MARRIOTT HOTEL PROPERTIES LTD PARTNERSHIP
10-K, 1998-03-30
HOTELS & MOTELS
Previous: CSC HOLDINGS INC, SC 13D/A, 1998-03-30
Next: PORTLAND GENERAL ELECTRIC CO /OR/, 10-K, 1998-03-30




 
 

                       Securities and Exchange Commission
                             Washington, D.C. 20549
                                    Form 10-K
 
                 O Annual Report Pursuant to Section 13 or 15(d)
                     of the Securities Exchange Act of 1934
                   For the fiscal year ended December 31, 1997

                                       OR

               G Transition Report Pursuant to Section 13 or 15(d)
                     of the Securities Exchange Act of 1934

                        Commission File Number: 0-14381 

                  MARRIOTT HOTEL PROPERTIES LIMITED PARTNERSHIP
             (Exact name of registrant as specified in its charter)


                Delaware                               52-1436985
- --------------------------------------------- ----------------------------------
      (State or other jurisdiction of                 (I.R.S. Employer
       incorporation or organization)                Identification No.)

            10400 Fernwood Road
            Bethesda, Maryland                                20817
- --------------------------------------------- --------------------------------  
(Address of principal executive offices)                    (Zip Code)


        Registrant's telephone number, including area code: 301-380-2070
           Securities registered pursuant to Section 12(b) of the Act:
                                 Not Applicable
           Securities registered pursuant to Section 12(g) of the Act:
                      Units of Limited Partnership Interest
                                (Title of Class)

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

Indicate by check mark if disclosure of delinquent  filers  pursuant to Item 405
of Regulation  S-K is not contained  herein,  and will not be contained,  to the
best of registrant's  knowledge,  in definitive proxy or information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. [ ] (Not Applicable)
 
                       Documents Incorporated by Reference
                                      None

================================================================================
<PAGE>
===============================================================================
                  Marriott Hotel Properties Limited Partnership
================================================================================


                                TABLE OF CONTENTS

                                    PAGE NO.

                                     PART I

Item 1.           Business.................................................1

Item 2.           Properties...............................................7

Item 3.           Legal Proceedings........................................9

Item 4.           Submission of Matters to a Vote of Security Holders......9

                                     PART II

Item 5.           Market For Registrant's Limited Partnership Units and
                  Related Security Holder Matters.........................11

Item 6.           Selected Financial Data.................................13

Item 7.           Management's Discussion and Analysis of Financial Condition
                  and Results of Operations...............................14
 
Item 8.           Financial Statements and Supplementary Data.............21

Item 9.           Changes In and Disagreements With Accountants on Accounting
                  and Financial Disclosure................................36


                                    PART III

Item 10.          Directors and Executive Officers........................36

Item 11.          Management Remuneration and Transactions................37

Item 12.          Security Ownership of Certain Beneficial Owners and 
                  Management..............................................37

Item 13.          Certain Relationships and Related Transactions..........37


                                     PART IV

Item 14.          Exhibits, Supplemental Financial Statement Schedules
                  and Reports on Form 8-K.................................40

<PAGE>
                                     PART I


FORWARD-LOOKING STATEMENTS

Certain  matters  discussed  herein are  forward-looking  statements  within the
meaning of the  Private  Litigation  Reform Act of 1995 and as such may  involve
known and unknown  risks,  uncertainties,  and other factors which may cause the
actual  results,  performance or achievements of the Partnership to be different
from any future  results,  performance or  achievements  expressed or implied by
such   forward-looking   statements.   Although  the  Partnership  believes  the
expectations  reflected  in  such  forward-looking  statements  are  based  upon
reasonable  assumptions,  it can give no assurance that its expectations will be
attained.  These  risks  are  detailed  from  time to time in the  Partnership's
filings with the Securities and Exchange Commission.  The Partnership undertakes
no  obligation  to  publicly  release  the  result  of any  revisions  to  these
forward-looking  statements  that may be made to reflect  any  future  events or
circumstances.

ITEM 1.   BUSINESS

Description of the Partnership

Marriott Hotel Properties Limited  Partnership (the  "Partnership"),  a Delaware
limited  partnership  which was formed on August 22, 1984,  owns (i)  Marriott's
Orlando World Center Hotel (the "Orlando Hotel") in Orlando, Florida and the 190
acres of land on which it is located,  and (ii) a 50.5%  interest in  Lauderdale
Beach Association (the "Harbor Beach Partnership"),  a general partnership which
owns  Marriott's  Harbor  Beach  Resort  (the  "Harbor  Beach  Hotel")  in  Fort
Lauderdale,  Florida.  

The sole  general  partner  of the  Partnership,  with a 1%  interest,  is Hotel
Properties Management,  Inc. (the "General Partner"), a Delaware corporation and
a wholly-owned  subsidiary of Host Marriott  Corporation ("Host Marriott").  The
Partnership is engaged  solely in the business of owning,  operating and leasing
hotels and therefore is engaged in one industry  segment.  The principal offices
of the Partnership are located at 10400 Fernwood Road, Bethesda, Maryland 20817.

On January 14, 1997, MHP Acquisition Corporation (the "Company"), a wholly-owned
subsidiary of Host  Marriott,  completed a tender offer for limited  partnership
units in the  Partnership.  The Company  purchased 463.75 units for an aggregate
consideration  of  $37.1  million  or  $80,000  per  unit.  Additionally,  in  a
Partnership vote held in conjunction with the tender offer, the limited partners
approved all of the proposed  amendments to the partnership  agreement that were
conditions  to the tender offer.  Subsequent  to the tender  offer,  the Company
purchased 8 units on March 29, 1997 and 1 unit on June 21, 1997.  Therefore,  as
of December 31, 1997,  Host Marriott now indirectly  owns,  through  affiliates,
49.33% of the Partnership.

The Orlando Hotel and the Harbor Beach Hotel (collectively referred to herein as
the  "Hotels") are operated as part of the Marriott  Hotels,  Resorts and Suites
full-service   hotel   system.   The  Orlando   Hotel  is  managed  by  Marriott
International,  Inc.  ("MII"  or the  "Manager")  under a  long-term  management
agreement (the "Management Agreement"),  and the Harbor Beach Hotel is leased to
Marriott Hotel Services, Inc. ("MHSI" or the "Operating Tenant"), a wholly-owned
subsidiary of MII, under a long-term lease  agreement (the  "Operating  Lease").
The Hotels have the right to use the Marriott  name  pursuant to the  management
and lease  agreements and, if these  agreements are terminated,  the Partnership
and the  Harbor  Beach  Partnership  (collectively  referred  to  herein  as the
"Partnerships")  will lose that  right for all  purposes  (except as part of the
Partnership's   name).   See  Item  13,  "Certain   Relationships   and  Related
Transactions." 

The  Hotels  are among the  premier  resorts  in the  Marriott  system and cater
primarily to  meetings/conventions  and leisure travelers.  Since the Hotels are
located in Florida, operating results are higher during the period from November
through April each year. The Partnership and the Harbor Beach  Partnership  have
no plans to acquire any new  properties or sell any of the existing  properties.
See Item 2, "Properties."

The Orlando Hotel was designed as part of the MII network of  convention  hotels
and thus has extensive  meeting and convention  facilities.  The Orlando Hotel's
business  is  oriented  primarily  to  professional  meeting  planners  who book
conventions in Orlando. During the past five years, group business has accounted
for most of the business at the Orlando  Hotel.  For the year ended December 31,
1997,  78% of its  business  was derived from group  demand.  The Orlando  Hotel
offers group guests award-winning service,  approximately 200,000 square feet of
meeting space, all on one level, 18 holes of golf on-site,  numerous restaurants
and the  flexibility to achieve the guests'  desired  goals.  The group business
segment is comprised of corporate  groups,  association  groups and other market
segments including social groups (weddings),  military, religious, fraternal and
international  groups. During 1997, the Orlando Hotel experienced an increase in
group occupancy of approximately 13,000 group roomnights; however, this increase
was partially offset by a decrease in transient demand.

The Orlando Hotel added an additional 50,960 square foot ballroom and exhibition
hall in 1990 to enhance the Orlando  Hotel's ability to attract guests and large
group business. Host Marriott provided interim financing of up to $14 million to
fund the  construction  of this ballroom and on June 16, 1992, the ballroom loan
of $13.2  million  was  converted  to a  revolving  line of  credit.  The entire
outstanding principal balance of $2.3 million was paid off in 1997. In 1996, the
Orlando Hotel completed the first phase of a rooms renovation.  The second phase
of the Orlando Hotel's rooms renovation was completed in September 1997. To fund
costs in excess of funds available in the Orlando Hotel's  property  improvement
fund, Marriott  International  Capital Corporation ("MICC"), an affiliate of the
Manager,  advanced the  Partnership  $3.5 million during 1997. The loan requires
payments of principal and interest to be paid from the Orlando Hotel's  property
improvement fund. The outstanding principal balance was $3.5 million on December
31, 1997.

The  Harbor  Beach  Hotel has  positioned  itself to  attract  both the  leisure
traveler  and the  group  meeting  planner  who is  seeking a  luxurious  resort
experience.  The Harbor Beach Hotel offers easy air  accessibility,  the largest
private  beach  in the Fort  Lauderdale  area and the  quality  and  consistency
associated  with the Marriott name.  The Harbor Beach Hotel's  business is split
between  business from  transient and group guests.  For the year ended December
31, 1997, group business  comprised 55% of total  roomnights  compared to 51% in
1996.

During 1994, the Harbor Beach Hotel  completed a rooms  renovation  which
helped the  property  realize a  competitive  advantage  in the Fort  Lauderdale
market.  Financing for the rooms  renovation  was obtained  from MICC.  The loan
provided  financing  of  up to  $2.8  million.  As of  December  31,  1997,  the
outstanding principal balance of the loan was $1.3 million.

Organization of the Partnership

The  Partnership was formed on August 22, 1984, to acquire,  construct,  own and
operate the Orlando Hotel.  Host Marriott was the initial General Partner of the
Partnership and Airline Foods, Inc., a wholly-owned subsidiary of Host Marriott,
was the initial limited partner.  Between November 1, 1985 and November 27, 1985
(the "Closing Date"), 1,000 limited partnership units (the "Units") were sold in
a private  placement  for  $100,000 a Unit,  representing  a 99% interest in the
Partnership.  The limited  partners paid $10,000,000 in cash on the Closing Date
with the remainder  due in five annual  installments  through May 15, 1990.  The
limited partners' obligations to make the installment payments were evidenced by
promissory  notes (the "Investor  Notes") payable to the Partnership and secured
by the Units.  Prior to the Closing Date,  Marriott Hotel  Properties,  Inc. was
admitted as General  Partner in lieu of Host Marriott,  and on the Closing Date,
Airline Foods, Inc. withdrew as a limited partner. In consideration for agreeing
to admit the additional limited partners to the Partnership, Airline Foods, Inc.
was paid $650,000 in cash at closing and received $45,350,000 of Investor Notes.
On April 22, 1992,  the General  Partner's  name was changed from Marriott Hotel
Properties, Inc. to Hotel Properties Management, Inc.

On the Closing Date, the Partnership  purchased from affiliates of Host Marriott
(i) a 99% limited  partnership  interest  in the Warner  Center  Marriott  Hotel
Limited  Partnership,   a  Delaware  limited  partnership  (the  "Warner  Center
Partnership"),  which  owned the  473-room  Warner  Center  Marriott  Hotel (the
"Warner  Center Hotel") in Los Angeles,  California,  for $250,000 in cash and a
$12,750,000  deferred purchase note, and (ii) a 49% general partnership interest
in, and a loan receivable of $3,680,000  from, the Harbor Beach  Partnership for
$2,500,000 in cash and a $7,500,000 deferred purchase note. The Partnership also
acquired a 1% interest in the remaining 51% general  partner of the Harbor Beach
Partnership on the Closing Date for $150,000. This interest was converted into a
0.5%  interest in the Harbor  Beach  Partnership  on July 1, 1986.  On April 23,
1987,  the  Partnership  exercised  an option  acquired  on January 1, 1986,  to
purchase  an  additional  2% interest in the  remaining  general  partner of the
Harbor Beach Partnership for $300,000,  which was simultaneously  converted to a
1% interest in the Harbor Beach  Partnership,  thereby giving the  Partnership a
50.5% ownership interest in the Harbor Beach Partnership.

On November 17,  1993,  ownership  of the Warner  Center  Hotel was  transferred
through  foreclosure to the lender.  Simultaneously  with the  foreclosure,  the
Warner Center Partnership was dissolved.

Debt Financing

Upon loan  maturity  on June 16,  1995,  the lender  granted the  Partnership  a
forbearance  on the Orlando Hotel mortgage debt (the "Orlando  Mortgage  Debt"),
extending it through  October 31, 1995.  On October 31,  1995,  the  Partnership
successfully  completed a  modification  and extension of this loan. The Orlando
Mortgage Debt was non-recourse to the Partnership and its partners.  The Orlando
Mortgage  Debt bore a fixed  rate of  interest  of 8.44%,  required  semi-annual
principal  payments,  and  was  scheduled  to  mature  on  June  16,  2000.  The
outstanding  principal  balance was $138,479,000  prior to the  refinancing,  as
discussed below.

On December 31, 1997, the General  Partner  successfully  refinanced the Orlando
Mortgage  Debt (the "New  Loan").  The  Partnership  received  proceeds  of $152
million which was used to pay the  outstanding  balance on the Orlando  Mortgage
Debt and accrued interest totaling $139.3 million,  related refinancing costs of
$2.0  million and a  prepayment  penalty of $1.9  million.  The  remaining  $8.8
million is part of the Partnership's  working capital. The New Loan continues to
be  non-recourse  and requires  monthly  payments of interest at a fixed rate of
7.48% and  principal  based on a  30-year  amortization  schedule.  The New Loan
matures on January 1, 2008. In conjunction with the  refinancing,  the lender is
committed to provide  financing of  approximately  $88 million for  construction
costs  related to a 500-room  expansion  of the Orlando  Hotel.  The New Loan is
collateralized by the Orlando Hotel, all personal  property  associated with the
Orlando  Hotel,  the land on which the Orlando Hotel and golf course are located
and an assignment of certain operating agreements.

On March 29, 1994, the Harbor Beach Partnership completed a restructuring of its
$92 million loan (the "Harbor Beach Mortgage  Debt").  The Harbor Beach Mortgage
Debt  carries a fixed  rate of  interest  of 9.125%.  Interest  only was due and
payable for the first twelve  payments  through and including  April 1, 1995. On
May 1,  1995,  monthly  payments  of  principal  and  interest  in the amount of
$772,600  began  and will  continue  until  maturity  on May 1,  2000.  The loan
amortizes based on a 22-year effective  amortization  period. As of December 31,
1997,  the  outstanding  principal  balance was  $83,946,000.  The Harbor  Beach
Mortgage Debt is non-recourse to the Harbor Beach  Partnership and its partners.
The Harbor Beach Mortgage Debt is  collateralized  by all property and assets of
the Harbor Beach Hotel.  No debt service  guaranty was provided during the March
1994  restructuring.  It is expected that the Harbor Beach Mortgage Debt will be
refinanced at or prior to the maturity thereof, depending upon prevailing market
conditions and interest rates.

Orlando Ballroom Loan

During 1990,  Host  Marriott  provided  financing  of $13.2  million to fund the
construction  of a new ballroom and  exhibition  hall at the Orlando  Hotel (the
"Orlando  Ballroom  Loan").  As of December 31, 1996, the outstanding  principal
balance was $2.3 million.  The weighted average effective  interest rate for the
year ended December 31, 1997, was 8.4%. The  outstanding  principal  balance was
paid on June 24, 1997.

Harbor Beach Rooms Renovation Loan

On July 21, 1994,  the Harbor Beach  Partnership  entered into a loan  agreement
(the "Harbor Beach Rooms Renovation Loan") with MICC in conjunction with a rooms
and suites  refurbishment at the Harbor Beach Hotel. The loan provided financing
of up to $2.8 million,  plus accrued interest through December 31, 1994, to fund
costs in excess of funds  available in the Harbor Beach  Partnership's  property
improvement fund. This unsecured loan carries a fixed rate of interest of 8% and
matures on December 31, 1999.  Payments of principal  and interest  based upon a
five-year  amortization period commenced in January 1995. Under the terms of the
loan, the debt service  payments are included as a deduction in determining  the
fees paid to MHSI pursuant to the Operating  Lease. As of December 31, 1997, the
outstanding principal balance was $1.3 million.

Orlando Rooms Renovation Loan

During 1997, the  Partnership  entered into a loan agreement (the "Orlando Rooms
Renovation Loan") with MICC in conjunction with a rooms and suites refurbishment
at the Orlando Hotel.  The loan provided  financing of $3.5 million and requires
monthly  payments of principal and interest to be paid from the Orlando  Hotel's
property  improvement fund. This unsecured loan carries a fixed interest rate of
9% and matures on June 16,  1999.  The  outstanding  principal  balance was $3.5
million on December 31, 1997.

Material Contracts

The Partnership has entered into a long-term  management  agreement with MII for
the Orlando Hotel, and the Harbor Beach Partnership has entered into a long-term
operating lease with MHSI for the Harbor Beach Hotel.

The Orlando Hotel Management  Agreement has a 25-year term expiring on March 24,
2011,  with  renewal  terms,  at the  option of MII,  for up to five  additional
10-year  terms.  The  Management  Agreement  provides  the  Manager  with a base
management  fee equal to 3% of gross hotel sales.  In  addition,  the Manager is
entitled to an incentive  management fee equal to 20% of hotel operating  profit
and additional  incentive  management fees equal to 30% of a defined amount. For
additional   information  see  Item  13,  "Certain   Relationships  and  Related
Transactions."

The Harbor Beach Hotel  Operating  Lease has a 36-year term  expiring on October
29, 2020, with renewal terms, at the option of the Operating  Tenant,  for up to
six additional  10-year terms.  The Operating  Lease provides that the Operating
Tenant pay annual rental to the Harbor Beach  Partnership.  The Operating Tenant
retains 50% of operating profit of the Harbor Beach Hotel, as defined, in excess
of  performance  rental.  For  additional  information  see  Item  13,  "Certain

Relationships and Related Transactions."

Pursuant to the  Management  Agreement and the Operating  Lease,  the Hotels are
operated as part of the Marriott Hotels,  Resorts and Suites  full-service hotel
system.  At December 31, 1997, the Marriott  full-service  hotel system included
326 Marriott  Hotels,  Resorts and Suites located in 41 states,  the District of
Columbia and 33 foreign countries with a total of 124,571 guest rooms.

Full-service hotels operated by MII generally contain between 300 and 500 rooms.
However,  the 19 convention hotels (18,500 rooms) operated by MII, including the
Orlando Hotel,  are larger and contain up to 1,900 rooms.  Room rates  generally
range  between  $95 and $265  per  night  depending  upon  location  and type of
facility.  Marriott  full-service  hotel facilities  typically  include swimming
pools, gift shops,  convention and banquet facilities,  a variety of restaurants
and lounges and  parking  facilities.  The 35  Marriott  resort  hotels  (15,000
rooms),   including  the  Harbor  Beach  Hotel,  have  additional   recreational
facilities, such as tennis courts and golf courses.

