board, the President, or by
any Vice President, or by the Executive Committee; such notice shall be given by
mailing through the United States mails, postage prepaid, a written or printed
notice thereof stating the time, place and general nature of the business to be
transacted at the meeting, addressed to each shareholder of record entitled to
vote at such meeting at the address of such shareholder appearing on the books
of the Corporation, or given by the shareholder to the Corporation for the
purpose of notice, or if no such address appears or is given, at the place where
the principal executive office of the Corporation is located.  Said notice shall
be mailed by placing the same in any regular place of deposit for United States
mail not less than ten (10) nor more than sixty (60) days before the day on
which the meeting is to be held.

SECTION 4. ADJOURNMENT OF SHAREHOLDERS' MEETINGS:  Any meeting of the
shareholders may be adjourned from time to time by the vote of a majority of the
shares, the Sholders of which are either present in person or represented by
proxy.


                                        1
<PAGE>

                                   ARTICLE II
                              MEETINGS OF DIRECTORS

SECTION 1.  ANNUAL MEETING:  The Board of Directors shall meet for the purpose
of organization, the election of officers, and the transaction of other
business, immediately after each annual election of directors on the same day on
which the shareholders' meeting at which they have been elected has been held.
Notice of such meeting need not be given.

SECTION 2. REGULAR MEETINGS OF DIRECTORS:  The regular meetings of the Board
shall be held at least once each calendar quarter at such hour and on such day
during such month as shall from time to time be fixed by standing resolution of
the Board, except during the month of April when the annual meeting shall
constitute the regular meeting and shall be held immediately after the annual
election of directors.  In the event that the day fixed for a regular meeting of
directors shall fall on a legal holiday, then such regular meeting shall be held
at the same hour upon such day as the Board of Directors may previously
designate by resolution, and if no such day be designated, the said meeting
shall be held on the next succeeding day not a holiday.  No notice of regular
meetings of directors is required.

SECTION 3. SPECIAL MEETINGS OF THE DIRECTORS:  Special meetings of the Board may
be called by the Chairman of the Board, the President, the Secretary or any two
(2) directors.  Notice of special meetings of the Board shall state the time and
place of the meeting but need not state the purpose thereof.  Such notice may be
in writing and shall be sufficient if given by United States mail, telegraph,
personal service or by telephone; if by mail then the notice shall be deposited,
postage prepaid, in any regular place of deposit for United States mail in the
City of Los Angeles at least four (4) days before the time of the meeting,
addressed to the director at his last post office address as known to the
officer giving the notice; if by telegraph then the telegram containing the
notice shall be delivered to a telegraph office in the City of Los Angeles,
transmission charges prepaid, at least twenty-four (24) hours before the time of
the meeting, addressed to the director at his last post office address as known
to the officer giving the notice; if by personal service or by telephonic means
at least twenty-four (24) hours before the time of the meeting.  A record of
such notice, by whom given and the manner in which given shall be entered upon
the minutes of any special meeting of the Board, and the said minutes on being
read and approved at any subsequent meeting of the Board shall be presumptive
upon the question of service.  The attendance of any director at any meeting of
the Board, without protest of lack of notice to him, either prior to or at the
commencement of the meeting shall constitute a waiver of any such notice.  A
director may execute a waiver of notice of any meeting of the Board either
before or after such meeting.

SECTION 4. PLACE AND TIME OF MEETINGS OF DIRECTORS:  Regular meetings of the
Board shall be held without call or notice at such time and place as shall from
time to time be fixed by standing resolution of the Board.  Special meetings of
the Board shall be held at the time and place stated in the notice of such
meeting.


                                        2
<PAGE>

SECTION 5.  ACTION WITHOUT MEETING:  Any action by the Board may be taken
without a meeting if all members of the Board shall individually or collectively
consent in writing to such action.  Such written consent or consents shall be
filed with the minutes of the proceedings of the Board.

SECTION 6.  TELEPHONIC MEETINGS:  A meeting of the Board of Directors or of any
Committee thereof may be held through the use of conference telephone or similar
communications equipment, so long as all members participating in such meeting
can hear one another.  Participation in such a meeting shall constitute presence
at such meeting.