Ground Lease

The Harbor Beach Partnership  leases the land on which the Harbor Beach Hotel is
located from an unrelated  third party.  For a  description  of the terms of the
ground lease, see Item 2, "Properties."

Competition

Demand in the U.S.  lodging  industry  continues  to be strong as a result of an
improved economic environment and a corresponding  increase in domestic business
and leisure travel.  Also, the upscale  full-service hotel segment has benefited
from a continued low room supply growth rate,  which is  attributable to several
factors  including the limited  availability  of attractive  building  sites for
full-service  hotels and the lack of available  financing  for new  full-service
hotel  construction.  The cyclical nature of the U.S.  lodging industry has been
demonstrated  over the past two  decades.  Low hotel  profitability  during  the
1974-1975  recession  led to a  prolonged  slump  in new  construction,  to high
occupancy  rates, and to real price increases in the late 1970s and early 1980s.
Changes  in  tax  and  banking  laws  during  the  early  1980s  precipitated  a
construction  boom which peaked in 1986 but created an oversupply of hotel rooms
that had not been absorbed fully by increased demand.  This caused a significant
decrease  in new hotel  development  the early  1990s  which has  resulted  in a
gradual U.S. hotel supply/demand imbalance.

Current trends in the hotel industry  indicate that,  through at least 1998, the
outlook  for  the  lodging  industry  remains  positive.  Rooms  supply  growth,
especially for the luxury and upscale segment,  is at its highest level over the
past decade. In addition, national occupancies and average daily rates have been
steadily increasing over the past few years.

The  inclusion  of the  Orlando  Hotel and the  Harbor  Beach  Hotel  within the
nationwide  MII   full-service   hotel  system   provides   advantages  of  name
recognition, centralized reservations and advertising, system-wide marketing and
promotion,  centralized purchasing and training and support services. Additional
competitive  information is set forth in Item 2,  "Properties,"  with respect to
the Hotels.

Conflicts of Interest

Because Host Marriott and its  affiliates  own and/or  operate hotels other than
those owned by the  Partnerships,  potential  conflicts of interest exist.  With
respect  to  these  potential  conflicts  of  interest,  Host  Marriott  and its
affiliates  retain  a free  right to  compete  with  the  Partnerships'  Hotels,
including  the right to  develop  competing  hotels  now and in the  future,  in
addition to those  existing  hotels  which may compete  directly or  indirectly.
Under Delaware law, the General  Partner has a fiduciary duty to the Partnership
and is  required to exercise  good faith and  loyalty in all its  dealings  with
respect to Partnership affairs.

Policies with Respect to Conflicts of Interest

It is the policy of the General Partner that the Partnership's relationship with
the General  Partner,  any of its affiliates or persons  employed by the General
Partner are conducted on terms which are fair to the  Partnership  and which are
commercially reasonable.

The Partnership  Agreement  provides that agreements,  contracts or arrangements
between the Partnership and the General  Partner,  other than  arrangements  for
rendering  legal,  tax,  accounting,   financial,  engineering  and  procurement
services to the Partnership by the General Partner or its affiliates, will be on
commercially reasonable terms, will be subject to the following conditions:

(a)  the  General  Partner  or any  affiliate  must be  actively  engaged in the
     business  of  rendering  such  services  or selling or leasing  such goods,
     independently  of its  dealings  with the  Partnership  and as an  ordinary
     ongoing  business  or must  enter  into and  engage in such  business  with
     Marriott system hotels or hotel owners  generally and not exclusively  with
     the Partnership;
(b)  any  such  agreement,   contract  or  arrangement   must  be  fair  to  the
     Partnership,  and  reflect  commercially  reasonable  terms  and  shall  be
     embodied in a written contract which precisely describes the subject matter
     thereof and all compensation to be paid therefor;
(c)  no  rebates or  give-ups  may be  received  by the  General  Partner or any
     affiliate,  nor may the General Partner or any affiliate participate in any
     reciprocal   business   arrangements   which   would  have  the  effect  of
     circumventing  any of the  provisions of the  Partnership  Agreement or the
     Harbor Beach Partnership Agreement;
(d)  no such agreement, contract or arrangement as to which the limited partners
     had previously  given approval may be amended in such manner as to increase
     the  fees or other  compensation  payable  to the  General  Partner  or any
     affiliate  or to  decrease  the  responsibilities  or duties of the General
     Partner  or any  affiliate  in the  absence of the  consent of the  limited
     partners holding a majority of the Units (excluding those Units held by the
     General Partner or certain of its affiliates); and
(e)  Any such agreement, contract or arrangement which relates to or secures any
     funds advanced or loaned to the  Partnership by the General  Partner or any
     affiliate must reflect commercially reasonable terms.

The Harbor Beach Partnership  Agreement contains similar provisions with respect
to the Harbor Beach Partnership.
<PAGE>
Employees

The Partnership has no employees;  however, employees of the General Partner are
available  to  perform   administrative   services  for  the  Partnership.   The
Partnership  reimburses  the  General  Partner  for the cost of  providing  such
services.  See Item 11,  "Executive  Compensation,"  for  information  regarding
payments  to the  General  Partner  for  the  cost of  providing  administrative
services to the Partnership.

The Hotels are staffed by employees of MII and the Operating Tenant.


ITEM 2.   PROPERTIES

As of December 31, 1997, the Partnerships'  properties  consisted of two hotels,
both of which are currently in full operation and described below.
Orlando World Center Hotel

Location

The Orlando Hotel is a full-service  Marriott hotel located on approximately 190
acres of fee-owned  land two miles from Walt Disney World Resort and is known as
Marriott's  Orlando World Center. It is located  approximately 15 miles from the
Orlando International Airport.

Description

The Orlando  Hotel opened on March 24, 1986.  The Orlando Hotel  contains  1,503
guest rooms,  including 85 suites, in a 27-story  building.  Designed as part of
the MII network of convention  hotels,  it has extensive  meeting and convention
facilities  totaling  200,000  square  feet,  all on  one  level  of the  hotel,
including  (i) a 38,675 square foot grand  ballroom,  (ii)  additional  ballroom
space of 40,740  square  feet which can be  subdivided  into  meeting  rooms and
exhibit space, (iii) a 50,960 square foot ballroom and exhibition hall which was
completed in 1990 and (iv) 14 meeting rooms.  Hotel facilities also include nine
restaurants  and lounges,  an 18-hole  championship  golf course,  eight lighted
tennis courts,  four pools, a health club, golf and tennis pro shops,  specialty
and gift  shops,  a game  room and  parking  for  2,100  cars.  The  Partnership
purchased the Orlando  Hotel in 1984 for  approximately  $211 million.  In March
1998,  the  Partnership  announced its plan to construct a 500-room tower with a
new parking garage at the Orlando Hotel.

Competition

The primary  competition  for the Orlando  Hotel comes from the  following  five
first-class  convention  and resort  lodging-oriented  hotels:  (i) the Sheraton
Dolphin Hotel with 1,510 guest rooms and 202,000  square feet of meeting  space,
(ii) the  Westin  Swan with 758 guest  rooms and 52,000  square  feet of meeting
space,  (iii) the Peabody  Hotel with 891 guest rooms and 54,000  square feet of
meeting space,  (iv) the Hyatt Regency Grand Cypress Hotel, with 750 guest rooms
and 65,000  square feet of meeting  space and (v) the Coronado  Springs  Resort,
which  opened in July 1997,  with 1,967 rooms and 99,000  square feet of meeting
space. In addition, other hotels, including hotels owned by Disney, also compete
with the Orlando  Hotel.  None of these  hotels are  operated as part of the MII
full-service  hotel system.  As a major convention hotel, the Orlando Hotel also
competes with similar facilities throughout the country.

Several new hotel  projects are expected to enter the market in the near future,
including hotels by Disney and Loews Corporation. Loews Corporation has plans to
construct  two  first-class  hotels on  Universal  Studios  Florida  property of
approximately  800 and 1,300 rooms to be opened by the year 2000. As a result of
the  continued  expansion of Walt Disney  World,  the All Star Resort with 3,840
rooms is going to  increase to 5,760  rooms.  Additionally,  the Animal  Kingdom
attraction at Walt Disney World is planning to open a hotel by January 1999.

Harbor Beach Hotel

Location

The Harbor Beach Hotel is a  full-service  Marriott hotel located on a 16.5 acre
tract of leased beach-front property located in Fort Lauderdale,  Florida and is
known as Marriott's Harbor Beach Resort. The Hotel is located approximately five
miles from the Fort Lauderdale/Hollywood International Airport.

Description

The Harbor Beach Hotel opened in October 1984 with 624 guest rooms, including 35
suites, in a 15-story building.  The Harbor Beach Hotel has approximately 30,000
square feet of meeting and banquet  space,  including  (i) a 14,900  square foot
grand  ballroom,  (ii) an 8,000 square foot junior  ballroom (iii) seven meeting
rooms and (iv) two boardrooms.  Hotel facilities also include five  restaurants,
three  lounges,  a 1,100 foot private  ocean beach with 50 private  cabanas,  an
outdoor pool, five tennis courts, a health club, gift shop,  tennis pro shop and
parking for 900 cars.  The Harbor Beach  Partnership  purchased the Harbor Beach
Hotel in 1982 for approximately $87 million.

Competition

The primary competition for the Harbor Beach Hotel comes from the following five
first-class hotels: (i) the Hyatt Pier 66 with 388 guest rooms and 22,000 square
feet of meeting  space,  (ii) the Boca Raton Hotel and Club with 963 guest rooms
and 70,000 square feet of meeting space,  (iii) the Marriott Marco Island Resort
and Golf Club with 735 guest rooms and 48,000 square feet of meeting space, (iv)
the Sheraton Bal Harbour with 644 guest rooms and 73,000  square feet of meeting
space and (v) the  Breakers  with 572  guest  rooms and  36,000  square  feet of
meeting space. The Marriott Marco Island Resort and Golf Club is managed by MII,
and other than limited joint marketing  efforts,  the Harbor Beach Hotel and the
Marriott  Marco Island Resort are direct  competitors.  Host  Marriott  acquired
another competing area hotel, the Fort Lauderdale Marina Hotel, in January 1994.
In  addition,  other  hotels in the Fort  Lauderdale  area also compete with the
Harbor Beach Hotel;  however,  these differ from the Harbor Beach Hotel in terms
of  size,  room  rates,  facilities,  amenities  and  services  offered,  market
orientation and/or location.  None of these other hotels are operated as part of
the MII full-service hotel system. As a major resort facility,  the Harbor Beach
Hotel also competes with similar  facilities  throughout the country.  The Loews
Miami  Beach  hotel with 800 rooms and 85,000  square  feet of meeting  space is
scheduled to open in October 1998.

Ground Lease

The Harbor  Beach  Hotel is located on a site that is leased  from an  unrelated
third party for an initial term  expiring  November  30, 2080.  The Harbor Beach
Partnership  has the option to extend the term for an additional  25 years.  The
lease  provides  for annual  rental of  $1,560,000  for lease years 1995 through
1999.  Thereafter,  annual rentals for each succeeding five-year period increase
by an amount equal to 10% of the previous  annual rental.  Under the lease,  the
Harbor  Beach  Partnership  pays all  costs,  expenses,  taxes  and  assessments
relating  to the Harbor  Beach Hotel and the  underlying  land,  including  real
estate  taxes.  In the  event  the  ground  lessor  decides  to sell the  leased
premises,  the Harbor Beach Partnership has a right of first refusal to purchase
the leased premises.  Upon expiration or termination of the lease,  title to the
Harbor Beach Hotel and all improvements revert to the ground lessor.

ITEM 3.   LEGAL PROCEEDINGS

Neither the  Partnerships  nor the Hotels are presently  subject to any material
litigation nor, to the General Partner's  knowledge,  is any material litigation
threatened against the Partnerships or the Hotels, other than routine litigation
and administrative  proceedings arising in the ordinary course of business, some
of  which  are  expected  to  be  covered  by  liability   insurance  and  which
collectively are not expected to have a material adverse effect on the business,
financial condition or results of operations of the Partnerships.

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

No matters were submitted to a vote of the limited  partners in 1996 or in prior
years.  On January 14,  1997,  in  conjunction  with a tender offer (the "Tender
Offer")  for  limited  partnership  units by MHP  Acquisition  Corporation  (the
"Purchaser"),  the General Partner solicited the consent of the limited partners
of the Partnership to the following amendments to the Partnership Agreement:
- -    An amendment that (a) revises the provisions  limiting the voting rights of
     the General  Partner and its  affiliates to permit the General  Partner and
     its  affiliates  (including  the Purchaser) to have full voting rights with
     respect to all Units  currently held by the General  Partner or acquired by
     its  affiliates  except  on  matters  where  the  General  Partner  or  its
     affiliates have an actual economic interest other than as an Unit holder or
     general partner (an "Interested  Transaction"),  and (b) establish  special
     voting  standards with respect to Interested  Transactions to permit action
     to be taken only if (i) a majority of Units by limited  partners other than
     the General Partner and its affiliates are present in person or by proxy or
     consent for the vote on an Interested  Transaction  and (ii) the Interested
     Transaction  is  approved  by limited  partners  holding a majority  of the
     outstanding  Units, with all Units actually voted by limited partners other
     than the General Partner and its affiliates.

- -    An amendment that amends the definition of "Affiliate" to make clear that a
     publicly-traded entity (such as Marriott  International,  Inc.) will not be
     deemed an affiliate of the General Partner or any of its affiliates  unless
     a person or group of persons  directly or  indirectly  owns twenty  percent
     (20%) or more of the  outstanding  common stock of both the General Partner
     (or its affiliates) and such other entity.

- -    An amendment that revises the  provisions  relating to the authority of the
     General  Partner to permit  the  General  Partner,  without  obtaining  the
     consent of the limited  partners,  to (i) sell or otherwise  transfer to an
     independent  third  party the  assets  of the  Partnership,  including  the
     Orlando Hotel and the Partnership's 50.5% general  partnership  interest in
     the Harbor  Beach  Partnership,  and (ii) vote its  interest  in the Harbor
     Beach  Partnership in favor of the sale or other  disposition of the Harbor
     Beach Hotel to an independent third party.

- -    An amendment  that (i) revises the  provision  that permits Unit  transfers
     only on the first day of a fiscal  quarter,  so that (a) the Units tendered
     pursuant  to the Tender  Offer and  accepted  for  payment  (the  "Accepted
     Units") are  transferred  to the Purchaser on the date on which payment for
     the accepted Units pursuant to the Tender Offer occurs (the "Closing Date")
     and (b) any  subsequent  transfer of Units by the Purchaser  could occur on
     the  designated  closing  date,  rather  than on the  first day of a fiscal
     quarter;  and (ii) revise the provision  that prohibits Unit transfers that
     result in the assignor or assignee owning a fraction of a Unit other than a
     half-Unit to permit  fractions  of Units to be  purchased by the  Purchaser
     pursuant  to the  Tender  Offer,  and  the  subsequent  assignment  of such
     fractional interests,  provided that such fractional interests are assigned
     in their entirety.

- -    An amendment  that revises the  provisions  relating to the  allocation  of
     profits and losses and cash  distributions,  so that tendering Unit holders
     receive  allocations  of profit and loss with respect to the Accepted Units
     for periods up to and  including,  but not beyond,  the  accounting  period
     ending prior to the Closing Date and do not receive cash distributions with
     respect to the Accepted Units made after the Closing Date.

- -    Amendments  to certain terms and sections of the  Partnership  Agreement in
     order to reflect various U.S.  Treasury  Department  Regulations  that have
     been issued subsequent to the formation of the Partnership.

- -    Amendments  to certain terms and sections of the  Partnership  Agreement in
     order to (i)  reflect  the fact  that  Host  Marriott  no  longer  owns the
     management business conducted by Marriott International,  Inc., (ii) delete
     certain  obsolete  references to entities and agreements that are no longer
     in  existence  and (iii)  update the  Partnership  Agreement to reflect the
     passage of time since the formation of the Partnership.

- -    An amendment that permits the General  Partner,  without the consent of the
     limited partners,  to make any amendment to the Partnership Agreement as is
     necessary to clarify the provisions  thereof so long as such amendment does
     not  affect  the  rights of the  limited  partners  under  the  Partnership
     Agreement in any material respect.

A  majority  of the  limited  partners  approved  all of the  amendments  to the
Partnership Agreement.

<PAGE>
                                  PART II
                                                       

ITEM 5.           MARKET FOR REGISTRANT'S LIMITED PARTNERSHIP UNITS AND
                  RELATED SECURITY HOLDER MATTERS

There is currently no public market for the Units and it is not anticipated that
a public  market for the Units will  develop.  Transfers of Units are limited to
the first day of each fiscal quarter, and are subject to approval by the General
Partner in its sole and absolute discretion and certain other restrictions. As a
result of the Tender Offer,  the Purchaser  acquired 463.75 Units on January 14,
1997.  Subsequent  to the tender offer,  the Purchaser  acquired an additional 9
Units during 1997. As of February 13, 1998,  there were 632 holders of record of
the 1,000 limited partnership Units.

In accordance  with Sections 4.06 and 4.09 of the  Partnership  Agreement,  cash
available  for  distribution  for any fiscal year will be  distributed  at least
annually,  as soon as  practicable  after the close of each fiscal year,  to the
partners of record at the end of each fiscal  quarter during such fiscal year as
follows:

(i)  first, through and including the end of the fiscal quarter during which the
     General  Partner and the limited  partners  shall have received  cumulative
     distributions  of refinancing  and/or sales proceeds  ("Capital  Receipts")
     equal to 50% of their capital  contributions  (this  threshold has not been
     met as of December  31,  1997),  1% to the  General  Partner and 99% to the
     limited partners;

(ii) next,  through and including the end of the fiscal quarter during which the
     General  Partner and the limited  partners  shall have received  cumulative
     distributions of Capital Receipts equal to their capital contributions, 15%
     to the General Partner and 85% to the limited partners; and

(iii) thereafter, 30% to the General Partner and 70% to the limited partners.

Cash available for distribution  means,  with respect to any fiscal period,  the
revenues of the Partnership  from all sources during such fiscal period less (i)
all cash expenditures of the Partnership  during such fiscal period,  including,
without  limitation,  debt  service  and any fees for  management  services  and
administrative  expenses;  and (ii) such  reserves as may be  determined  by the
General  Partner,  in its sole  discretion,  to be  necessary to provide for the
foreseeable needs of the Partnership, excluding Capital Receipts.

On April 17, 1995, the Partnership made a cash  distribution  from 1993 and 1994
operations  in the amount of  $1,600,000  as  follows:  $16,000  to the  General
Partner and $1,584,000 to the limited partners ($1,584 per Unit).

On November 15, 1995, the  Partnership  made an interim cash  distribution  from
1995  operations  in the amount of $505,050  as  follows:  $5,050 to the General
Partner and $500,000 to the limited partners ($500 per Unit). On April 17, 1996,
the Partnership made a cash distribution in the amount of $2,915,150, $29,150 to
the General  Partner and $2,886,000 to the limited  partners  ($2,886 per Unit),
representing  a final  cash  distribution  from 1995  operations  of  $2,078,787
($20,787 to the General Partner and $2,058,000 to the limited  partners  ($2,058
per Unit)) and an interim cash  distribution  from 1996  operations  of $836,363
($8,363 to the General  Partner and $828,000 to the limited  partners  ($828 per
Unit)).
<PAGE>
On November 1, 1996, the Partnership made an interim cash distribution from 1996
operations  in the amount of  $2,105,050  as  follows:  $21,050  to the  General
Partner and $2,084,000 to the limited  partners  ($2,084 per Unit). On April 14,
1997, the Partnership  made a cash  distribution  of $1,515,150,  $15,150 to the
General  Partner  and  $1,500,000  to the  limited  partners  ($1,500 per Unit),
representing a final  distribution  from 1996 operations of $639,393  ($6,393 to
the General Partner and $633,000 to the limited partners ($633 per Unit)) and an
interim  cash  distribution  from 1997  operations  of  $875,757  ($8,757 to the
General partner and $867,000 to the limited partners ($867 per Unit)).

On November 1, 1997, the Partnership made an interim cash distribution from 1997
operations  in the amount of  $6,262,630  as  follows:  $62,630  to the  General
Partner and $6,200,000 to the limited partners ($6,200 per Unit).

In accordance with sections 4.07,  4.08 and 4.09 of the  Partnership  Agreement,
Capital  Receipts not retained by the  Partnership  will be  distributed  to the
owners of record on the last day of the fiscal quarter in which the  transaction
is completed, as follows:

(i)  first, 1% to the General Partner and 99% to the limited  partners until the
     partners have received  cumulative  distributions of Capital Receipts equal
     to their capital contributions; and

(ii) thereafter, 30% to the General Partners and 70% to the limited partners.

As of December 31, 1997,  cumulative  distributions  of Capital Receipts equaled
$7,379,000  ($74,000  to the  General  Partner  and  $7,305,000  to the  limited
partners ($7,305 per Unit)).

As of December 31, 1997, the  Partnership has distributed a total of $58,914,000
($590,000  to the  General  Partner  and  $58,324,000  to the  limited  partners
($58,324 per Unit)) since  inception.  These amounts include the distribution of
Capital Receipts as discussed above.


<PAGE>
ITEM 6.   SELECTED FINANCIAL DATA

The following selected financial data presents historical operating  information
for the Partnership for each of the five years ended December 31, 1997 presented
in accordance with generally accepted accounting  principles.  In November 1993,
the lender  foreclosed on the Warner Center Hotel.  Thus,  operating results are
not comparable for all years presented (in thousands, except per unit amounts):

<TABLE>
                                                      1997          1996          1995         1994         1993  
<S>                                                 <C>          <C>          <C>           <C>          <C> 
Partnership Net income:                           

Revenues ...........................................$   76,014   $   72,753   $   67,677    $  59,759    $  62,204

Net income (loss) before extraordinary
     item and minority interest.....................$   22,056   $   21,097   $   14,868    $   7,834    $ (24,572)

Extraordinary items.................................    (3,061)           -            -            -       40,356

Net income before minority interest.................$   18,995   $   21,097   $   14,868    $   7,834    $  15,784

Minority interest...................................    (2,579)      (2,648)      (1,718)        (523)      (1,036)

Net income..........................................$   16,416   $   18,449   $   13,150    $   7,311    $  14,748

Net income per limited partner Unit (1,000 Units):

Net income (loss) before extraordinary
     item and minority interest.....................$   21,835   $   20,887   $   14,719    $   7,756    $ (24,326)

Extraordinary items.................................    (3,030)           -            -            -       39,952

Minority interest...................................    (2,553)      (2,622)      (1,701)        (518)      (1,026)

Net income per Unit.................................$   16,252   $   18,265   $   13,018    $   7,238    $  14,600

Total assets........................................$  261,109   $  249,441   $  251,217    $ 254,058    $ 257,620

Total obligations...................................$  241,261   $  238,272   $  253,483    $ 267,369    $ 278,242

Cash distributions per limited partner Unit
     (1,000 Units)..................................$    7,700   $    4,970   $    2,084    $       -    $       -

</TABLE>
<PAGE>
ITEM 7.           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                  CONDITION AND RESULTS OF OPERATIONS

General

The following discussion and analysis addresses the results of operations of the
Partnership for the fiscal years ended December 31, 1997, 1996 and 1995.  During
the period from 1995 through 1997 consolidated Partnership Hotel sales increased
from $114.4  million to $128.2  million  primarily due to strong group demand in
the Orlando  market.  Consolidated  Partnership  Hotel  revenues grew from $47.3
million in 1995 to $53.6 million in 1997.  Rental income grew from $19.7 million
to $21.6  million  during  the  period  from  1995 to 1997 as a result of strong
operating results at the Harbor Beach Hotel.

Growth in the Partnership's Hotels total room sales, and thus hotel revenues and
rental income, is primarily a function of average room rates, as well as control
of hotel operating costs. In addition,  due to the amount of  meeting/convention
business at the Orlando World Center, food and beverage  operations,  especially
in the banquet and catering  areas,  have a direct  effect on the  Partnership's
hotel revenues. Combined average occupancy for the Partnership's Hotels remained
constant  at 79% in 1995 and 1996 and grew  slightly  to 80% in 1997.  Occupancy
grew  in  1997  primarily  due to an  increase  in  group  roomnights  from  the
association and international  markets at the Orlando World Center. The combined
average room rate for the Hotels during this period  increased from $139 in 1995
to  $156  in  1997  due to  continuing  strong  demand  in the  Orlando  and Ft.
Lauderdale  markets.  REVPAR,  or revenue per  available  room,  represents  the
combination  of the  average  daily  room rate  charged  and the  average  daily
occupancy  achieved  and is a  commonly  used  indicator  of  hotel  performance
(although it is not a GAAP measure of revenue). REVPAR does not include food and
beverage or other ancillary revenues generated by the Partnership's  Hotels. The
consolidated  REVPAR for the Partnership's  Hotels for each of the periods ended
December  31,  1997,  1996,  and 1995 was  $125,  $114 and  $110,  respectively.
Combined food and beverage  sales  increased from $65.1 million in 1995 to $72.1
million in 1997 primarily due to an increase in banquet sales.

The Partnership derives  substantial  operating leverage from increases in Hotel
revenues and rental income,  since the majority of operating  costs and expenses
of the  Partnership  are fixed.  This  operating  leverage is offset by variable
expenses  related to the Orlando  World  Center,  including  base and  incentive
management  fees  under the  Orlando  World  Center  Management  Agreement.  Net
operating  cash flow from the Orlando World Center is applied to payment of debt
service on the Orlando Mortgage Debt, current and deferred incentive  management
fees  payable  to MII,  debt  service  on the  Orlando  Ballroom  Loan  and cash
distributions to the partners of the Partnership. Net rental income derived from
the Harbor Beach Hotel is applied to payment of debt service on the Harbor Beach
Mortgage Debt, debt service on the Harbor Beach Rooms  Renovation  Loan,  ground
rent  pursuant  to  the  terms  of  the  Harbor  Beach  ground  lease  and  cash
distributions to the partners of the Harbor Beach Partnership. The Partnership's
allocable  share of cash  distributions  from the Harbor Beach  Partnership  are
distributed to the partners of the Partnership.

Results of Operations

1997 Compared to 1996

Hotel Revenues. Hotel revenues increased approximately $3.1 million, or 6%, over
1996 as a result of continued growth in corporate group business.  REVPAR at the
Orlando Hotel  increased  11% over 1996 to $118.  This higher rate resulted from
increased  demand  generated by Disney's  25th  Anniversary  celebration  and an
increase in group  roomnights from the association  and  international  markets.
Average occupancy  increased by two percentage points to 80%. As a result of the
increase  in REVPAR,  room sales at the  Orlando  World  Center  increased  $5.0
million,  or 8%,  over 1996.  Food and  beverage  sales in 1997  increased  $3.6
million,  or 7.5%,  over 1996 primarily due to an 11% increase in banquet sales.
Food and beverage  profit  increased  $1.1 million,  or 6%, over 1996 due to the
increase in sales combined with continued emphasis on cost containment. In 1998,
the Orlando World Center expects demand will remain strong and as a result, 1998
hotel revenues are expected to increase.

Direct operating costs and expenses increased $4.9 million, or 7%, over 1996 due
to an increase in certain  variable  costs related to the increase in room sales
and higher  food and  beverage  costs due to the  creation  of a special  events
department at the Orlando World Center.

Rental  Income.   Rental  income  from  the  Harbor  Beach  Hotel  increased  by
approximately  $326,000, or 2%, when compared to 1996 as a result of the Hotel's
ability to restrict  discounted  rates and achieve a higher transient room rate.
The Harbor  Beach Hotel  experienced  an increase in  corporate  group demand of
almost 5,000  roomnights.  REVPAR increased 6% over 1996 due to a 6% increase in
the average room rate to $173. As a result of the increase in REVPAR, room sales
and  profit   increased   4.5%  and  4%,  or  $1.4  million  and  $1.1  million,
respectively, over 1996.

Indirect hotel operating costs and expenses.  Indirect hotel operating costs and
expenses increased by $3.5 million,  or 13%, from $29.6 million in 1996 to $33.1
million in 1997. The principal components of this category are discussed below:

Depreciation and amortization.  Depreciation and amortization  increased 9% from
$9.7 million in 1996 to $10.6  million in 1997  primarily due to the addition of
furniture and equipment at the Harbor Beach Hotel in 1996.

Incentive   management  fees.  In  accordance  with  the  Orlando  World  Center
Management  Agreement,  incentive  management fees increased by $1.8 million, or
24%,  over 1996 as a result of improved  operating  results at the Orlando World
Center.  Cash  flow  from  operations  of the  Orlando  World  Center  Hotel was
sufficient  to pay all incentive  management  fees earned by the Manager in 1997
and 1996.  Additional incentive management fees of $1.4 million were also earned
by the Manager for the first time in 1997.

Base  management  fees.  In  accordance  with the  Orlando  World  Center  Hotel
Management  Agreement,  base  management fees increased 7%, from $3.6 million in
1996 to $3.8 million in 1997,  due to improved  total sales at the Orlando World
Center Hotel.

Interest  expense.  Interest expense  decreased 5% from $22.0 million in 1996 to
$20.8  million  in 1997  primarily  due to  principal  payments  on the  Orlando
Mortgage Debt prior to  refinancing  of $7.0 million and repayment of the entire
Orlando Ballroom Loan in 1997.

Minority  interest  in  income.  Based  on its  50.5%  ownership  interest,  the
Partnership  controls the Harbor Beach Partnership and as a result, the accounts
of the Harbor Beach  Partnership are consolidated in the consolidated  financial
statements of the Partnership.  Minority  interest in income  represents the net
income from the Harbor Beach Partnership  allocable to the other general partner
in that Partnership.  Minority interest in income decreased 3% in 1997 primarily
due to an increase in depreciation  expense  partially  offset by an increase in
rental income from the Harbor Beach Hotel, as discussed above.

Net  income.  Net income for 1997  decreased  $2.0  million,  or 11%,  over 1996
primarily  due to  the  $3.1  million  extraordinary  loss  resulting  from  the
prepayment  penalty related to the early  extinguishment of the mortgage debt on
the Orlando Hotel and the write-off of deferred  financing costs related to that
debt. This loss was partially offset by higher hotel revenues in 1997.

1996 Compared to 1995

Hotel Revenues. Hotel revenues increased approximately $3.3 million, or 7%, over
1995 as a result of continued growth in corporate group and transient  business.
REVPAR at the Orlando World Center increased 2% over 1995 to $106. This increase
was a result of the Hotel's ability to restrict  discounted  rates and achieve a
higher  average room rate. The average room rate increased 4% from 1995 to $137.
This increase was slightly offset by a 1.1 percentage  point decrease in average
occupancy to 78%.  The first half of a rooms  renovation  project was  completed
during 1996, thus decreasing the  availability of rooms for sale. As a result of
the increase in REVPAR,  room sales at the Orlando World Center  increased  $2.4
million,  or 4%,  over 1995.  Food and  beverage  sales in 1996  increased  $2.1
million,  or 5%, over 1995 primarily due to a 6% increase in banquet sales. Food
and beverage profit increased $1.0 million, or 6%, over 1995 due to the increase
in revenues combined with continued emphasis on cost containment.

Direct hotel  operating costs and expenses  increased $2.7 million,  or 4%, over
1995 due to an increase in certain  variable  costs  related to the  increase in
room sales. The ratio of operating costs to room sales declined in 1996 to 58.0%
as compared to 1995 at 58.7%.

Rental  Income.   Rental  income  from  the  Harbor  Beach  Hotel  increased  by
approximately  $1.6  million,  or 8%,  when  compared  to 1995 due to  increased
transient  demand  especially in the leisure  segment,  the highest average room
rate  category.  The Harbor Beach Hotel  experienced  record call volume  during
prime  season and a  significant  increase in  international  travelers.  REVPAR
increased  7% over 1995 due to a 5% increase  in the  average  room rate to $164
combined with an increase in average  occupancy of 1.9 percentage points to 82%.
Despite a 3% decline in group  roomnights,  transient  roomnights  increased 13%
over  1995.  As a result of the  increase  in  REVPAR,  room  sales  and  profit
increased 9% and 10%, or $2.6 million and $2.3 million, respectively, over 1995.

Indirect hotel operating costs and expenses.  Indirect hotel operating costs and
expenses  decreased by $1.3 million,  or 4%, from $30.9 million in 1995 to $29.6
million in 1996. The principal components of this category are discussed below:

Depreciation and amortization.  Depreciation and amortization  decreased by $2.0
million, or 17%, when compared to 1995 due to a portion of the Hotels' furniture
and fixtures becoming fully depreciated in 1995.

Incentive   management  fees.  In  accordance  with  the  Orlando  World  Center
Management  Agreement,  incentive  management fees increased by $0.5 million, or
7%, over 1995 as a result of  improved  operating  results at the Orlando  World
Center.  Cash flow from operations of the Orlando World Center was sufficient to
pay all incentive management fees earned by the Manager in 1996 and 1995.

Base  management  fees. In accordance  with the Orlando World Center  Management
Agreement,  base management fees increased 5%, from $3.4 million in 1995 to $3.6
million in 1996, due to improved total sales at the Orlando World Center.

Interest  expense.  Interest expense  increased 1% from $21.9 million in 1995 to
$22.0  million  in  1996,  primarily  due  to the  Orlando  Mortgage  Debt  loan
modification  and extension in October 1995. The Orlando  Mortgage Debt interest
rate was increased from 7% to 8% in October 1995. The interest rate increase was
offset  slightly by  principal  payments on the  Orlando  Mortgage  Debt of $7.5
million in 1996.

Minority  interest  in  income.  Based  on its  50.5%  ownership  interest,  the
Partnership  controls the Harbor Beach Partnership and as a result, the accounts
of the Harbor Beach  Partnership are consolidated in the consolidated  financial
statements of the Partnership.  Minority  interest in income  represents the net
income from the Harbor Beach Partnership  allocable to the other general partner
in that Partnership.  Minority interest in income increased from $1.7 million in
1995 to $2.6 million in 1996,  primarily  due to the  increase in rental  income
from the Harbor Beach Hotel, as discussed above.

Net  income.  Net income for 1996  increased  $5.3  million,  or 40%,  over 1995
primarily due to higher Hotel  revenues and rental  income,  offset by increased
incentive  and base  management  fees and an increase  in  minority  interest in
income.

Capital Resources and Liquidity

Principal Sources and Uses of Cash

The  Partnership's  principal source of cash is from  operations.  Its principal
uses of cash are to fund the property  improvement  funds of the Hotels,  to pay
required principal  amortization of the mortgage debt and other debt incurred to
fund costs of  capital  improvements  at the  Hotels,  financing  costs and cash
distributions to the partners.

Total consolidated cash provided by operations was $31.8 million,  $27.6 million
and  $25.8  million  for the  years  ended  December  31,  1997,  1996 and 1995,
respectively.  Cash contributed to the property  improvement fund of the Hotels,
was $9.1 million, $8.7 million and $7.7 million for the years ended December 31,
1997,  1996 and 1995,  respectively.  Principal  repayments made on the mortgage
debt of the Hotels  totaled $8.5 million,  $8.9 million and $9.0 million for the
years ended December 31, 1997, 1996 and 1995, respectively. Payment of financing
costs  related to the  mortgage  debt of the  Partnership  Hotels  totaled  $2.0
million,  $40,000 and $2.3 million for the years ended  December 31, 1997,  1996
and 1995, respectively.  Cash distributed to the partners was $7.8 million, $5.0
million and $2.1 million for the years ended  December 31, 1997,  1996 and 1995,
respectively.  Cash  distributions  paid to minority interest were $2.0 million,
$2.1  million and $1.5 million for the years ended  December 31, 1997,  1996 and
1995, respectively.

Pursuant  to the  refinancing  of the Orlando  Mortgage  Debt,  the  Partnership
received proceeds of $152.0 million. Of the proceeds, $139.3 million was used to
repay the outstanding principal balance on the Orlando Mortgage Debt and accrued
interest,  $2.0  million  was used to pay  related  refinancing  costs  and $1.9
million was used to pay prepayment penalties. The remaining $8.8 million is held
by the Partnership as working capital.

During 1997, Marriott International Capital Corporation ("MICC"), a wholly-owned
subsidiary of MII,  advanced $3.5 million to the Orlando World Center to provide
financing for the rooms and suites  refurbishment.  Principal repayments to Host
Marriott  related to the Orlando  Ballroom Loan and the Orlando Rooms Renovation
Loan  totaled  $2.3  million,  $4.1 million and $2.7 million for the years ended
December 31, 1997,  1996 and 1995,  respectively.  Principal  repayments to MICC
related to the Harbor Beach Rooms  Renovation  Loan totaled $0.6  million,  $0.5
million and $0.5 million for each of the years ended December 31, 1997, 1996 and
1995.

The General Partner  believes that cash from  operations  will provide  adequate
funds  for  the  operational  needs  of the  Partnership  and the  Harbor  Beach
Partnership  for the  foreseeable  future.  The interest rates on the refinanced
Orlando  Mortgage Debt and the Harbor Beach Mortgage Debt are fixed at 7.48% and
9.13%, respectively. The Harbor Beach Mortgage Debt matures in the year 2000, at
which time the  loan-to-value  ratios and debt  service  coverage  of the Harbor
Beach Hotel is expected to enhance  the Harbor  Beach  Partnership's  ability to
secure replacement financing.