                                   ARTICLE III
                                    DIRECTORS

SECTION 1.  Wherever in these By-Laws the term "BOARD" is used, the same is
intended to designate the Board of Directors of the Corporation.  Subject to
limitations of the Articles of Incorporation, of these By-Laws, of the
California General Corporation Law, and of the California Financial Code as to
action to be authorized or approved by the shareholders, and subject to the
duties of Directors as prescribed by these By-Laws, all corporate powers shall
be exercised by or subject to the direction of, and business and affairs of the
Corporation shall be managed by or under the direction of, the Board.  Without
prejudice to such general powers, but subject to the same limitations, it is
hereby expressly declared that the Board shall have the following powers:

  a.    To control the election, the appointment, the authority, responsibility
        and the qualifications of all persons in charge of the business and the
        affairs of the Corporation.

  b.    To cause to be kept a record of all their meetings and proceedings and
        of all the meetings of the shareholders, and to cause to be presented
        at the annual meeting of the shareholders a statement showing the
        assets and liabilities of the Corporation.

  c.    To require from the officers and from other persons in charge of the
        business and affairs of the Corporation respectively, such bond or
        security as it may see fit for the faithful performance of their
        duties.

  d.    To appoint such committees and members thereof as it may deem proper
        and to define the powers and duties of such committees, and to
        determine their compensation.

  e.    Make any distribution to its shareholders at a rate or in a periodic
        amount or within a price range as it may deem proper and in a manner
        provided by law.

  f.    To cause to be issued to the shareholders, in proportion to their
        several interests, certificates of stock not to exceed in the aggregate
        the authorized capital.


                                        3
<PAGE>

  g.    To fix by general and uniform resolution or resolutions the
        compensation of each director for serving as director and to make such
        changes therein from time to time as it may deem proper.

SECTION 2.  The authorized number of Directors of this Corporation shall not be
less than eight (8) nor more than fifteen (15).  The exact number of Directors
shall be fixed, within these limits, by approval of the Board of Directors or
the Shareholders, within the limits and in the manner prescribed by law.

                                   ARTICLE IV
                                    OFFICERS

SECTION 1.  NUMBER AND TITLES:  The Corporation shall have (a) a Chairman of the
Board, (b) a President, and (c) a Secretary.  The Corporation may also have one
or more Vice Chairmen, one or more Executive Vice Presidents, one or more Senior
Vice Presidents, one or more Vice Presidents, one or more Assistant Vice
Presidents, one or more Assistant Cashiers, one or more Assistant Secretaries, a
General Counsel, one or more Assistant General Counsel, one or more Managing
Counsel, one or more Senior Counsel, one or more Counsel, one of more Assistant
Counsel, two or more Trust Officers of whom one or more may be designated Senior
Trust Officer, a General Auditor, one or more Audit Officers, a Chief Financial
Officer, a Comptroller, one or more Financial Analysis Officers, one or more
Accounting Officers, one or more Managers, one or more Assistant Managers, one
or more Operations Officers, one or more Corporate Banking Officers, one or more
Banking Officers, and one or more International Banking Officers.

There may also be such other officers as may from time to time be designated by
resolution of the Board of Directors.

SECTION 2. APPOINTMENT AND TERM OF OFFICE:  The Chairman of the Board, the
President, the Vice Chairmen, the Executive Vice Presidents, the Senior Vice
Presidents, the Secretary, the General Counsel, the Assistant General Counsel,
the Senior Trust Officers, the General Auditor, the Chief Financial Officer and
the Comptroller shall be chosen by the Board at the first meeting after the
election of the Board and shall hold office at the pleasure of the Board.  The
Board may also appoint such officers from time to time at any regular or special
meeting of the Board.  All other officers designated by resolution of the Board
as provided in Section 1, may be appointed by the Chairman of the Board or the
President.  All persons authorized to sign on behalf of the Corporation, other
than officers, may be appointed by the Chairman of the Board, or the President.

SECTION 3.  CHAIRMAN OF THE BOARD:  The Chairman of the Board shall preside at
all meetings of the shareholders and all meetings of the Board and of the
Executive Committee.  He shall be the chief executive officer of the Corporation
with general executive supervision of its business and affairs.  He shall act as
Chairman of all committees of which he is a member, except as may be provided in
the resolution or order appointing such committee or committees.