Property Improvement Funds

The  Orlando  World  Center  Management  Agreement  and the Harbor  Beach  Hotel
Operating Lease provide for the establishment of a property improvement fund for
each Hotel.  Pursuant to these agreements,  contributions to the funds are equal
to a  percentage  of total  sales of each Hotel and are used to provide  for the
funding  of routine  capital  expenditures  and the  replacement  of  furniture,
fixtures and equipment.  Upon maturity of the Orlando World Center Mortgage Debt
on June 16, 1995,  contributions to the Orlando World Center fund increased from
4% to 5% of total sales.  Total  contributions  to the Orlando World Center fund
were $6.4  million,  $6.0 million and $5.1 million for the years ended  December
31, 1997, 1996 and 1995, respectively. Total capital expenditures at the Orlando
World  Center were $7.9  million,  $8.1  million and $4.8  million for the years
ended December 31, 1997, 1996 and 1995, respectively. In addition, principal and
interest paid to MICC on the Orlando Rooms  Renovation Loan totaled  $100,000 in
1997.  The  balance of the  Orlando  World  Center  fund was $2.9  million as of
December 31, 1997.

Contributions to the Harbor Beach Hotel's property improvement fund are equal to
5% of total hotel sales. Total contributions to the Harbor Beach Hotel fund were
$2.7  million,  $2.7 million and $2.6  million for the years ended  December 31,
1997,  1996 and 1995,  respectively.  Total capital  expenditures  at the Harbor
Beach Hotel were $2.5 million, $1.6 million and $1.3 million for the years ended
December 31, 1997, 1996 and 1995, respectively.  The balance of the Harbor Beach
Hotel fund was $3.2 million as of December 31, 1997.

In 1996, the Orlando World Center completed the first phase of a two-phase rooms
renovation  project  that will  enhance the Orlando  World  Center's  ability to
compete in the highly  competitive and rapidly  expanding  Orlando  market.  The
second  phase of the Orlando  World  Center rooms  renovation  was  completed in
September  1997. To fund costs in excess of funds available in the Orlando World
Center property  improvement  fund,  MICC advanced the Partnership  $3.5 million
during 1997.  The loan  requires  payments of principal  and interest to be paid
from the Orlando World Center property  improvement fund. The loan bears a fixed
interest  rate of 9% and matures on June 16,  1999.  The  outstanding  principal
balance was $3.5 million on December 31, 1997. The General  Partner expects that
contributions  to the Orlando  World Center  property  improvement  fund will be
sufficient  to repay the advance from MII and will provide a sufficient  reserve
for the future capital repair and replacement needs of the Orlando World Center.

During the fourth  quarter of 1994,  the Harbor  Beach  Hotel  completed  a $4.4
million  guest  rooms and  suites  renovation.  Financing  for the  project  was
provided  from the Harbor Beach  Hotel's  property  improvement  fund and a $2.8
million  unsecured  loan from MICC. The loan carries a fixed rate of interest of
8% and is scheduled to mature on December  31,  1999.  Payment of principal  and
interest based upon a five-year  amortization  period commenced in January 1995.
Under  the  terms of the loan,  the debt  service  payments  are  included  as a
deduction in determining the fees paid to the Operating  Tenant.  As of December
31,  1997,  the  outstanding  principal  balance was $1.3  million.  The General
Partner  expects  that   contributions   to  the  Harbor  Beach  Hotel  property
improvement   fund  will  be  sufficient  for  the  future  capital  repair  and
replacement needs of the Harbor Beach Hotel.

Orlando Mortgage Debt

On January 12, 1993,  the  Partnership  completed a  refinancing  of the Orlando
World Center mortgage debt (the "Orlando  Mortgage  Debt").  The refinanced loan
carried a fixed interest rate of 6.705%  through  maturity on June 16, 1995, and
semi-annual principal amortization was required for the years 1993 through 1995.

The Orlando  Mortgage Debt matured on June 16, 1995.  Upon maturity of the debt,
the lender granted the  Partnership a forbearance  on the loan under which,  for
the period June 16, 1995 through October 31, 1995, the Partnership paid interest
monthly in arrears at a floating rate equal to the applicable Federal Funds rate
plus 225 basis  points.  During the  forbearance  period,  the weighted  average
interest  rate was 7.94%.  On October 31,  1995,  the  Partnership  successfully
completed a  modification  and  extension  of the  Orlando  Mortgage  Debt.  The
mortgage debt carried a fixed  interest rate of 8.44%.  Under the modified debt,
continued  semi-annual  amortization  of principal is required.  The loan was to
mature on June 16, 2000 with unamortized principal of $127.0 million due at that
time. In addition,  no debt service  guarantee was required to be provided.  The
costs associated with the modification and extension totaled  approximately $2.3
million and there were no excess  proceeds  from the  transaction  available for
distribution.  The entire  outstanding  principal  balance of $138.5 million was
repaid on December 31, 1997 with proceeds from the refinancing discussed below.

On December 31, 1997, the Partnership  completed the refinancing of the mortgage
debt. The new lenders  provided $152 million to pay the  outstanding  balance on
the existing mortgage and accrued interest of $139.3 million,  related financing
costs of $2.0  million,  a  prepayment  penalty  of $1.9  million  that has been
reflected as part of the  extraordinary  loss on the  accompanying  consolidated
statement  of  operations  and  the  remaining  $8.8  million  is  part  of  the
Partnership's working capital. The loan requires monthly payments of interest at
a fixed rate of 7.48% and principal  based on a 30-year  amortization  schedule.
The loan matures on January 1, 2008.
The  remaining  balance of $88 million is available for the  construction  costs
associated with a 500-room  expansion at the Orlando World Center. In connection
with the executed  commitment letter,  the Partnership  advanced $2.4 million to
the lender as a good faith deposit.  Upon completion of the $152 million portion
of the loan, the lender  returned  $600,000 of this deposit.  The remaining $1.8
million will be returned to the Partnership upon completion of construction. The
General  Partner is currently  working with the lender to finalize the documents
related to this construction loan.

Harbor Beach Mortgage Debt

The original $92.0 million Harbor Beach Mortgage Debt from an insurance  company
bore  interest at a fixed rate of 9.375% and  required  interest  only  payments
through July 1988 and monthly  payments of principal  and interest in the amount
of $765,000 thereafter until maturity on July 1, 1993. The Harbor Beach Mortgage
Debt matured with $89.2 million in principal and interest due at that time.  The
lender granted the Harbor Beach  Partnership a forbearance of the loan for a fee
of $165,000.  Under the agreement, the Harbor Beach Partnership continued to pay
the lender principal and interest at the contract rate of 9.375%.

On March 29, 1994, the Harbor Beach  Partnership  completed a  modification  and
extension of the Harbor Beach Mortgage Debt. The modified loan accrues  interest
at a fixed rate of 9.125% and is payable  monthly in arrears.  Interest only was
payable for the first twelve  payments  through and including April 1, 1995. The
difference between the interest only payment and $772,600 (the "Payment Amount")
was  contributed  to an escrow account (the "Capital  Reserve  Escrow") with the
lender to fund  capital  improvements  at the Harbor  Beach  Hotel.  The Payment
Amount  represents the amount  necessary to amortize the  outstanding  principal
balance as of March 29, 1994, over a 22-year effective  amortization period. The
Harbor Beach Mortgage Debt matures on May 1, 2000 and is  collateralized  by all
property  and assets of the Harbor Beach Hotel.  No debt service  guarantee  was
provided.  Interest expense was $7.7 million,  $7.9 million and $8.0 million for
the years ended December 31, 1997, 1996 and 1995, respectively.  The outstanding
Harbor Beach  Mortgage Debt  principal  balance as of December 31, 1997 and 1996
was $84.0 million and $85.5 million, respectively.

Orlando Ballroom Loan

During 1990, Host Marriott  agreed to provide  interim  financing of up to $14.0
million to fund the  construction  of a new ballroom and exhibition  hall at the
Orlando World Center.  Construction  was completed in February 1990. On December
31, 1990,  the interim  financing  was  converted to a permanent  loan from Host
Marriott with $13.2 million advanced.  On June 16, 1992, in conjunction with the
refinancing  of the  Orlando  Mortgage  Debt,  the  Orlando  Ballroom  Loan  was
converted to a revolving  line of credit with a floating  interest rate equal to
the Bankers Trust  Company prime rate.  Payment of principal and interest on the
Orlando  Ballroom  Loan is  subordinate  to the payment of amounts due under the
Orlando  Mortgage  Debt,  repayment of any  outstanding  debt service  guarantee
advances and payment of the first 50% of incentive management fees to MII. As of
December 31, 1996,  the  outstanding  principal  balance was $2.3  million.  The
remaining outstanding principal was paid on June 24, 1997. At June 24, 1997, the
interest rate was 8.5%. The weighted  average interest rate was 8.4% for January
1, 1997 through June 24, 1997, 8.3% for 1996 and 8.8% for 1995.

Orlando Rooms Renovation Loan

During 1997, the  Partnership  entered into a loan agreement (the "Orlando Rooms
Renovation Loan") with Marriott  International  Capital Corporation  ("MICC"), a
wholly-owned  subsidiary  of  MII,  in  conjunction  with  a  rooms  and  suites
refurbishment at the Orlando World Center.  The loan provided  financing of $3.5
million.  The loan  requires  payments of principal and interest to be paid from
the Orlando World Center property  improvement fund. This unsecured loan carries
a fixed  interest  rate of 9% and  matures  on June 16,  1999.  The  outstanding
principal balance was $3,472,000 on December 31, 1997.

Inflation

For the three fiscal years ended  December 31, 1997,  the rate of inflation  has
been relatively low and,  accordingly,  has not had a significant  impact on the
Partnership's  consolidated  revenues  and  net  income.  The  Manager  and  the
Operating Tenant are generally able to pass through increased costs to customers
through  higher room rates.  In 1997,  the increase in average room rates at the
Hotels  exceeded  those of direct  competitors  as well as the general  level of
inflation.  As stated  above,  the Orlando  Mortgage  Debt and the Harbor  Beach
Mortgage Debt bear fixed interest  rates,  thereby  eliminating  exposure to the
impact of future increases in interest rates.

Seasonality

Demand,  and thus  occupancy and room rates,  is affected by normally  recurring
seasonal  patterns.  Demand  tends to be higher  during the  months of  November
through April than during the remainder of the year. This  seasonality  tends to
affect the results of  operations,  increasing  the  revenue  and rental  income
during  these  months.  In  addition,  this  seasonality  may also  increase the
liquidity of the Partnership during these months.
<PAGE>
ITEM 8.   FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

      Index                                                              Page

      Report of Independent Public Accountants.........................   22

      Consolidated Statement of Operations.............................   23

      Consolidated Balance Sheet.......................................   24

      Consolidated Statement of Cash Flows.............................   25

      Statement of Changes in Partners' Capital (Deficit)..............   26

      Notes to Consolidated Financial Statements.......................   27

<PAGE>
                    Report of Independent Public Accountants



TO THE PARTNERS OF MARRIOTT HOTEL PROPERTIES LIMITED PARTNERSHIP:

We have audited the  accompanying  consolidated  balance sheet of Marriott Hotel
Properties Limited Partnership (a Delaware limited partnership) and subsidiaries
as of December 31, 1997 and 1996,  and the related  consolidated  statements  of
operations,  changes in partners'  capital  (deficit) and cash flows for each of
the  three  years  in the  period  ended  December  31,  1997.  These  financial
statements  and the  schedule  referred to below are the  responsibility  of the
General  Partner's  management.  Our  responsibility is to express an opinion on
these  financial  statements and this schedule  based on our audits.  We did not
audit the 1995  financial  statements of  Lauderdale  Beach  Association,  which
statements  reflect total assets and total revenues of 25 percent and 29 percent
in 1995, respectively, of the consolidated totals. Those statements were audited
by other auditors whose report has been furnished to us and our opinion, insofar
as it relates to the amounts  included for that  entity,  is based solely on the
report of the other auditors.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards.  Those standards  require that we plan and perform an 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 and the report of other auditors provide a reasonable
basis for our opinion.

In our  opinion,  based on our  audits  and the  report of other  auditors,  the
consolidated  financial  statements  referred to above  present  fairly,  in all
material  respects,  the financial position of Marriott Hotel Properties Limited
Partnership  and  subsidiaries as of December 31, 1997 and 1996, and the results
of their  operations  and their  cash  flows for each of the three  years in the
period ended December 31, 1997, in conformity with generally accepted accounting
principles.

Our  audits  were  made for the  purpose  of  forming  an  opinion  on the basic
financial  statements  taken as a whole.  The  schedule  listed  in the index at
14(a)(2) is  presented  for the purpose of  complying  with the  Securities  and
Exchange  Commission's  rules and is not part of the basic financial  statements
and, in our opinion,  fairly states in all material  respects the financial data
required to be set forth therein in relation to the basic  financial  statements
taken as a whole.



                                                            ARTHUR ANDERSEN LLP

Washington, D.C.
March 11, 1998
<PAGE>
                      Consolidated Statement of Operations
         Marriott Hotel Properties Limited Partnership and Subsidiaries
              For the Years Ended December 31, 1997, 1996 and 1995
                     (in thousands, except per Unit amounts)

<TABLE>
                                                                           1997              1996             1995     
<S>                                                                    <C>              <C>               <C>  
REVENUES
   Hotel (Note 3)......................................................$      53,574    $      50,523     $      47,251
   Rental income (Note 8)..............................................       21,637           21,311            19,747
   Interest and other..................................................          803              919               679
                                                                              76,014           72,753            67,677

OPERATING COSTS AND EXPENSES
   Interest (including interest paid to related parties of $0.3 million,
     $0.7 million and $1.0 million in 1997, 1996 and 1995, respectively)      20,842           22,007            21,864
   Depreciation and amortization.......................................       10,601            9,693            11,739
   Incentive management fees to MII and affiliates.....................        9,308            7,518             7,047
   Base management fees to MII and affiliates..........................        3,846            3,609             3,431
   Property taxes......................................................        3,336            3,059             3,104
   Ground rent, insurance and other....................................        6,025            5,770             5,624

                                                                              53,958           51,656            52,809

INCOME BEFORE EXTRAORDINARY ITEM.......................................       22,056           21,097            14,868

EXTRAORDINARY ITEM:
   Loss on extinguishment of debt......................................       (3,061)               -                 -

INCOME BEFORE MINORITY INTEREST........................................       18,995           21,097            14,868

MINORITY INTEREST IN INCOME............................................       (2,579)          (2,648)           (1,718)

NET INCOME ............................................................$      16,416    $      18,449     $      13,150

ALLOCATION OF NET INCOME
   General Partner.....................................................$         164    $         184     $         132
   Limited Partners....................................................       16,252           18,265            13,018

                                                                       $      16,416  $        18,449     $      13,150

INCOME BEFORE EXTRAORDINARY ITEM PER
   LIMITED PARTNER UNIT (1,000 Units)..................................$      21,835    $      20,886     $      14,719

NET INCOME PER LIMITED PARTNER UNIT (1,000 Units)......................$      16,252    $      18,265     $      13,018

</TABLE>









The  accompanying  notes are an integral  part of these  consolidated  financial
statements.
<PAGE>

                           Consolidated Balance Sheet
         Marriott Hotel Properties Limited Partnership and Subsidiaries
                           December 31, 1997 and 1996
                                 (in thousands)
<TABLE>
                                                                                           1997             1996     

<S>                                                                                   <C>               <C>                  
ASSETS
   Property and equipment, net........................................................$     222,216     $     222,491
   Minority interest..................................................................       10,042            10,641
   Due from Marriott International, Inc. and affiliates...............................        7,912             9,114
   Property improvement funds.........................................................        6,056             3,542
   Deferred financing costs, net......................................................        2,130             1,787
   Loan deposit.......................................................................        1,800                 -
   Prepaid ground rent ...............................................................          259               259
   Cash and cash equivalents..........................................................       10,694             1,607

                                                                                      $     261,109   $       249,441

LIABILITIES AND PARTNERS' CAPITAL
   Mortgage debt......................................................................$     235,946     $     230,959
   Notes payable and amounts due to Marriott International, Inc. and affiliates.......        4,987             4,106
   Accounts payable and accrued interest..............................................          196               802
   Note payable and amounts due to Host Marriott Corporation..........................          132             2,405

        Total Liabilities.............................................................      241,261           238,272

   PARTNERS' CAPITAL
      General Partner
        Capital contribution..........................................................        1,010             1,010
        Capital distributions.........................................................         (590)             (512)
        Cumulative net losses.........................................................         (113)             (277)

                                                                                                307               221
      Limited Partners
        Capital contributions, net of offering costs of $10,978.......................       89,022            89,022
        Investor notes receivable.....................................................            -               (47)
        Capital distributions.........................................................      (58,324)          (50,618)
        Cumulative net losses.........................................................      (11,157)          (27,409)

                                                                                              19,541           10,948

        Total Partners' Capital.......................................................        19,848           11,169

                                                                                      $      261,109   $      249,441
</TABLE>










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

<PAGE>
                      Consolidated Statement of Cash Flows
         Marriott Hotel Properties Limited Partnership and Subsidiaries
              For the Years Ended December 31, 1997, 1996 and 1995
                                 (in thousands)

<TABLE>
                                                                                   1997           1996            1995  
<S>                                                                             <C>            <C>            <C>       
OPERATING ACTIVITIES
  Net income ...................................................................$   16,416     $    18,449    $    13,150
  Extraordinary item............................................................     3,061               -              -
  Income before extraordinary item..............................................    19,477          18,449         13,150
  Noncash items:
    Depreciation and amortization...............................................    10,601           9,693         11,739
    Minority interest in income.................................................     2,579           2,648          1,718
    Amortization of deferred financing costs as interest........................       519             519          1,041
    Loss on disposal of property and equipment..................................         -               6             48
  Changes in operating accounts:
    Payment of deferred incentive management fees...............................    (2,046)         (1,474)        (1,972)
    Due from Marriott International, Inc........................................     1,202          (1,964)          (360)
    Accounts payable and accrued interest.......................................      (595)           (292)           325
    Due to Host Marriott Corporation............................................        21              47             62
    Prepaid ground rent and other receivables...................................         -               -              4

       Cash provided by operating activities....................................    31,758          27,632         25,755

INVESTING ACTIVITIES
  Additions to property and equipment...........................................   (10,326)         (9,732)        (6,123)
  Changes in property improvement funds.........................................    (2,514)            821         (1,748)
  Withdrawal from capital reserve escrow........................................         -               -            949

       Cash used in investing activities........................................   (12,840)         (8,911)        (6,922)

FINANCING ACTIVITIES
  Proceeds from mortgage debt...................................................   152,000               -              -
  Repayments of mortgage debt and capital lease obligations.....................  (147,013)         (8,901)        (8,970)
  Capital distributions to partners.............................................    (7,777)         (5,007)        (2,105)
  Proceeds from (repayments of) notes payable to Marriott International, Inc....     2,909            (486)          (485)
  Repayments to Host Marriott Corporation.......................................    (2,294)         (4,126)        (2,727)
  Payment of financing costs....................................................    (2,004)            (40)        (2,254)
  Capital distributions to minority interest....................................    (1,980)         (2,104)        (1,485)
  Payment of prepayment penalty.................................................    (1,919)              -              -
  Payment of loan deposit.......................................................    (1,800)              -              -
  Collection of investor notes receivable.......................................        47               -              -

       Cash used in financing activities........................................    (9,831)        (20,664)       (18,026)

INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS................................$    9,087     $    (1,943)   $       807

CASH AND CASH EQUIVALENTS at beginning of year..................................     1,607           3,550          2,743

CASH AND CASH EQUIVALENTS at end of year........................................$   10,694     $     1,607    $     3,550

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
       Cash paid for mortgage and other interest................................$   20,894     $    21,390    $    20,893

</TABLE>
The  accompanying  notes are an integral  part of these  consolidated  financial
statements.

<PAGE>
               Statement of Changes in Partners' Capital (Deficit)
         Marriott Hotel Properties Limited Partnership and Subsidiaries
              For the Years Ended December 31, 1997, 1996 and 1995
                                 (in thousands)

<TABLE>
                                                             General               Limited
                                                             Partner              Partners                Total      
<S>                                                    <C>                   <C>                   <C>              
Balance, December 31, 1994.............................$              (24)   $          (13,287)   $          (13,311)

   Net income..........................................               132                13,018                13,150

   Capital distributions...............................               (21)               (2,084)               (2,105)

Balance, December 31, 1995.............................                87                (2,353)               (2,266)

   Net income..........................................               184                18,265                18,449

   Capital distributions...............................               (50)               (4,964)               (5,014)

Balance, December 31, 1996.............................               221                10,948                11,169

   Net income..........................................               164                16,252                16,416

   Investor note payments..............................                 -                    47                    47

   Capital distributions...............................               (78)               (7,706)               (7,784)

Balance, December 31, 1997.............................$              307    $           19,541    $           19,848


</TABLE>























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

<PAGE>
                   Notes to Consolidated Financial Statements
         Marriott Hotel Properties Limited Partnership and Subsidiaries
                           December 31, 1997 and 1996


NOTE 1.         THE PARTNERSHIP

Description of the Partnership

Marriott Hotel Properties Limited  Partnership (the  "Partnership"),  a Delaware
limited partnership,  was formed on August 22, 1984, to acquire,  construct, own
and operate the  1,503-room  Marriott  Orlando  World Center Hotel (the "Orlando
World  Center").  The Orlando  World  Center is managed as part of the  Marriott
Hotels, Resorts and Suites full-service hotel system by Marriott  International,
Inc. (the "Manager" or "MII").

Between  November 1, 1985 and  November  27, 1985 (the  "Closing  Date"),  1,000
limited partnership interests (the "Units"),  representing a 99% interest in the
Partnership,  were  sold in a  private  placement.  The  limited  partners  paid
$10,000,000  in cash on the Closing Date with the  remainder  due in five annual
installments through May 15, 1990. The limited partners' obligations to make the
installment  payments were evidenced by promissory  notes  totaling  $45,350,000
payable to the  Partnership  and secured by the Units.  The  general  partner is
Hotel  Properties  Management,  Inc. (the  "General  Partner"),  a  wholly-owned
subsidiary of Host Marriott Corporation, with a 1% general partnership interest.

On the Closing Date, the Partnership  purchased from affiliates of Host Marriott
(i) a 99% limited  partnership  interest  in the Warner  Center  Marriott  Hotel
Limited Partnership (the "Warner Center Partnership"),  which owned the 473-room
Warner  Center  Marriott  Hotel (the  "Warner  Center  Hotel")  in Los  Angeles,
California and (ii) a 49% general partnership interest in, and a loan receivable
of  $3,680,000   from,   Lauderdale   Beach   Association   (the  "Harbor  Beach
Partnership"),  a general partnership that owns Marriott's 624-room Harbor Beach
Resort (the "Harbor Beach  Hotel") in Ft.  Lauderdale,  Florida.  As a result of
certain  transactions,  the  Partnership now owns a 50.5% interest in the Harbor
Beach Partnership.  The Harbor Beach Hotel is leased to Marriott Hotel Services,
Inc. (the "Operating Tenant"), a wholly-owned subsidiary of MII. On November 17,
1993,  the lender  foreclosed on the Warner Center Hotel.  The  foreclosure  was
followed by the dissolution of the Warner Center Partnership.

On January 14, 1997, MHP Acquisition Corporation (the "Company"), a wholly-owned
subsidiary of Host  Marriott,  completed a tender offer for limited  partnership
units in the  Partnership.  The Company  purchased 463.75 units for an aggregate
consideration  of  $37.1  million  or  $80,000  per  unit.  Additionally,  in  a
Partnership vote held in conjunction with the tender offer, the limited partners
approved all of the proposed  amendments to the partnership  agreement that were
conditions  to the tender offer.  Subsequent  to the tender  offer,  the Company
purchased an additional 8 units on March 29, 1997 and one unit on June 21, 1997.
Combined with its prior ownership  position,  Host Marriott now indirectly owns,
through affiliates, 49.33% of the Partnership.

Partnership Allocations and Distributions

The Partnership  generally  allocates net profits and losses, cash available for
distribution  and tax credits as follows:  (i) first,  1% to the General Partner
and 99% to the  limited  partners  until  cumulative  distributions  of sale and
refinancing proceeds ("Capital Receipts") equal to 50% of capital  contributions
have been  distributed;  (ii) next,  15% to the  General  Partner and 85% to the
limited partners until cumulative distributions of Capital Receipts equal to all
capital  contributions have been distributed;  and (iii) thereafter,  30% to the
General Partner and 70% to the limited partners.

Capital  Receipts not retained by the Partnership  will generally be distributed
(i) first, 1% to the General  Partner and 99% to the limited  partners until the
General Partner and the limited  partners  (collectively  the  "Partners")  have
received  cumulative  distributions  of Capital  Receipts equal to their capital
contributions;  and (ii)  thereafter,  30% to the General Partner and 70% to the
limited partners.

Gains are  generally  allocated (i) first,  to Partners  with  negative  capital
accounts,  (ii) next,  in amounts  necessary  to bring  each  Partner's  capital
account  balance  equal to their  invested  capital,  defined  as the  excess of
paid-in capital contributions over cumulative distributions of Capital Receipts,
and  (iii)  thereafter,  30% to  the  General  Partner  and  70% to the  limited
partners.  

Upon the sale of substantially all of the assets,  gains and sales proceeds will
be  distributed  based on a specific  allocation,  as stated in the  partnership
agreement, in order to provide the limited partners (if proceeds are sufficient)
a 15% cumulative return, as defined,  to the extent not previously received from
cash distributions.

For financial reporting purposes, net losses of the Partnership are allocated 1%
to the General Partner and 99% to the limited partners.

The Harbor  Beach  Partnership  generally  allocates  profits and  losses,  cash
distributions,  gains and losses, and Capital Receipts in the ratio of ownership
interests.

NOTE 2.         SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Accounting

The Partnership's  records are maintained on the accrual basis of accounting and
its fiscal year coincides with the calendar year.

Use of Estimates

The preparation of financial  statements in conformity  with generally  accepted
accounting principles requires management to make estimates and assumptions that
affect  the  reported  amounts  of assets  and  liabilities  and  disclosure  of
contingent  assets and  liabilities at the date of the financial  statements and
the  reported  amounts of revenues  and expenses  during the  reporting  period.
Actual results could differ from those estimates.

Working Capital and Supplies

Pursuant  to the  terms of the  management  agreement  discussed  in Note 8, the
Partnership is required to provide the Manager with working capital and supplies
to meet the operating  needs of the Orlando World Center.  The Manager  converts
cash advanced by the Partnership into other forms of working capital  consisting
primarily of operating  cash,  inventories,  and trade  receivables and payables
which are maintained and controlled by the Manager.  Upon the termination of the
management  agreement,  the Manager is required to convert  working  capital and
supplies  into  cash and  return  it to the  Partnership.  As a result  of these
conditions, the individual components of working capital and supplies controlled
by the Manager are not reflected in the accompanying consolidated balance sheet.
As of December 31, 1997 and 1996,  $4,707,000  has been  advanced to the Manager
for  working  capital  and  supplies  which is  included  in Due  from  Marriott
International, Inc. on the accompanying consolidated balance sheet. The supplies
advanced to the Manager are recorded at their estimated net realizable value. As
of  December  31,  1997  and  1996,  accumulated  amortization  related  to  the
revaluation of these supplies totaled $762,000.

Revenues and Expenses

Hotel Revenues  represents  house profit from the Orlando World Center since the
Partnership has delegated  substantially all of the operating  decisions related
to the  generation  of house profit of the Orlando  World Center to the Manager.
House profit reflects hotel  operating  results which flow to the Partnership as
property owner and represents  gross hotel sales less  property-level  expenses,
excluding  depreciation and  amortization,  base and incentive  management fees,
real and personal  property  taxes,  ground and  equipment  rent,  insurance and
certain  other  costs,  which  are  disclosed  separately  in  the  consolidated
statement of operations (see Note 3).

On November 20, 1997,  the Emerging  Issues Task Force ("EITF") of the Financial
Accounting  Standards  Board reached a consensus on EITF 97-2,  "Application  of
FASB  Statement No. 94 and APB Opinion No. 16 to Physician  Practice  Management
Entities and Certain Other Entities with Contractual  Management  Arrangements."
EITF 97-2 addresses the  circumstances in which a management  entity may include
the revenues and expenses of a managed entity in its financial statements.

The  Partnership is assessing the impact of EITF 97-2 on its policy of excluding
the  property-level  revenues  and  operating  expenses  of the Hotels  from its
consolidated statements of operations (see Note 3). If the Partnership concludes
that EITF 97-2  should be  applied to the  Hotels,  it would  include  operating
results of those managed  operations in its consolidated  financial  statements.
Application of EITF 97-2 to consolidated  financial statements as of and for the
year ended  December 31, 1997,  would have increased both revenues and operating
expenses  by  approximately  $74.6  million  and  would  have had no  impact  on
operating profit or net income.

Principles of Consolidation

The  consolidated  financial  statements  for the years ended December 31, 1997,
1996 and 1995  include the  accounts  of the  Partnership  and the Harbor  Beach
Partnership  (collectively the  "Partnerships").  The 49.5% general  partnership
interest in the Harbor Beach Partnership owned by an unrelated party is reported
as minority  interest.  All significant  intercompany  balances and transactions
have been eliminated.

Property and Equipment

Property and equipment is recorded at cost.  Depreciation  and  amortization are
computed  using the  straight-line  method over the following  estimated  useful
lives  of the  assets,  less a 10%  estimated  residual  value  on the  original
building cost and land improvements related to the Orlando World Center:

                    Land improvements             40 to 50 years
                    Building and improvements     40 to 50 years
                    Leasehold improvements        40 years
                    Furniture and equipment       3 to 10 years

All  property  and  equipment  is  pledged as  security  for the  mortgage  debt
described in Note 6.

The Partnership and the Harbor Beach Partnership  assess the impairment of their
real estate properties based on whether estimated future  undiscounted cash flow
from such  properties on an  individual  hotel basis will be less than their net
book  value.  If a property  is  impaired,  its basis is adjusted to fair market
value.

Deferred Financing Costs

Prior  to  1997,  deferred  financing  costs  consisted  of  costs  incurred  in
connection with the October 31, 1995  refinancing of the Orlando  Mortgage Debt,
described in Note 6. Deferred  financing costs  associated with this refinancing
totaled $2,316,000. On December 31, 1997, the Partnership refinanced the Orlando
Mortgage Debt and incurred financing costs of $2,004,000. The deferred financing
costs are amortized over the period of the debt using the  straight-line  method
which  approximates  the  effective  interest  rate  method.  The  net  deferred
financing  costs  associated  with  the  1995  refinancing  of  $1,142,000  were
amortized  on December 31, 1997 and are  reflected as part of the  extraordinary
loss on the  consolidated  statement of  operations.  Deferred  financing  costs
associated with the restructuring of the Harbor Beach Mortgage Debt (see Note 6)
amounted to $350,000.  Accumulated  amortization of deferred financing costs was
$224,000 and $879,000 at December 31, 1997 and 1996, respectively.

Cash and Cash Equivalents

The Partnership considers all highly liquid investments with a maturity of three
months or less at date of purchase to be cash equivalents.

Income Taxes

Provision  for  Federal  and  state  income  taxes  has  not  been  made  in the
accompanying  financial  statements  since the  Partnership  does not pay income
taxes, but rather  allocates its profits and losses to the individual  partners.
Significant  differences  exist between the net income for  financial  reporting
purposes  and the net income  reported in the  Partnership's  tax return.  These
differences  are  due  primarily  to  the  use,  for  income  tax  purposes,  of
accelerated  depreciation  methods,  shorter  depreciable  lives of the  assets,
differences in the timing of the  recognition  of base and incentive  management
fee expense and the  expensing of certain  costs  incurred  during  construction
which have been  capitalized  in the  accompanying  financial  statements.  As a
result of these  differences,  the  excess  of the tax basis in net  Partnership
liabilities  over the net  liabilities  reported in the  accompanying  financial
statements amounted to $109,961,000 and $100,739,000 as of December 31, 1997 and
1996, respectively.
<PAGE>
Statement of Financial Accounting Standards

In 1996, the Partnership  adopted  Statement of Financial  Accounting  Standards
("SFAS") No. 121  "Accounting  for the  Impairment of Long-Lived  Assets and for
Long-Lived  Assets to Be Disposed  Of."  Adoption of SFAS No. 121 has not had an
effect on the consolidated financial statements.

NOTE 3.         HOTEL REVENUES

Hotel Revenues  consist of hotel operating  results for the Orlando World Center
for the three years ended December 31, 1997 (in thousands):                 
<TABLE>      
                                                                             1997            1996             1995

<S>                                                                  <C>              <C>               <C>              
HOTEL SALES
    Rooms............................................................$      64,277    $      59,289     $      56,881
    Food and beverage................................................       51,424           47,852            45,708
    Other............................................................       12,517           13,157            11,762
                                                                           128,218          120,298           114,351
HOTEL EXPENSES
    Departmental Direct Costs
       Rooms.........................................................       12,801           12,201            11,665
       Food and beverage.............................................       32,391           29,968            28,784
    Other hotel operating expenses...................................       29,452           27,606            26,651
                                                                            74,644           69,775            67,100

HOTEL REVENUES.......................................................$      53,574    $      50,523     $      47,251
</TABLE>

NOTE 4.        PROPERTY AND EQUIPMENT

Property  and  equipment  consists  of  the  following  as of  December  31  (in
thousands):                  
<TABLE>                                                                         
                                                                                              1997               1996
<S>                                                                                   <C>               <C>  
Land and improvements.................................................................$      31,074     $      31,074
Building and improvements.............................................................      152,560           152,361
Leasehold improvements................................................................       82,871            80,841
Furniture and equipment...............................................................       77,943            69,846
                                                                                            344,448           334,122
Less accumulated depreciation.........................................................     (122,232)         (111,631)
                                                                                      $     222,216     $     222,491
</TABLE>
NOTE 5.         ESTIMATED FAIR VALUE OF FINANCIAL INSTRUMENTS

The estimated  fair values of financial  instruments  are shown below.  The fair
values of financial  instruments  not included in this table are estimated to be
equal to their carrying amounts (in thousands):
<TABLE>
                                                            As of December 31, 1997         As of December 31, 1996  
                                                                            Estimated                      Estimated
                                                            Carrying          Fair         Carrying          Fair
                                                             Amount           Value         Amount           Value   
                                                                                (in thousands)
<S>                                                      <C>             <C>             <C>             <C>            
Mortgage debt............................................$     235,946   $    237,725    $    230,959    $    233,468

Note payable due to Host Marriott Corporation............$           -   $          -    $      2,294    $      2,294

Incentive management fees payable to
   Marriott International, Inc...........................$           -   $          -    $      2,046    $      2,046

Notes payable due to Marriott International, Inc.........$       4,802   $      4,748    $      1,893    $      1,847
</TABLE>
The estimated  fair value of mortgage debt is based on the expected  future debt
service payments discounted at estimated market rates. Notes payable due to Host
Marriott Corporation and Marriott  International,  Inc. and incentive management
fees  payable to Marriott  International,  Inc. are valued based on the expected
future payments from operating cash flow discounted at risk adjusted rates.

NOTE 6.         DEBT
The Partnerships  have entered into various long-term loan agreements to provide
non-recourse   mortgage  financing  for  the  Hotels.   Combined  mortgage  debt
maturities, at December 31, 1997 are (in thousands):

                        1998....................................$        2,965
                        1999....................................         3,346
                        2000....................................        82,049
                        2001....................................         1,748
                        2002....................................         1,884
                        Thereafter..............................       143,954
        
                                                                $      235,946

Orlando Mortgage

On January 12, 1993 (the "Closing  Date"),  the General  Partner  refinanced the
Orlando World Center mortgage debt (the "Orlando Mortgage Debt"). On the Closing
Date, the  Partnership  paid $29.3 million to the lender which was applied $12.0
million to the  outstanding  principal  balance,  $13.5  million to interest due
through  the  Closing  Date and $3.8  million to  financing  costs.  The Orlando
Mortgage  Debt  carried  a  fixed  rate  of  interest  of  6.705%  and  required
semi-annual principal  amortization totaling $22 million through its maturity on
June 16, 1995 (the "Maturity Date").

On the Maturity Date,  the lender  granted the  Partnership a forbearance on the
loan extending it from June 16, 1995 through  October 31, 1995. The  Partnership
paid  interest  monthly in arrears  at a floating  rate equal to the  applicable
Federal Funds rate plus 225 basis points.  During the  forbearance  period,  the
weighted  average  interest rate was 7.94%. On October 31, 1995, the Partnership
successfully  completed a  modification  and  extension of the Orlando  Mortgage
Debt.  The mortgage  debt carried a fixed rate of interest of 8.44% and required
semi-annual  amortization  of principal.  The loan was due to mature on June 16,
2000 with  unamortized  principal  of $127.0  million due at that time.  No debt
service  guarantee was provided.  As of December 31, 1997 and December 31, 1996,
the  outstanding   principal   balance  was   $138,479,000   and   $145,479,000,
respectively.  The outstanding principal balance was repaid on December 31, 1997
with proceeds from the refinancing discussed below.

On October 31, 1997, the General Partner  executed a commitment  letter with two
new lenders to refinance the Orlando World Center's  mortgage debt. The new loan
provides a total borrowing capacity of $240 million.