In the absence or disability of the Chairman of the Board, the following
officers in the following order shall act in his stead:  the President, an
officer designated by the Chairman of the Board, an officer


                                        4
<PAGE>

designated by the Board of Directors or Executive Committee.  In the absence or
disability of the Chairman of the Board, the President, and all officers so
designated, if any, the Board of Directors shall elect a temporary Chairman of
the Board to act during such absence or disability of said officers.  The
Chairman of the Board shall at all times have on file with the Secretary his
written designation of the officer from time to time so designated by him to act
as the chief executive officer in his absence or disability and in the absence
or disability of the President.

SECTION 4.  PRESIDENT:  The President shall have such powers and duties as may
be prescribed by these By-Laws, the Board, the Executive Committee or the
Chairman of the Board.  Subject to the authority of the Chairman of the Board,
the President shall have general executive supervision of the business and
affairs of the Corporation and shall be senior in authority to all officers
other than the Chairman of the Board.  In the absence or disability of the
Chairman of the Board, the President shall exercise the powers and perform the
duties of the Chairman of the Board.

SECTION 5.  VICE CHAIRMEN:  The Vice Chairmen shall perform the duties imposed
upon them by the By-Laws, the Board of Directors, the Executive Committee, the
Chairman of the Board or the President.

SECTION 6.  EXECUTIVE VICE PRESIDENTS:  The Executive Vice Presidents shall
perform the duties imposed upon them by the By-Laws, the Board, the Executive
Committee, the Chairman of the Board or the President.

SECTION 7.  SENIOR VICE PRESIDENTS:  The Senior Vice Presidents shall perform
the duties imposed upon them by the By-Laws, the Board, the Executive Committee,
the Chairman of the Board or the President.

SECTION 8.  SECRETARY:  The Secretary shall keep full and complete minutes of
each meeting of the Board, of the Executive Committee and of the shareholders
and give notice, as required, of all such meetings.  He shall maintain custody
of and keep such other records of the Corporation as are required by the Board
and, generally, perform all duties which pertain to his office and which are
required by the Board.

SECTION 9.  GENERAL AUDITOR:  The General Auditor shall be responsible to the
Board, through the Audit Committee, for the systems of internal audit and for
testing and evaluating the systems of protective controls.  The office of the
General Auditor shall make such examinations and reports as the General Auditor
deems advisable or as may be required by the Audit Committee.  The General
Auditor shall have the duty to report to the Chairman of the Board on all
matters concerning which the General Auditor deems advisable or which the
Chairman of the Board may request and shall perform such other duties as the
Chairman of the Board may prescribe.  Additionally, the General Auditor shall
have the duty of reporting independently of all officers of the Corporation to
the Audit Committee at least quarterly on all matters concerning which the
General Auditor deems advisable or which the Audit Committee may request.


                                        5
<PAGE>

SECTION 10.  CHIEF FINANCIAL OFFICER:  The Chief Financial Officer shall keep
and maintain, or cause to be kept and maintained, adequate and correct accounts
of the properties and business transactions of the Corporation, including
accounts of its assets, liabilities, receipts, disbursements, gains, losses,
capital, surplus and shares.  He shall be responsible for all the money, funds
and valuables belonging to the Corporation.  He shall deposit all money and
other valuables in the name of and to the credit of the Corporation with such
depositories as are authorized by law.  He shall render to the Chairman of the
Board, the President and Board, whenever they request it, an account of all of
his transactions as Chief Financial Officer and of the financial condition of
the Corporation, and shall have such other powers and perform such other duties
as are prescribed by the Board, the Executive Committee, the By-Laws, the
Chairman of the Board or the President.

SECTION 11.  OTHER OFFICERS:  Each other officer shall have such authority and
perform such duties as are prescribed by the By-Laws, the Board, the Executive
Committee, the Chairman of the Board or the President.




                                    ARTICLE V
                      COMMITTEES OF THE BOARD OF DIRECTORS

SECTION 1.  EXECUTIVE COMMITTEE:  There shall be an Executive Committee
consisting of the Chairman of the Board, the President and at least three
non-officer directors to be appointed for respective terms to be fixed by the
Board.  A majority of the members of the Committee shall constitute a quorum for
the transaction of business.  The Board may from time to time appoint an
additional director or directors as an alternate member or members of the
Committee to serve only at a meeting if there otherwise may not be a quorum
present at such meeting.  The alternate member or members so appointed shall act
in the place and stead of any regular member or members who may be absent from
such meeting. The Executive Committee shall have all of the powers and authority
of the Board in the management of the business and affairs of the Corporation
during the intervals between meetings of the Board, except the power to declare
dividends and to adopt, amend or repeal By-Laws or as otherwise prohibited by
law.  The Executive Committee may establish and appoint such other committees
not otherwise provided for by these By-Laws or the Board of Directors as it may
deem advisable and may prescribe the powers and duties of such committees.