On December 31, 1997, the Partnership  completed the refinancing of the mortgage
debt. The new lenders  provided $152 million to pay the  outstanding  balance on
the existing mortgage and accrued interest of $139.3 million,  related financing
costs of $2.0  million,  a  prepayment  penalty  of $1.9  million  that has been
reflected as part of the  extraordinary  loss on the  accompanying  consolidated
statement  of  operations  and  the  remaining  $8.8  million  is  part  of  the
Partnership's working capital. The loan requires monthly payments of interest at
a fixed rate of 7.48% and principal  based on a 30-year  amortization  schedule.
The loan matures on January 1, 2008.

The  remaining  balance of $88 million is available for the  construction  costs
associated with a 500-room  expansion at the Orlando World Center. In connection
with the executed  commitment letter,  the Partnership  advanced $2.4 million to
the lender as a good faith deposit.  Upon completion of the $152 million portion
of the loan, the lender  returned  $600,000 of this deposit.  The remaining $1.8
million will be returned to the Partnership upon completion of construction. The
General  Partner is currently  working with the lender to finalize the documents
related to this construction loan.

The refinanced mortgage debt is secured by the Orlando World Center, the land on
which the Orlando  World Center and golf course are located and an assignment of
certain operating agreements.
<PAGE>
Harbor Beach Mortgage

The original Harbor Beach loan agreement provided $86.6 million for construction
of the Harbor Beach Hotel.  On June 30, 1986,  this debt was  refinanced  with a
major insurance  company.  The $92 million  replacement  loan (the "Harbor Beach
Mortgage Debt") bore interest at a fixed rate of 9.375% and required payments of
interest  only through July 1988 and monthly  payments of principal and interest
in the amount of  $765,000  thereafter  until  maturity  on July 1,  1993.  Upon
maturity,  the lender granted the Harbor Beach  Partnership a forbearance of the
loan for a fee of $165,000.  Under the forbearance  agreement,  the Harbor Beach
Partnership  continued to pay the lender  through  March 29,  1994,  payments of
principal and interest in accordance with the terms of the Harbor Beach Mortgage
Debt.

On March 29, 1994 (the "Closing Date"),  the Harbor Beach Partnership  completed
the  restructuring of the Harbor Beach Mortgage Debt. The restructured  mortgage
debt carries a fixed rate of interest of 9.125% (the "Contract  Interest  Rate")
and is payable monthly in arrears.  Interest only at the Contract  Interest Rate
was due and payable for the first twelve payments through and including April 1,
1995. For the period from the Closing Date through April 1, 1995, the difference
between the  interest  only  payment and  $772,600  (the  "Payment  Amount") was
contributed to an escrow account with the lender to fund capital improvements at
the Harbor Beach Hotel.  The Payment Amount  represents the amount  necessary to
amortize the  outstanding  principal  balance,  as of the Closing  Date,  over a
22-year  effective  amortization  period.  The loan matures on May 1, 2000.  The
restructured  mortgage debt is  collateralized by all property and assets of the
Harbor Beach Hotel. No debt service  guarantee was provided.  As of December 31,
1997  and  1996,  the   outstanding   principal   balance  was  $83,946,000  and
$85,480,000, respectively.

Orlando Ballroom Loan

During 1990,  Host  Marriott  agreed to provide  interim  financing of up to $14
million to fund the  construction  of a new ballroom and exhibition  hall at the
Orlando World Center.  Construction  was completed in February 1990. On December
31, 1990,  the interim  financing  was  converted to a permanent  loan from Host
Marriott  with $13.2  million  advanced.  Interest  only,  at the Bankers  Trust
Company  prime rate,  was payable  from the  Partnership's  cash flow after debt
service.  On June 16, 1992, in conjunction  with the  refinancing of the Orlando
Mortgage  Debt,  the Orlando  ballroom loan was converted  from a term loan to a
revolving  line of credit  with a floating  interest  rate equal to the  Bankers
Trust  Company prime rate. As of December 31, 1996,  the  outstanding  principal
balance was $2,294,000.  The remaining outstanding principal balance was paid in
full on June 24, 1997.  The weighted  average  effective  interest  rate for the
period  from  January 1, 1997  through  June 24,  1997 and for the years  ended
December  31, 1996 and 1995 was 8.4%,  8.3% and 8.8%,  respectively  (rate as of
June 24, 1997 and December 31, 1996 was 8.5% and 8.3%, respectively).

Orlando Rooms Renovation Loan

During 1997, the  Partnership  entered into a loan agreement (the "Orlando Rooms
Renovation Loan") with Marriott  International  Capital Corporation  ("MICC"), a
wholly-owned  subsidiary  of  MII,  in  conjunction  with  a  rooms  and  suites
refurbishment at the Orlando World Center.  The loan provided  financing of $3.5
million.  The loan  requires  payments of principal and interest to be paid from
the Orlando World Center property  improvement fund. This unsecured loan carries
a fixed  interest  rate of 9% and  matures  on June 16,  1999.  The  outstanding
principal balance was $3,472,000 on December 31, 1997.

Harbor Beach Rooms Renovation Loan

On July 21, 1994,  the Harbor Beach  Partnership  entered into a loan  agreement
with MICC in  conjunction  with a rooms and suites  refurbishment  at the Harbor
Beach Hotel.  The loan provided  financing of up to $2.8  million,  plus accrued
interest  through  December 31, 1994, to fund costs in excess of funds available
in the Harbor Beach Partnership's property improvement fund. This unsecured loan
carries a fixed rate of interest of 8%. Accrued  interest  totaling  $64,000 was
rolled into the  principal  balance at December 31, 1994.  Payments of principal
and interest  based upon a five-year  amortization  period  commenced in January
1995.  Under the terms of the loan, the debt service  payments are included as a
deduction in determining the fees paid to the Operating  Tenant, as described in
Note 8. As of December 31, 1997 and 1996, the outstanding  principal balance was
$1,330,000 and $1,893,000,  respectively.  Interest earned by MICC was $128,000,
$171,000 and $211,000 in 1997, 1996 and 1995, respectively.

<PAGE>
NOTE 7.         LEASES

The Harbor Beach  Partnership,  through an  assignment of a lease on January 15,
1982,  acquired all rights to a 99-year lease with a 25-year  renewal option for
the land on which the Harbor  Beach Hotel is  located.  On April 28,  1993,  the
lessor sold its rights under the lease to an unrelated  party. A provision under
the  sale of the  lease  provided  for the  early  refund  to the  Harbor  Beach
Partnership  of  the  remaining  $1,250,000  balance  of an  initial  $2,500,000
security  deposit paid to the lessor and a $500,000  payment to  facilitate  the
modification of the lease.

Lease  payments are made  quarterly in advance in  accordance  with a lease year
that  operates  from  December  1 through  November  30.  The  annual  rental is
$1,560,000  for lease years 1995  through  1999.  After lease year 1999,  annual
rentals for each succeeding  five-year period increase by an amount equal to 10%
of the previous annual rental.

Minimum annual rentals during the term of the ground lease are (in thousands):

          Year

          1998.................................................$        1,560
          1999.................................................         1,573
          2000.................................................         1,716
          2001.................................................         1,716
          2002.................................................         1,716
          Thereafter...........................................       311,043

          Total Minimum Lease Payments.........................$      319,324


NOTE 8.         MANAGEMENT AND OPERATING LEASE AGREEMENTS

The  Partnership  has entered  into a long-term  management  agreement  with the
Manager, and the Harbor Beach Partnership has entered into a long-term operating
lease with the Operating Tenant. The Hotels are operated as part of the Marriott
Hotels,  Resorts and Suites  full-service hotel system.  Significant  provisions
under the agreements are as follows:

Orlando World Center.  The management  agreement provides for an initial term of
25 years,  commencing  with the opening of the Orlando  World Center  (March 24,
1986), and five 10-year renewals at the Manager's option.  The Manager is paid a
base  management  fee of 3% of gross  hotel  sales  and is also  entitled  to an
incentive  management fee equal to 20% of operating profit,  as defined,  and an
additional  incentive  management fee equal to 30% of the following amount:  (i)
80% of  operating  profit  in each  fiscal  year less  (ii) the  greater  of (a)
$25,000,000  or (b) debt  service  plus  $7,000,000.  Payment  of the  incentive
management fee is subordinate to debt service and retention of specified amounts
of operating  profit by the Partnership.  Unpaid  incentive  management fees are
deferred  without  interest and are payable from future  operating cash flow, as
defined,  but are due upon  termination of the management  agreement only if the
termination  is the result of a default  by the  Partnership.  Unpaid  incentive
management fees as of December 31, 1996 were $2,046,000 which were paid in 1997.
Therefore,  there were no unpaid  incentive  management  fees as of December 31,
1997. In addition, based on higher cash flow from the Orlando Hotel, the Manager
earned additional  incentive  management fees in 1997 which were paid during the
year.

Under the management  agreement,  the Manager is required to furnish the Orlando
World  Center with  certain  services  ("Chain  Services")  which are  generally
provided  on a  central  or  regional  basis  to  all  hotels  in  the  Marriott
full-service hotel system. Chain Services include central training,  advertising
and  promotion,   a  national  reservation  system,   computerized  payroll  and
accounting  services,  and such additional  services as needed which may be more
efficiently  performed on a centralized  basis.  Costs and expenses  incurred in
providing  such services are allocated  among all domestic  full-service  hotels
managed,  owned or leased by MII or its  subsidiaries.  In  addition,  the Hotel
participates  in MII's  Marriott  Rewards  Program  ("MRP").  This  program  was
formerly  known as the Honored Guest Awards  Program  ("HGA").  The cost of this
program is charged to all hotels in the Marriott hotel system based upon the MRP
sales at each hotel.  The total amount of Chain Services and MRP costs allocated
to the Orlando World Center was $3,149,000,  $3,588,000,  and $3,336,000 for the
years ended December 31, 1997, 1996 and 1995, respectively.
<PAGE>
Harbor Beach Hotel.  The operating  lease  provides for an initial  36-year term
commencing  with the opening of the Harbor Beach Hotel (October 29, 1984),  with
options to renew for six  successive  10-year  periods based on certain  defined
conditions.  The annual rental paid to the Harbor Beach Partnership includes the
following:
- -    basic  rental:  annual  rental  payable  under the land lease and insurance
     costs
- -    percentage rental:  determined by multiplying the applicable percentage set
     annually by the Harbor Beach Partnership by revenues
- -    performance  rental:  first  $9,720,000  of operating  profit of the Harbor
     Beach Hotel, as defined
- -    additional  performance rental: 50% of operating profit of the Harbor Beach
     Hotel, as defined, in excess of $9,720,000
- -    contingent rental: up to 50% of operating profit of the Harbor Beach Hotel,
     as defined,  in excess of  $9,720,000  if the  aggregate  annual  rental is
     otherwise insufficient to cover debt service.

Pursuant to the terms of the Harbor  Beach rooms  renovation  loan (see Note 6),
the annual  performance  rental is adjusted  upward by the annual  debt  service
required under the loan. For the five-year period beginning with 1995 and ending
in 1999,  annual  performance  rental is increased  by $696,557 to  $10,416,557.
Subsequent to year-end 1999, performance rental will return to $9,720,000.

Percentage  rental is  intended  to cover  the cost of  utilities,  repairs  and
maintenance,  and the required contribution to the property improvement fund (5%
of sales)  and is  therefore  adjusted  annually  in order to equal  the  actual
applicable  costs.  Any payments of contingent  rental reduce future payments of
additional  performance  rental (subject to limitations) in subsequent years. No
contingent rental has been accrued as of December 31, 1997 and 1996.

Rental income under the Harbor Beach  Partnership  operating lease for the three
years ended December 31, 1997 was (in thousands):
<TABLE>
                                                                         1997              1996             1995     
<S>                                                                  <C>              <C>               <C>              
Basic Rental.........................................................$       1,712    $       1,694     $       1,616
Percentage Rental....................................................        6,284            6,240             5,921
Performance Rental...................................................       10,417           10,417            10,417
Additional Performance Rental........................................        3,224            2,960             1,793

                                                                     $      21,637    $      21,311     $      19,747
</TABLE>
Cost and accumulated  depreciation of the rental property were  $103,110,000 and
$41,299,000   at  December  31,  1997,   and   $100,647,000   and   $37,279,000,
respectively, at December 31, 1996.

Property Improvement Funds

The management  agreement and the operating lease provide for the  establishment
of a property  improvement  fund for each of the  Hotels.  Contributions  to the
property  improvement  funds are equal to five  percent  of gross  sales of each
hotel. Contributions to the fund for the Orlando World Center totaled $6,411,000
and  $6,015,000  for the years ended  December 31, 1997 and 1996,  respectively.
Contributions  to the fund for the Harbor  Beach Hotel  totaled  $2,730,000  and
$2,729,000 for the years ended December 31, 1997 and 1996, respectively.

<PAGE>
NOTE 9.         COMPARATIVE LEASED HOTEL OPERATING RESULTS

The Harbor Beach Hotel is a leased  property whose income to the  Partnership is
included in the  consolidated  statement of  operations  as rental  income.  The
following is a  comparative  summary of hotel  operating  results for the Harbor
Beach Hotel for the three years ended December 31, 1997 (in thousands):
<TABLE>
                                                                               1997           1996           1995    
<S>                                                                        <C>            <C>             <C>
HOTEL SALES
  Rooms....................................................................$    32,322    $    30,939     $    28,384
  Food and beverage........................................................     20,668         20,764          19,366
  Other....................................................................      5,089          5,016           4,857
                                                                                58,079         56,719          52,607
HOTEL EXPENSES
  Departmental Direct Costs
     Rooms.................................................................      5,882          5,566           5,332
     Food and beverage.....................................................     12,937         12,664          12,140
  Other hotel operating expenses...........................................     22,395         22,151          21,219

HOTEL REVENUES.............................................................$    16,865    $    16,338     $    13,916

</TABLE>
 







                                                         45


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

None.


                                    PART III


ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS

The  Partnership  has no  directors  or officers.  The  business  policy  making
functions of the Partnership are carried out through the directors and executive
officers of Hotel  Properties  Management,  Inc., the General  Partner,  who are
listed below:
<TABLE>
                                                Current Position in Hotel
          Name                                  Properties Management, Inc.                        Age  
<S>                                       <C>                                                      <C>      
    Bruce F. Stemerman                    President, Treasurer and Director                         42
    Robert E. Parsons, Jr.                Vice President and Director                               43
    Earla L. Stowe                        Vice President and Chief Accounting Officer               36
    Christopher G. Townsend               Vice President, Secretary and Director                    51
</TABLE>
Business Experience

Bruce F. Stemerman was elected President of the General Partner in November 1995
and  Treasurer  of the  General  Partner  in 1996.  He was  Director  and  Chief
Accounting  Officer of the General Partner from October 1993 to October 1996 and
was Vice  President--Finance  from October 1993 to November 1995. Mr.  Stemerman
joined Host Marriott in 1989 as Director--Partnership  Services. He was promoted
to  Vice  President--Lodging   Partnerships  in  1994  and  became  Senior  Vice
President--Asset  Management  in  1996.  Prior to  joining  Host  Marriott,  Mr.
Stemerman  spent ten years with Price  Waterhouse.  He also serves as a director
and an officer of numerous Host Marriott subsidiaries.

Robert E. Parsons,  Jr. has been a Vice  President of the General  Partner since
November 1995 and a Director of the General  Partner since  September 1988. From
1988 to October  1995,  Mr.  Parsons was President of the General  Partner.  Mr.
Parsons joined Host Marriott's  Corporate  Financial Planning staff in 1981, was
made  Director-Project  Finance of Host Marriott's  Treasury Department in 1984,
and in  1986 he was  made  Vice  President-Project  Finance  of Host  Marriott's
Treasury  Department.  He was made Assistant Treasurer of Host Marriott in 1988.
Mr.  Parsons was named Senior Vice  President  and Treasurer of Host Marriott in
1993. He was named Executive Vice President and Chief Financial  Officer of Host
Marriott  in  October  1995.  He also  serves as a  director  and an  officer of
numerous Host Marriott subsidiaries.

Earla L. Stowe was appointed to Vice President and Chief  Accounting  Officer of
the  General  Partner on  October  8,  1996.  Ms.  Stowe  joined  Host  Marriott
Corporation in 1982 and held various positions in the tax department until 1988.
She joined Partnership  Services as an accountant in 1988 and in 1989 she became
an    Assistant    Manager-Partnership    Services.    She   was   promoted   to
Manager-Partnership  Services in 1991 and to Director-Asset  Management in June,
1996. She also serves as an officer of numerous Host Marriott subsidiaries.

Christopher  G.  Townsend  has been Vice  President  and Director of the General
Partner since September 1988. Mr. Townsend joined Host Marriott's Law Department
in 1982 as a Senior Attorney. In 1984, Mr. Townsend was made Assistant Secretary
of Host Marriott and in 1986 was made Assistant General Counsel. In 1993, he was
made Senior Vice  President,  Corporate  Secretary and Deputy General Counsel of
Host Marriott. In January 1997, he was made General Counsel of Host Marriott. He
also serves as a director and an officer of numerous Host Marriott subsidiaries.
<PAGE>
ITEM 11. MANAGEMENT REMUNERATION AND TRANSACTIONS

As noted in Item 10 above, the Partnership has no directors or officers nor does
it have any employees.  Under the Partnership  Agreement,  however,  the General
Partner  has the  exclusive  right to conduct  the  business  and affairs of the
Partnership  subject only to the Management  Agreement  described in Items 1 and
13. The General  Partner is required to devote to the  Partnership  such time as
may be necessary for the proper  performance of its duties, but the officers and
the directors of the General  Partner are not required to devote their full time
to the performance of such duties. No officer or director of the General Partner
devotes a significant  percentage of time to Partnership  matters. To the extent
that any officer or director  does devote time to the  Partnership,  the General
Partner is entitled to  reimbursement  for the cost of providing  such services.
Any such costs may  include a charge for  overhead,  but without a profit to the
General  Partner.  For the fiscal years ending December 31, 1997, 1996 and 1995,
administrative  expenses  reimbursed to the General  Partner  totaled  $204,000,
$126,000 and $129,000, respectively. For information regarding all payments made
by the  Partnership  to Host  Marriott  and  subsidiaries,  see Item 13 "Certain
Relationships and Related Transactions."

ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

Pursuant to the Tender  Offer,  an  affiliate  of Host  Marriott and the General
Partner, acquired 463.75 Units representing a 46.4% limited partnership interest
in the Partnership and subsequently purchased an additional 9 Units in 1997. The
General  Partner  owns a  total  of 10.5  Units  representing  a  1.05%  limited
partnership interest in the Partnership. Therefore, Host Marriott and affiliates
own 483.25  Units  representing  a 48.33%  limited  partnership  interest in the
Partnership.

There are no Units owned by the executive  officers and directors of the General
Partner, as a group.

The officers and directors of MII, as a group, own the following units:

                               Amount and Nature of
       Title of Class          Beneficial Ownership           Percent of Class  
Limited Partnership Units           3.0 Units                       0.3%

There are no Units owned by  individuals  who are  directors of both the General
Partner and MII.