The Chairman of the Board or a member of the Committee designated by the
Chairman of the Board, shall preside over meetings of the Committee.  Meetings
of the Committee may be held at the call of the Chairman of the Board or the
President or any two other members of the Committee at the time and place stated
in the notice of such meeting.

The transactions of any meetings of the Executive Committee however called or
noticed or wherever held shall be as valid as though had at a meeting duly held
after the regular call and notice, if a quorum


                                        6
<PAGE>

be present and if, either before or after the meeting each of the members of the
Committee not present sign a written waiver of notice or a consent to the
holding of such meeting or an approval of the minutes thereof.  All such
waivers, consents or approvals shall be filed with the records of the Committee
or made a part of the minutes of the meeting.

SECTION 2.  OTHER COMMITTEES:  The Board of Directors may designate one or more
committees from time to time, each consisting of two or more directors to serve
at the pleasure of the Board.  The Board of Directors may designate one or more
directors as alternate members of any committee, who may replace any absent
member at any meeting of the committee.  Any such committee, to the extent
provided in the resolution of the Board of Directors shall have all the
authority of the Board, except with respect to:

  a.    The approval of any action for which shareholder approval is also
        required.

  b.    The filling of vacancies on the Board or in any Committee.

  c.    The fixing of compensation of the directors for serving on the Board or
        on any committee.

  d.    The amendment or repeal of By-Laws or the adoption of new By-Laws.

  e.    The amendment or repeal of any resolution of the Board which by its
        express terms is not so amendable or repealable.

  f.    A distribution to the shareholders of the corporation as defined in
        Section 166 of the California Corporations Code, except at a rate or in
        a periodic amount or within a price range determined by the Board.

  g.    The appointment of other committees of the Board or the members
        thereof.

  h.    The approval of any action for which the entire Board is required.





                                   ARTICLE VI
              INDEMNIFICATION OF DIRECTORS, OFFICERS AND EMPLOYEES

(a)  INDEMNIFICATION OF DIRECTORS, OFFICERS AND EMPLOYEES.  Each person who was
or is a party or is threatened to be made a party or is otherwise involved in
any action, suit or proceeding, whether civil, criminal, administrative or
investigative (hereinafter a "proceeding"), by reason of the fact that he or she
is or was a director, officer or employee of the Corporation, or of any
predecessor corporation, or is or was serving at the request of the Corporation
as a director, officer, employee or other agent of another corporation or of a
partnership, joint venture, trust or other enterprise (including service with
respect to employee benefit plans), whether the basis of such proceeding is
alleged action in an official capacity as a director, officer or employee or in
any other capacity while serving as a director, officer or employee, shall be
indemnified and held harmless by the Corporation to the fullest extent
permissible


                                        7
<PAGE>

under California law and the Corporation's Articles of Incorporation, against
all expense, liability and loss (including attorneys' fees, judgments, fines,
ERISA excise taxes or penalties and amounts paid in settlement) actually and
reasonably incurred or suffered by such person in connection therewith.  Such
indemnification shall continue as to a person who has ceased to be a director,
officer or employee and shall inure to the benefit of his or her heirs,
executors and administrators.  Notwithstanding the foregoing, the Corporation
shall indemnify any such person in connection with a proceeding (or part
thereof) initiated by such person only if such proceeding (or part thereof) was
authorized by the Board of Directors of the Corporation.  The right to
indemnification conferred in this Article shall include the right to be paid by
the Corporation the expenses incurred in defending any proceeding in advance of
final disposition to the fullest extent permitted by law; provided, however,
that the payment under this Article of such expenses in advance of the final
disposition of a proceeding may be conditioned upon the delivery to the
Corporation of such undertakings by or on behalf of such director, officer or
employee to repay all amounts so advanced as may be required or permitted by
law.