ITEM 13.          CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

Management and Operating Lease Agreements

As described below, the Partnerships are parties to important ongoing agreements
with MII  pursuant to which the  Orlando  Hotel is managed by MII and the Harbor
Beach Hotel is leased to MHSI.

Orlando Hotel Management Agreement

The  Partnership  entered into the  Management  Agreement with MII to manage and
operate the Orlando Hotel.  The  Management  Agreement is for a term of 25 years
from the opening  date with renewal  terms,  at the option of MII, of up to five
additional 10-year periods. The Management Agreement provides the Manager with a
base management fee equal to 3% of gross hotel sales.  In addition,  the Manager
is entitled to receive incentive management fees equal to 20% of hotel operating
profit and additional  incentive fees equal to 30% of the following amount:  (i)
80% of hotel  operating  profit  less (ii) the greater of (a) $25 million or (b)
debt  service  plus $7  million.  Payment  of the  incentive  management  fee is
subordinate  to debt  service  and  retention  of  specified  amounts  of  hotel
operating profit by the Partnership.

Unpaid incentive  management fees ("Deferred  Incentive Management Fees") accrue
without interest and are payable from future hotel operating cash flow available
following payment of any then current incentive management fees and retention of
specified  amounts of hotel operating profit by the Partnership.  As of December
31, 1996, Deferred Incentive  Management Fees were $2,046,000 which were paid in
1997.

The  Manager is required to furnish  the  Orlando  Hotel with  certain  services
("Chain Services") that are generally provided on a central or regional basis to
all hotels in the MII  full-service  hotel  system.  The major  cost  components
included in Chain Services are computer, reservations, advertising, training and
sales  costs.  Costs and  expenses  incurred  in  providing  such  services  are
allocated among all domestic full-service hotels managed, owned or leased by MII
or its  subsidiaries  with no profit to MII. The methods of allocating the costs
and expenses are based upon one or a combination of the  following:  (i) percent
of sales,  (ii) total number of hotel rooms,  (iii) total number of reservations
booked, and (iv) total number of management  employees.  In addition,  the Hotel
participates  in MII's  Marriott  Rewards  Program  ("MRP").  This  program  was
formerly  known as the Honored Guest Awards  Program  ("HGA").  The cost of this
program is charged to all hotels in the Marriott hotel system based upon the MRP
sales at each hotel.  The total amount of Chain Services and MRP costs allocated
to the Orlando World Center was $3,149,000,  $3,588,000,  and $3,336,000 for the
years ended December 31, 1997, 1996 and 1995, respectively.

The  Management  Agreement  also  provides for the  establishment  of a property
improvement fund for the Orlando Hotel to cover the cost of certain  non-routine
repairs and maintenance to the hotel which are normally capitalized and the cost
of   replacements   and  renewals  to  the  hotel  property  and   improvements.
Contributions to the property improvement fund are 5% of gross hotel sales.

Pursuant to the Management Agreement,  the Partnership provided the Manager with
working  capital and supplies to meet the operating  needs of the Orlando Hotel.
This  advance  bears no interest  and remains  the  property of the  Partnership
throughout the term of the Management Agreement.  The Partnership is required to
advance upon request of the Manager any additional  funds  necessary to maintain
the working  capital  and  supplies  at levels  determined  by the Manager to be
necessary to satisfy the needs of the hotel as its  operations  may require from
time to time.  Upon  termination of the Management  Agreement,  the Manager will
return to the  Partnership  any unused  working  capital  and  supplies.  At the
inception  of the  Partnership,  $4.7  million  was  advanced to the Manager for
working capital and supplies.

The Management  Agreement also provides that the  Partnership  may terminate the
agreement and remove the Manager if, during any three  consecutive  fiscal years
after fiscal year 1992, the average of hotel operating  profit fails to equal or
exceed the lesser of (i) 10% of the  original  cost of the hotel or (ii) the sum
of the average  annual  amount of the interest  portion of the Orlando  Mortgage
Debt plus $5 million. The Manager may, however, prevent termination by paying to
the Partnership  such amounts as are necessary to achieve the above  performance
standards.

Harbor Beach Hotel Operating Lease

The Harbor  Beach  Partnership  entered  into the  Operating  Lease with MHSI, a
subsidiary of MII, to operate the Harbor Beach Hotel. The Operating Lease is for
a term of 36 years  from the  opening of the hotel with  renewal  terms,  at the
option of MHSI, of up to six additional 10-year periods.  The annual rental paid
to the Harbor Beach Partnership includes the following:

Basic rental: annual rental payable under the land lease and insurance costs.

Percentage  rental:  determined by  multiplying  the  applicable  percentage set
annually by the Harbor Beach Partnership by revenues.

Performance  rental:  first  $9,720,000 of operating  profit of the Harbor Beach
Hotel, as defined.

Additional  performance  rental:  50% of  operating  profit of the Harbor  Beach
Hotel, as defined, in excess of $9,720,000.

Contingent  rental:  up to 50% of operating profit of the Harbor Beach Hotel, as
defined,  in excess of $9,720,000  if the  aggregate  annual rental is otherwise
insufficient to cover debt service.

Pursuant  to the  terms of  Harbor  Beach  rooms  renovation  loan,  the  annual
performance  rental is adjusted upward by the annual debt service required under
the loan.  For the  five-year  period  beginning  with 1995 and  ending in 1999,
annual performance rental is increased by $696,557 to $10,416,557. Subsequent to
year-end 1999, performance rental will return to $9,720,000.

Percentage  rental is adjusted  annually  to equal the costs it was  intended to
cover.  Any payments of contingent  rental reduce future  payments of additional
performance rental (subject to limitations) in subsequent years.

The  following  table  sets  forth the  rental  income  under the  Harbor  Beach
operating  lease  for the  years  ended  December  31,  1997,  1996 and 1995 (in
thousands):
<TABLE>
                                                                                           
                                                                                          Year Ended December 31,
                                                                                  1997           1996             1995
<S>                                                                          <C>             <C>            <C> 
   Basic rental..............................................................$     1,712     $     1,694    $     1,616
   Percentage rental.........................................................      6,284           6,240          5,921
   Performance rental........................................................     10,417          10,417         10,417
   Additional performance rental.............................................      3,224           2,960          1,793

      Total rental income....................................................$    21,637     $    21,311    $    19,747
</TABLE>
The Operating Lease provides that the Harbor Beach Partnership may terminate the
Operating  Lease and remove the Operating  Tenant if the payments of performance
rental in any three consecutive fiscal years beginning with fiscal year 1991 are
less than $7.2 million.  The Operating Tenant may, however,  prevent termination
by paying to the Harbor  Beach  Partnership  such  amounts as are  necessary  to
achieve the above performance standards.
<PAGE>
Payments to Host Marriott, MII and their Affiliates

The  following  table  sets  forth  amounts  paid  by the  Partnerships  to Host
Marriott, MII and their subsidiaries for the years ended December 31, 1997, 1996
and 1995 (in thousands):
<TABLE>
                                                                                       Year Ended December 31,
                                                                                 1997           1996            1995   
<S>                                                                          <C>             <C>            <C>    
Payments to Host Marriott and affiliates:
   Cash distributions........................................................$     3,797     $       102    $        43
   Interest and principal paid on Orlando Ballroom Loan......................      2,429           4,604          3,531
   Administrative expenses...................................................        204             126            129

                                                                             $     6,430     $     4,832    $     3,703

Payments to MII and affiliates:
   Incentive management fees.................................................$     9,308     $     8,992    $     9,019
   Base management fees......................................................      3,846           3,609          3,431
   Chain services and MRP costs..............................................      3,149           3,588          3,336
   Deferred incentive management fees........................................      2,046               -              -
   Interest and principal paid on Harbor Beach Rooms Renovation Loan.........        697             643            697
   Interest and principal paid on Orlando Rooms Renovation Loan..............        100               -              -

                                                                             $    19,146     $    16,832    $    16,483
</TABLE>
<PAGE>
                                     PART IV

ITEM 14. EXHIBITS, SUPPLEMENTAL FINANCIAL STATEMENT SCHEDULES, AND REPORTS
                  ON FORM 8-K

(a)      List of Documents Filed as Part of This Report

(1)  Financial  Statements  All financial  statements  of the  registrant as set
     forth under Item 8 of this Report on Form 10-K.

(2)  Financial Statement Schedules The following financial  information is filed
     herewith on the pages indicated.

                 III.Real Estate and Accumulated Depreciation

All other  schedules are omitted because they are not applicable or the required
information  is  included  in the  consolidated  financial  statements  or notes
thereto.

(3)  EXHIBITS

Exhibit #    Description

2.a. Purchase   Agreement   between  Airline  Foods,  Inc.  and  Marriott  Hotel
     Properties Limited  Partnership dated November 27, 1985, to acquire the 99%
     limited partner interest in the Partnership. Incorporated by reference from
     Exhibit  2a.  of the  amended  registration  statement  on  Form  10  dated
     September 29, 1986.

2.b. Purchase   Agreement   between  Airline  Foods,  Inc.  and  Marriott  Hotel
     Properties Limited  Partnership dated November 27, 1985, to acquire the 99%
     limited partner interest in the Warner Center Partnership.  Incorporated by
     reference from Exhibit 2b. of the amended registration statement on Form 10
     dated September 29, 1986.
 
2.c. Purchase  Agreement  between Host  International,  Inc. and Marriott  Hotel
     Properties  Limited  Partnership  dated November 27, 1985, to acquire a 49%
     interest in the Harbor Beach  Partnership.  Incorporated  by reference from
     Exhibit  2c.  of the  amended  registration  statement  on  Form  10  dated
     September 29, 1986.

2.d. [reference to Warner Center Foreclosure Documents]

3.a. Amended and Restated  Agreement of Limited  Partnership  of Marriott  Hotel
     Properties  Limited  Partnership  dated November 27, 1985.  Incorporated by
     reference from Exhibit 3a. of the amended registration statement on Form 10
     dated September 29, 1986.

3.b. Amended and Restated Partnership  Agreement of Lauderdale Beach Association
     dated July 1, 1986.  Incorporated by reference from Exhibit 3c. of the 1986
     Form 10-K.

3.c. Certificate  of  Incorporation  and  By-Laws of  Marriott  Orlando  Capital
     Corporation  dated April 30, 1987.  Incorporated  by reference from Exhibit
     3d. of the 1987 Form 10-K.

10.a.Management  Agreement between Marriott Hotel Properties Limited Partnership
     and Marriott Hotels, Inc. dated October 25, 1985. Incorporated by reference
     from  Exhibit 10a. of the amended  registration  statement on Form 10 dated
     September 29, 1986.

10.b.Lease between Lauderdale Beach Association and Marriott Hotels,  Inc. dated
     October 26, 1984, subsequently assigned to Marriott Hotel Services, Inc. on
     January 1, 1985. Incorporated by reference from Exhibit 10c. of the amended
     registration statement on Form 10 dated September 29, 1986.

10.c.Letter dated June 16, 1987, between Marriott Hotels,  Inc.,  Marriott Hotel
     Properties Limited Partnership and The Sanwa Bank Limited, amending Exhibit
     10a. Incorporated by reference from Exhibit 10d. of the 1987 Form 10-K.

*10.d. Assignment and Assumption of Lease Agreement dated April 28, 1993 between
     Holiday Hotel Corporation,  Poinsettia Corporation, Lubbock Corporation and
     The  Northwestern  Mutual Life Insurance  Company.  Ground Lease  Agreement
     between  Holiday  Hotel  Corporation,   Poinsettia   Corporation,   Lubbock
     Corporation and Cavendish  Properties,  Inc.,  dated November 30, 1981, and
     amendments  dated  January 30,  1982,  December 21, 1982 and June 30, 1986,
     respectively. Assignment of Lease dated January 30, 1982, between Cavendish
     Properties, Inc. and Lauderdale Beach Association.

*10.e. Real Estate Purchase  Agreement  dated January 25, 1993,  between Holiday
     Hotel  Corporation,  Poinsettia  Corporation,  Lubbock  Corporation and The
     Northwestern Mutual Life Insurance Company.

*10.f. Amended and Restated Loan Agreement  between  Marriott  Hotel  Properties
     Inc. and Marriott Hotel Properties Limited Partnership dated April 9, 1991.

*10.g. Loan  Agreement  between  Marriott  Properties,  Inc. and Marriott  Hotel
     Properties Limited Partnership dated April 17, 1991, and amendments thereto
     dated December 31, 1991 and June 1, 1992, respectively.

*10.h.  Amended  and  Restated  Term Loan  Agreement  between  Lauderdale  Beach
     Association and Aetna Life Insurance Company dated July 1, 1993.

*10.i. Loan Agreement  between Marriott  International  Capital  Corporation and
     Lauderdale Beach Association dated July 21, 1994.

*10.j.  Amended  and  Restated  Term  Loan  Agreement   between  Marriott  Hotel
     Properties  Limited  Partnership  and The Sanwa Bank Limited dated June 16,
     1995.

10.k.Amended and Restated  Mortgage,  Assignment  of Leases and Rents,  Security
     Agreement and Fixture Filing  Statement  between  Marriott Hotel Properties
     Limited  Partnership  and Teachers  Insurance  and Annuity  Association  of
     America and John Hancock Mutual Life  Insurance  Company dated December 31,
     1997.

27.  Financial Data Schedule


         * Incorporated by reference from the 1995 Form 10-K/A.

(b)  REPORTS ON FORM 8-K

                  No reports on Form 8-K were filed during 1997.

<PAGE>
                                   SIGNATURE


Pursuant to the requirements of Section 13 or 15 (d) of the Securities  Exchange
Act of 1934,  the  registrant has duly caused this Form 10-K to be signed on its
behalf by the undersigned, thereunto duly authorized, on March 30, 1998.



                              MARRIOTT HOTEL PROPERTIES LIMITED PARTNERSHIP

                              By:  HOTEL PROPERTIES MANAGEMENT, INC.
                                   General Partner


                              By:  Earla L. Stowe
                                   Vice President and Chief Accounting Officer

Pursuant to the requirements of the Securities Exchange Act of 1934, this report
has been signed below by the following  persons on behalf of the  registrant and
in the capacities and on , 1998.


Signature                                  Title
                                        (HOTEL PROPERTIES MANAGEMENT, INC.)


                                         President, Treasurer and Director
Bruce F. Stemerman                      (Principal Executive Officer)


                                         Vice President and Director
Robert E. Parsons, Jr.                  (Principal Financial Officer)


                                         Vice President, Secretary and Director
Christopher G. Townsend



<PAGE>
                                    SIGNATURE


Pursuant to the requirements of Section 13 or 15 (d) of the Securities  Exchange
Act of 1934,  the  registrant has duly caused this Form 10-K to be signed on its
behalf by the undersigned, thereunto duly authorized, on March 30, 1998.



                           MARRIOTT HOTEL PROPERTIES LIMITED PARTNERSHIP

                           By:  HOTEL PROPERTIES MANAGEMENT, INC.
                                General Partner


                           By:  /s/ Earla L. Stowe                             
                                Earla L. Stowe
                                Vice President and Chief Accounting Officer

Pursuant to the requirements of the Securities Exchange Act of 1934, this report
has been signed below by the following  persons on behalf of the  registrant and
in the capacities and on , 1998.


Signature                                            Title
                                         (HOTEL PROPERTIES MANAGEMENT, INC.)


  /s/ Bruce F. Stemerman                 President, Treasurer and Director
Bruce F. Stemerman                       (Principal Executive Officer)


  /s/ Robert E. Parsons, Jr.             Vice President and Director
Robert E. Parsons, Jr.                   (Principal Financial Officer)


  /s/ Christopher G. Townsend            Vice President, Secretary and Director
Christopher G. Townsend

<PAGE>

                                  SCHEDULE III

                  MARRIOTT HOTEL PROPERTIES LIMITED PARTNERSHIP
                    REAL ESTATE AND ACCUMULATED DEPRECIATION
                                December 31, 1997
                                 (in thousands)
<TABLE>

                                 Initial Costs                            Gross Amount at December 31, 1997        
 
                                                  Subsequent                                          Date of
                                     Buildings &    Costs           Buildings &         Accumulated  Completion of Date Depreciation
                    Debt      Land   Improvements Capitalized Land  Improvements  Total Depreciation Construction Acquired     Life 
<S>                 <C>      <C>      <C>         <C>         <C>     <C>         <C>      <C>        <C>           <C>   <C>       
Orlando World Center
Orlando, Florida    $152,000 $27,447  $135,351    $18,479     $28,717 $152,560    $181,277 $38,936    1986          1985  40 to 50 
                                                                                                                          years     
Harbor Beach Resort
Ft. Lauderdale,
Florida               83,946   1,837    63,806     19,585       2,357   82,871      85,228  25,868    1984          1985  40 years

Total               $235,946 $29,284  $199,157    $38,064     $31,074 $235,431    $266,505 $64,804
</TABLE>

<PAGE>
                                  SCHEDULE III
                                   Page 2 of 2
                  MARRIOTT HOTEL PROPERTIES LIMITED PARTNERSHIP
                    REAL ESTATE AND ACCUMULATED DEPRECIATION
                                DECEMBER 31, 1997
                                 (in thousands)


 
Notes:
<TABLE>

                                                                               1995           1996           1997    
<S>                                                                        <C>            <C>             <C>           
(a)  The changes in the total cost of land,  buildings and  improvements for the
     three years ended December 31, 1997 were as follows:

       Balance at beginning of year........................................$   260,320    $   262,400     $   264,276
          Capital expenditures.............................................      2,080          1,953           2,229
          Dispositions.....................................................          -            (77)              -
       Balance at end of year..............................................$   262,400    $   264,276     $   266,505

(b)    The changes in accumulated depreciation and amortization for the three years
       ended December 31, 1997 were as follows:

       Balance at beginning of year........................................$    46,626    $    53,410     $    58,841
          Depreciation and amortization....................................      6,784          5,508           5,963
          Dispositions and other ..........................................          -            (77)              -
       Balance at end of year..............................................$    53,410    $    58,841     $    64,804

(c)    The aggregate cost of land, buildings and improvements for Federal income
       tax purposes was approximately $190,340 at December 31, 1997.