(b)  EXCLUSIONS.  Notwithstanding the foregoing or any other provisions under
this Article, the Corporation shall not be liable under this Article to
indemnify a director, officer or employee against, or make any advances or other
payments in connection with, any proceeding against a director, officer or
employee based upon, arising out of, resulting from, relating to or in
consequence of (1) transactions or activities in which such person gained or
sought to gain, any improper personal profit or advantage, or (2) the
intentional misconduct of such person which such person knew, or reasonably
should have known, would violate the law or any policy of the Corporation or (3)
the knowing fraud or deliberately dishonest actions of such person.

(c)  SUCCESSFUL DEFENSE.  To the extent that a director, officer or employee has
been successful on the merits in defense of any proceeding referred to in
paragraph (a) or in defense of any claim, issue or matter therein, such person
shall be indemnified against expenses (including attorneys' fees) actually and
reasonably incurred by him or her in connection therewith.

(d)  NON-EXCLUSIVITY OF RIGHTS.  The right to indemnification provided by this
Article shall not be exclusive of any other right which any person may have or
hereafter acquire under any statute, by-law, agreement, vote of shareholders or
disinterested directors, or otherwise.

                                   ARTICLE VII
                              CERTIFICATE OF STOCK

Certificates for shares of the capital stock of the Corporation shall be of such
form as the Board may prescribe and shall be signed by the President or a Vice
President and the Secretary or an Assistant Secretary, or be authenticated by
facsimiles of the signatures of the President and the Secretary, or by a
facsimile of the signature of the President and the written signature of the
Secretary or an Assistant Secretary.  Every certificate authenticated by a
facsimile of a signature must be countersigned by a transfer agent or transfer
clerk, and be registered by an incorporated bank or trust company as registrar
of transfers, before issuance.


                                        8
<PAGE>

                                  ARTICLE VIII
                                TRANSFER OF STOCK

SECTION 1.  Shares of the capital stock of the Corporation may be transferred by
the holders thereof, or by attorney legally constituted, or by their legal
representatives, by endorsement on the certificates of stock, but no such
transfer shall be valid until the certificate is surrendered and acknowledgment
made on the books of the Corporation.

SECTION 2.  No new certificates shall be issued for the surrendered certificates
unless the surrendered certificates have been duly canceled.  If a certificate
shall be lost or destroyed, the Board or the Executive Committee may order a new
certificate in lieu thereof issued upon such guaranty or indemnity of the person
claiming the same as the Board or the Executive Committee may deem proper and
satisfactory.

SECTION 3.  The Board may fix a time in the future as a record date for the
determination of the shareholders entitled to notice of and to vote at any
meeting of shareholders or entitled to receive any dividend or distribution, or
any allotment of rights, or to exercise rights in respect to any change,
conversion, or exchange of shares.  The record date so fixed shall be not more
than sixty (60) nor less than ten (10) days prior to the date of the meeting or
event for the purposes of which it is fixed.  When a record date is so fixed,
only shareholders of record on that date are entitled to notice of and to vote
at the meeting or to receive the dividend, distribution, or allotment of rights,
or to exercise the rights, as the case may be, notwithstanding any transfer of
any shares on the books of the Corporation after the record date.  At any
meeting of shareholders as to which the Board has not fixed a record date for
the determination of the shareholders entitled to notice of and to vote at such
meeting, only shareholders of record at the close of business on the business
day next preceding the day on which notice is given or, if notice is waived, at
the close of business on the business day next preceding the day on which the
meeting is held shall be entitled to vote thereat.

                                   ARTICLE IX
                                    DEPOSITS

SECTION 1.  All deposits made by the shareholders shall be entitled to the same
rights, privileges and benefits as those of other depositors.

                                    ARTICLE X
                                      SEAL

SECTION 1.  The seal of the Corporation shall be in such form as the Board may
prescribe.  In the execution on behalf of this Corporation of any instrument,
document, writing, notice or paper it shall not be necessary to affix the
corporate seal of this Corporation thereon, and any such instrument, document,
writing, notice or paper when executed without said seal affixed thereon shall
be of the same force and effect and as binding on this Corporation as if said
corporate seal had been affixed


                                        9
<PAGE>

thereon in each instance.   Said seal, if required, may be affixed, imprinted or
reproduced by facsimile on any instrument or document, including certificates
for shares of the stock of this Corporation.

                                   ARTICLE XI
                              AMENDMENT TO BY-LAWS

SECTION 1.  Subject to the right of shareholders to adopt, amend or repeal
By-Laws, as provided in Section 211 of the Corporations Code of California,
By-Laws may be adopted, amended or repealed by the Board, except that a By-Law
or amendment thereof changing the authorized number of directors may be adopted,
amended or repealed by the Board only pursuant to Section 212 of said
Corporations Code.




I, Carl Boyd, Assistant Vice President of FIRST INTERSTATE BANK OF CALIFORNIA, a
California corporation, hereby certify that the foregoing ten (10) pages
represent a full, true and correct copy of the Code of By-Laws of First
Interstate Bank of California as amended, and that the same is in full force and
effect as of April 26, 1994.

WITNESS my hand and the seal of said Corporation this 28th day of June, 1995.



                       /S/ CARL BOYD
                       -----------------------------------
                            Assistant Vice President
                                       of
                       FIRST INTERSTATE BANK OF CALIFORNIA



BYLAWS


                                       10
<PAGE>

                                                                     EXHIBIT 7

<TABLE>

<S>                                     <C>                     <C>             <C>
First Interstate Bank of California     Call Date: 03/31/95     ST-BK: 66-6     FFIEC: 031
1200 W. 7th St.                                                                 Page RC-1
Los Angeles, CA 90017                   Vendor ID: D            Cert: 01226
                                                                                    11
Transit Number: 12200021

Consolidated Report of Condition for Insured Commercial and State-Chartered Savings Banks for September 30, 1994

All schedules are to be reported in thousands of dollars.  Unless otherwise indicated, report the amount
outstanding as of the last business day of the quarter.

Schedule RC - Balance Sheet

</TABLE>

<TABLE>
<CAPTION>

                                                                                                                 C400 (-
                                                                                             Dollar Amounts in Thousands
________________________________________________________________________________________________________________________
<S>                                                             <C>    <C>                <C>    <C>           <C>

Assets                                                                                    RCFD
  1. Cash and balances due from depository institutions (from Schedule RC-A):             ----
     a. Noninterest-bearing balances and currency and coin(1)                             0081   3,148,682     1.a
     b. Interest-bearing balances(2)                                                      0071      25,960     1.b
  2. Securities
     a. Held-to-maturity securities (from Schedule RC-B, column A)                        1754   5,875,376     2.a
     b. Available-for-sale securities(from Schedule RC-B, column D)                       1773      63,831     2.b
3. Federal funds sold and securities purchased under agreements to resell in domestic
     offices of the bank and of its Edge and Agreement subsidiaries, and in IBF's:
     a. Federal funds sold                                                                0276   1,565,150     3.a
     b. Securities purchased under agreements to resell                                   0277           0     3.b
  4. Loans and Lease financing receivables:                      RCFD
     a. Loans and Leases, net of unearned income                 ----
        (from Schedule RC-C)                                     2122  14,514,192                              4.a
     b. LESS: Allowance for Loans and Lease losses               3123     444,436                              4.b
     c. LESS: Allocated transfer risk reserve                    3128           0                              4.c
     d. Loans and Leases, net of unearned income,
        allowance, and reserve Item 4.a minus 4.b and 4.c)                                2125  14,069,756     4.d
  5. Assets held in trading accounts                                                      3545       2,182     5.
  6. Premises and fixed assets (including capitalized leases)                             2145     406,481     6.
  7. Other real estate owned (from Schedule RC-M)                                         2150      57,247     7.
  8. Investments in unconsolidated subsidiaries and associated companies
     (from Schedule RC-M)                                                                 2130      12,204     8.
  9. Customers' liability to this bank on acceptances outstanding                         2155      10,125     9.
 10. Intangible assets (from Schedule RC-M)                                               2143     376,104    10.
 11. Other assets (from Schedule RC-F)                                                    2160     482,361    11.
 12. Total assets (sum of items 1 through 11)                                             2170  26,095,459    12.

<FN>
- ----------------
(1)  Includes cash items in process of collection and unposted debits.

(2)  Includes time certificates of deposit not held in trading accounts.


</TABLE>

<PAGE>


<TABLE>

<S>                                     <C>                     <C>             <C>
First Interstate Bank of California     Call Date: 03/31/95     ST-BK: 66-6     FFIEC: 031
1200 W. 7th St.                                                                 Page RC-2
Los Angeles, CA 90017                   Vendor ID: D            Cert: 01226
                                                                                    12
Transit Number: 12200021

Schedule RC - Continued
</TABLE>

<TABLE>
<CAPTION>


                                                                               Dollar Amounts in Thousands
==========================================================================================================
<S>                                                                  <C>    <C>                <C>            <C>
LIABILITIES
 13. Deposits:                                                       RCON
     a. In domestic offices (sum of totals of columns A and C        ----
        from Schedule RC-E, Part I)                                  2200                       20,732,183    13.a
        (1) Noninterest-bearing(1)                                   6631    8,268,476                        13.a.1
        (2) Interest-bearing                                         6636   12,463,707                        13.a.2
                                                                     RCFN
      b. In foreign offices, Edge and Agreement subsidiaries, and    ----
         IBFs (from Schedule RC-E, part II)                          2200                          230,354    13.b
         (1) Noninterest-bearing                                     6631            0                        13.b.1
         (2) Interest-bearing                                        6636      230,354                        13.b.2
 14. Federal funds purchased and securities sold under agreements
     to repurchase in domestic offices of the bank and of its Edge   RCFD
     and Agreement subsidiaries, and in IBFs:                        ----
     a. Federal funds purchased                                      0278                        2,338,979     14.a
     b. Securities sold under agreements to repurchase               0279                          353,572     14.b
                                                                     RCON
 15. a. Demand notes issued to the                                   ----
     U.S. Treasury                                                   2840                               0     15.a
                                                                     RCFD
                                                                     ----
     b. Trading Liabilities                                          3548                               0     15.b
 16. Other borrowed money:
     a. With original maturity of one year or less                   2332                           3,990     16.a
     b. With original maturity of more than one year                 2333                               0     16.b
 17. Mortgage indebtedness and obligations under capitalized
     Leases                                                          2910                           89,139    17.
 18. Bank's Liability on acceptances executed and outstanding        2920                           10,125    18.
 19. Subordinated notes and debentures                               3200                           75,000    19.
 20. Other Liabilities (from Schedule RC-G)                          2930                          288,715    20.
 21. Total Liabilities (sum of items 13 through 20)                  2948                       24,122,057    21.
 22. Limited-Life preferred stock and related surplus                3282                                0    22.
EQUITY CAPITAL
 23. Perpetual preferred stock and related surplus                   3838                                0    23.
 24. Common stock                                                    3230                          428,182    24.
 25. Surplus (excluded all surplus related to preferred stock)       3839                          664,694    25.
 26. a. Undivided profits and capital reserve                        3632                          879,750    26.a
     b. Net unrealized holding gains (losses) on available-for-sale
        securities                                                   8434                              776    26.b
 27. Cumulative foreign currency translation adjustments             3284                                0    27.
 28. Total equity capital (sum of items 23 through 27)               3210                        1,973,402    28.
 29. Total Liabilities, Limited-Life preferred stock, and equity
     capital (sum of items 21, 22, and 28)                           3300                       26,095,459    29.


<FN>
Memorandum
To be reported only with the March Report of Condition.

 1. Indicate in the box at the right the number of the
    statement below that best describes the most                     RFCD
    comprehensive level of auditing work performed for the bank      ----         NUMBER
    by Independent external auditors as of any date during 1994      6724          2                          M.1

<PAGE>

    1=Independent audit of the bank conducted in accordance        4=Director's examination of the bank performed by other
      with generally accepted auditing standards by a certified      external auditors (may be required by state chartering
      public accounting firm which submits a report on the bank      authority)

    2=Independent audit of the bank's parent holding company        5=Review of the bank's financial statements by external
      conducted in accordance with generally accepted auditing       auditors
      standards by a certified public accountant firm which
      submits a report on the consolidated holding company (but    6=Compilation of the bank's financial statements by
      not on the bank separately)                                    external auditors

    3=Directors' examination of the bank conducted in accordance   7=Other audit procedures (excluding tax preparation work)
      with generally accepted auditing standards by a certified
      public accounting firm (may be required by state charter-    8=No External audit work
      ing authority)


_____________
    (1) Includes total demand deposits and noninterest-bearing time and savings deposits.

</TABLE>



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