</TABLE>
<PAGE>
                               TABLE OF CONTENTS

                 SECTION                                                    PAGE

RECITALS.......................................................................1

ARTICLE I         DEFINITIONS AND RULES OF CONSTRUCTION........................2

         Section 1.1.      Definitions.........................................2
         Section 1.2.      Rules of Construction...............................2

ARTICLE II        GRANTING CLAUSES.............................................2

         Section 2.1.      Conveyances and Encumbrance of Property.............2
         Section 2.2.      Habendum Clause.....................................5
         Section 2.3.      Security Agreement..................................5
         Section 2.4.      Conditions to Grant.................................6

ARTICLE III       OBLIGATIONS SECURED..........................................6

         Section 3.1.      The Obligations.....................................6
         Section 3.2.      Future Advances.....................................6

ARTICLE IV        TITLE AND AUTHORITY..........................................6

         Section 4.1.      Title to the Property...............................6
         Section 4.2.      Authority...........................................7
         Section 4.3.      No Foreign Person...................................7
         Section 4.4.      Litigation..........................................7

ARTICLE V         PROPERTY STATUS, MAINTENANCE AND LEASES......................7

         Section 5.1.      Status of the Property..............................7
         Section 5.2.      Maintenance of the Property.........................8
         Section 5.3.      Change in Use.......................................8
         Section 5.4.      Waste...............................................8
         Section 5.5.      Inspection of the Property..........................8
         Section 5.6.      Leases and Rents....................................8
         Section 5.7.      Equipment Leases....................................9
         Section 5.8.      Parking.............................................9
         Section 5.9.      Separate Tax Parcel.................................9
         Section 5.10.     Changes in Zoning or Restrictive Covenants..........9
         Section 5.11.     Lender=s Right to Appear...........................10

ARTICLE VI        IMPOSITIONS AND ACCUMULATIONS...............................10

         Section 6.1.      Impositions........................................10
         Section 6.2.      Accumulations......................................11
         Section 6.3.      Changes in Tax Laws................................12

ARTICLE VII       INSURANCE, CASUALTY, CONDEMNATION AND RESTORATION...........12

         Section 7.1.      Insurance Coverages................................12
         Section 7.2.      Casualty and Condemnation..........................13
         Section 7.3.      Application of Proceeds............................14
         Section 7.4.      Conditions to Availability of 
                              Proceeds for Restoration........................14
         Section 7.5.      Restoration........................................16

ARTICLE VIII      COMPLIANCE WITH LAW AND AGREEMENTS..........................17

         Section 8.1.      Compliance with Law................................17
         Section 8.2.      Compliance with Property Documents.  ..............17
         Section 8.3.      Compliance with Agreements.........................17
         Section 8.4.      ERISA Compliance...................................17
         Section 8.5.      Section 6045(e) Filing.............................17
         Section 8.6.      Hotel Operating Agreement..........................18

ARTICLE IX        ENVIRONMENTAL...............................................20

         Section 9.1.      Environmental Representations and Warranties.......20
         Section 9.2.      Environmental Covenants............................20

ARTICLE X         FINANCIAL REPORTING.........................................21

         Section 10.1.     Financial Reporting................................21
         Section 10.2.     Waiver.............................................22

ARTICLE XI        EXPENSES AND DUTY TO DEFEND.................................22

         Section 11.1.     Payment of Expenses................................22
         Section 11.2.     Duty to Defend.....................................23

ARTICLE XII       TRANSFERS LIENS AND ENCUMBRANCES............................23

         Section 12.1.     Prohibitions on Transfers, Liens and Encumbrances..23
         Section 12.2.     Permitted Transfers................................24
         Section 12.3.     Right to Contest Liens.............................24

ARTICLE XIII      ADDITIONAL REPRESENTATIONS, WARRANTIES AND COVENANTS........25

         Section 13.1.     Further Assurances.................................25
         Section 13.2.     Estoppel Certificates..............................25
         Section 13.3.     Credit Enhancements................................25
         Section 13.4.     Sale/Leaseback.....................................26

ARTICLE XIV       DEFAULTS AND REMEDIES.......................................26

         Section 14.1.     Events of Default..................................26
         Section 14.2.     Remedies...........................................27
         Section 14.3.     General Provisions Pertaining to Remedies..........28
         Section 14.4.     General Provisions Pertaining to 
                              Agreement-in-Possession or Receiver.............28
         Section 14.5.     General Provisions Pertaining to Foreclosures.  ...29
         Section 14.6.     Application of Proceeds............................30
         Section 14.7.     Tenant Holding Over................................30

ARTICLE XV        LIMITATION OF LIABILITY.....................................30

         Section 15.1.     Limitation of Liability............................30

ARTICLE XVI       WAIVERS.....................................................32

         Section 16.2.     Waiver of Notice...................................32
         Section 16.3.     Waiver of Marshalling and Other Matters............32
         Section 16.4.     Waiver of Trial by Jury............................32
         Section 16.5.     Waiver of Counterclaim.............................32
         Section 16.6.     General Waiver.....................................32

ARTICLE XVII      NOTICES.....................................................33

         Section 17.1.     Notices............................................33

ARTICLE XVIII     MISCELLANEOUS...............................................34

         Section 18.1.     Applicable Law.....................................34
         Section 18.2.     Limitations of Law.................................34
         Section 18.3.     Usury Limitations..................................34
         Section 18.4.     Lender=s Discretion................................35
         Section 18.5.     Unenforceable Provisions...........................35
         Section 18.6.     Survival of Borrower=s Obligations.................35
         Section 18.7.     No Third Party Beneficiaries.......................35
         Section 18.8.     Partial Releases, Extensions, Waivers..............35
         Section 18.9.     Service of Process.................................36
         Section 18.10.    Entire Agreement...................................36
         Section 18.11.    No Oral Amendment..................................36
         Section 18.12.    Severability.......................................36
         Section 18.13.    Covenants Run With The Land........................36
         Section 18.14.    Time of the Essence................................36
         Section 18.15.    Subrogation........................................36
         Section 18.16.    Successors and Assigns.............................36
         Section 18.17.    Duplicates and Counterparts........................36

EXHIBIT A         LEGAL DESCRIPTION...........................................39

EXHIBIT B         DEFINITIONS.................................................40

EXHIBIT C         RULES OF CONSTRUCTION.......................................47

SCHEDULE 1        LEASED EQUIPMENT............................................49









                              AMENDED AND RESTATED
                    MORTGAGE, ASSIGNMENT OF LEASES AND RENTS,
                 SECURITY AGREEMENT AND FIXTURE FILING STATEMENT


     THIS  AMENDED  AND  RESTATED  MORTGAGE,  ASSIGNMENT  OF LEASES  AND  RENTS,
SECURITY  AGREEMENT AND FIXTURE FILING STATEMENT (this  Mortgage),  is made this
31st day of December,  1997, is by MARRIOTT HOTEL PROPERTIES LIMITED PARTNERSHIP
(Borrower),  a  Delaware  limited  partnership  having  its  principal  place of
business at 10400  Fernwood Road,  Bethesda,  Maryland  20817-1109,  in favor of
TEACHERS  INSURANCE  AND  ANNUITY  ASSOCIATION  OF  AMERICA  (TIAA),  a New York
corporation having an address at 730 Third Avenue, New York, New York 10017, and
JOHN  HANCOCK  MUTUAL  LIFE  INSURANCE   COMPANY   (Hancock),   a  Massachusetts
corporation  having an address at 200  Clarendon  Street,  John  Hancock  Place,
Boston,   Massachusetts   02117  (TIAA  and  Hancock  are   referred  to  herein
collectively as Lender).

                                    RECITALS:

     Borrower  executed and delivered to The Sanwa Bank  Limited,  acting by and
through its New York Branch (Sanwa),  that certain  Mortgage Note, dated January
12, 1993, in the stated principal amount of $180,087,250.92 (the Original Note).
The Original Note was renewed by  Assignor=s  execution and delivery to Sanwa of
that certain  Renewal  Mortgage  Note,  dated as of June 16, 1995, in the stated
principal sum of $156,978,523. 36 (the Renewal Note). The indebtedness evidenced
by the Original  Note,  as renewed by the Renewal Note, is referred to herein as
the Original Loan.

     In order to secure  the  Original  Note,  Borrower  granted  to Sanwa  that
certain  Mortgage and  Security  Agreement,  dated as of January 12,  1993,  and
recorded in the Office of the Clerk of Circuit Court of Orange  County,  Florida
(the Clerk=s  Office),  in Official  Records Book 4512,  page 3134 (the Original
Mortgage).  Upon execution of the Renewal Note,  Borrower  granted to Sanwa that
certain Amended and Restated Mortgage and Security  Agreement,  dated as of June
16, 1995, and recorded in the Clerk=s Office in Official Records Book 4967, page
2144  (the  Renewal  Mortgage),  which  amended  and  restated  the terms of the
Original Mortgage without enlarging the principal amount of Original Loan.

     Sanwa has sold the  Original  Loan to Lender as  evidenced  by that certain
Assignment of Renewal Mortgage Note,  Amended and Restated Mortgage and Security
Agreement and Loan Documents  from Sanwa to Lender,  dated of even date herewith
and recorded prior to the recording of this Mortgage in the Clerk=s Office.

     Pursuant to that certain  Amendment  to Amended and  Restated  Mortgage and
Security  Agreement  and  Notice of Future  Advance  of even date  herewith  and
recorded  prior to the  recording  of this  Mortgage in the Clerk=s  Office (the
Notice of Future Advance), Lender has made an additional loan to Borrower in the
principal amount of $13,521,476.64 (the Additional Loan). The Additional Loan is
evidenced by that certain Future Advance  Promissory Note executed and delivered
by  Borrower to Lender,  dated of even date  herewith,  in the stated  principal
amount of the Additional Loan.

     The  Renewal  Note  and  the  Future   Advance  Note  (referred  to  herein
collectively as the Prior Notes),  and the indebtedness  evidenced  thereby (the
Principal),  have been consolidated  pursuant to that certain  Consolidation and
Note  Split  Agreement  by and among  Borrower  and  Lender,  dated of even date
herewith,  and, as so  consolidated,  are being  renewed,  amended and  restated
pursuant to one or more  promissory  notes executed by Borrower and delivered to
Lender of even date  herewith  (collectively,  the Note),  promising  to pay the
Principal  with  interest  thereon to the order of the Lender until the Monetary
Obligations (as defined below) have been paid in full, with the balance, if any,
of the  Monetary  Obligations  being due and  payable  on  January  1, 2008 (the
Maturity Date).

     Documentary  stamp and intangibles taxes have been paid on the Principal as
follows:  (i) documentary  stamp and intangibles taxes on the Original Loan were
duly paid and affixed to the Original  Mortgage  upon the filing  thereof in the
Clerk=s Office;  (ii) documentary  stamp and intangibles taxes were not due upon
the filing of the Renewal  Mortgage  pursuant to Florida Statues Section 201.09,
Florida  Administrative  Code Rule No.  12B-4.054,  and Florida Statutes Section
199.145(4)  because the Renewal  Note did not  enlarge  the  existing  principal
balance of the Original Loan; and (iii)  documentary stamp and intangibles taxes
on the  Additional  Loan  were  duly paid and  affixed  to the  Notice of Future
Advance upon the filing of the Notice of Future  Advance in the Clerk=s  Office.
Accordingly, no documentary stamp or intangibles are due upon the filing of this
Mortgage.

     Borrower and Lender now desire to renew, amend and restate the terms of the
Original  Mortgage in order to secure the Loan as  evidenced  by the Note and to
otherwise modify the terms, conditions and covenants of the Original Mortgage in
the manner hereinafter set forth.




                                    AGREEMENT

     NOW THEREFORE, the undersigned, in consideration of the foregoing recitals,
the sum of Ten  Dollars,  and other  valuable  considerations,  the  receipt and
sufficiency  whereof  are  hereby  acknowledged,  and in  order  to  secure  the
indebtedness and other obligations of Borrower under the Note, this Mortgage and
all other documents  evidencing or securing the Loan,  including future advances
(as provided herein), agrees that all of the provisions of the Original Mortgage
are hereby  modified and amended to read in their entirety,  without  disrupting
the assignment granted therein, as follows:




                                    ARTICLE I
                      DEFINITIONS AND RULES OF CONSTRUCTION

     Section  1.1.  Definitions.  Capitalized  terms used in this  Mortgage  are
defined in Exhibit B or in the text with a cross-reference in Exhibit B.

     Section 1.2.  Rules of  Construction.  This Mortgage will be interpreted in
accordance with the rules of construction set forth in Exhibit C.




                                   ARTICLE II
                                GRANTING CLAUSES

     Section 2.1. Conveyances and Encumbrance of Property.  Borrower irrevocably
grants, bargains, sells, mortgages,  conveys, assigns and pledges to Lender, and
grants to  Lender a  security  interest  in,  the  following  property,  rights,
interests and estates now or hereafter  owned or held by Borrower (the Property)
for the uses and purposes set forth in this Mortgage forever:

     (a) all  tracts,  pieces,  or  parcels of land  located  in Orange  County,
Florida,  more  particularly  described in Exhibit A attached hereto and by this
reference made a part hereof (the Land);

     (b) all buildings and improvements located on the Land (the Improvements);

     (c) all  easements;  rights of way or use,  including any rights of ingress
and egress; streets,  roads, ways, alleys and passages;  strips and gores; sewer
rights; water, water rights, water courses, riparian rights and drainage rights;
air rights and  development  rights;  oil and  mineral  rights;  and  tenements,
hereditaments  and  appurtenances,  in  each  instance  adjoining  or  otherwise
relating to the Land or the Improvements;

     (d) all present and future leases, subleases, licenses and other agreements
relating to the use and occupancy of the Land and  Improvements  (including  any
use or occupancy  arrangements created pursuant to Section 365(h) of Title 11 of
the United States Code (the Bankruptcy Code) or otherwise in connection with the
commencement  or continuance  of any  bankruptcy,  reorganization,  arrangement,
insolvency, dissolution,  receivership or similar proceedings, or any assignment
for the benefit of creditors,  in respect of any tenant or other occupant of the
Land and the  Improvements)  (the Leases),  together with all present and future
rents, prepaid rents, percentage,  participation or contingent rents, deficiency
rents, issues, profits,  proceeds,  royalties,  revenues, parking fees, security
deposits and other  consideration  under the Leases,  from Hotel  Operations  or
otherwise  derived from the use and  occupancy of the Land or the  Improvements,
including  contributions  to expenses by tenants,  and all other fees,  charges,
accounts,  accounts  receivable  or  payments  payable to or for the  benefit of
Borrower (the Rents), all as more particularly set forth in the Assignment,  the
provisions of the Assignment  being  incorporated  in this Mortgage by reference
and to  the  extent  that  under  Law  revenues  from  Hotel  Operations  do not
constitute  Rents,  all  present  and future  revenues  from  Hotel  Operations,
including all fees, charges, accounts, accounts receivable or other payments for
the use or  occupancy  of  rooms  and  other  public  facilities  in the  Hotel,
including deposits made in connection with Hotel Operations (the Hotel Revenues)
all of which are and will remain the property of Borrower whether  collected and
held  directly by Borrower or collected  and held by Hotel  Operator and, to the
extent  portions of Rents and Hotel  Revenues are  distributed to Borrower under
the Hotel Operating Agreement,  all distributions to Borrower of Rents and Hotel
Revenues (Owner=s  Distributions)  subject,  however,  to any right conferred on
Borrower or the Hotel Operator under this Mortgage,  the Assignment or the Hotel
Operating  Agreement  to collect  and apply the Rents and Hotel  Revenues  or to
distribute the Owner=s Distributions, as the case may be;

     (e) all materials intended for construction, re-construction, alteration or
repair of the Improvements, such materials to be deemed included in the Land and
the Improvements  immediately on delivery to the Land; all fixtures and personal
property  that  are  attached  to,  contained  in or used  from  time to time in
connection with the Land or the Improvements  (excluding personal property owned
by tenants  under the Leases),  including:  furniture,  fixtures and  equipment;
furnishings;  machinery;  motors;  elevators;  fittings;  refrigerators;  office
systems and  equipment;  plumbing;  heating,  ventilating  and air  conditioning
systems and equipment; maintenance and landscaping equipment; lighting, cooking,
laundry,  dry cleaning,  refrigerating,  incinerating and sprinkler  systems and
equipment; telecommunications systems and equipment; computer or word processing
systems and  equipment;  security  systems and  equipment;  guest room fixtures,
furniture and furnishings;  sheets and bedding; restaurant, dining, coffee shop,
cocktail lounge and lobby fixtures, furniture and furnishings;  kitchen fixtures
and equipment,  and all other furniture,  furnishings and equipment required for
the operation of the meeting and banquet  rooms,  including  dishes,  glassware,
cooking utensils,  linens, carpeting and draperies;  pool fixtures and equipment
and  outdoor  area  furniture;  health  club,  spa or sport  facility  fixtures,
equipment,  furniture and furnishings,  any transportation  vehicles,  including
golf carts;  and all other fixtures,  equipment,  furniture and machinery now or
hereafter used in connection  with the operation of the Hotel and the conduct of
the Hotel Operations (the Fixtures and Personal Property);

     (f) all ground  leases,  grants of  easements  or  rights-of-way,  permits,
declarations  of  covenants,   conditions  and  restrictions,   disposition  and
development  agreements,  planned  unit  development  agreements,   cooperative,
condominium or similar  ownership or conversion  plans,  management,  leasing or
parking  agreements  or  other  material   documents   affecting  the  Land  and
Improvements (the Property Documents);

     (g)  all  inventory  (including  all  goods,  merchandise,  raw  materials,
incidentals,  office supplies and packaging  materials and all food and beverage
inventory, including all foodstuffs,  condiments and supplies used in connection
with the operation of all food service  facilities of Hotel  Operations  and all
alcoholic and non-alcoholic beverages held for sale to and consumption by guests
and other users of the Hotel) held for sale,  lease or resale or furnished or to
be furnished under  contracts of service,  or used or consumed from time to time
in the operation of the Property,  all documents of title evidencing any part of
any of the  foregoing  and all  returned or  repossessed  goods  arising from or
relating to any sale or  disposition  of inventory,  subject to  Borrower=s  and
Hotel Operator=s right to sell or otherwise dispose of inventory in the ordinary
course of the business of operating the Hotel;

     (h) all intangible  personal  property  arising out of the operation of the
Property,  including  choses in action,  causes of action,  corporate  and other
business records, inventions, designs, promotional materials, blueprints, plans,
specifications,  patents,  patent applications,  trademarks,  trade names, trade
secrets, goodwill, copyrights,  registrations,  licenses, franchises, claims for
refunds or rebates of taxes, pension and insurance surpluses, refunds or rebates
of taxes and any letter of credit, guarantee,  claim, security interest or other
security held by or granted to Borrower to secure  payment by an account  debtor
of any of the accounts of Borrower arising out of the operation of the Property,
and documents covering all of the foregoing; all documents,  instruments, money,
deposit accounts,  funds deposited in accounts  established with a bank, savings
and loan,  trust company or other  financial  institution in connection with the
use and  operation of the  Property,  including  any reserve  accounts or escrow
accounts,  and all  investments of the funds and all other general  intangibles;
all  present and future  rights of  Borrower  to payment  for Hotel  Operations,
including  accounts  and  accounts  receivable  and rights to payment  for fees,
charges,  accounts or other payments for the use or occupancy of guest rooms and
other public  facilities in the Hotel and any other present and future  accounts
and  accounts  receivable  and rights of  Borrower  to payment  with  respect to
Borrower=s  interest in the Land and Improvements and the proceeds of all of the
accounts,  accounts receivable and rights to payment,  whether or not yet earned
by performance, and whether or not evidenced by a document including all present
and  future  rights  to  payment  from  any  consumer   credit  or  charge  card
organization or entity (such as the  organizations  or entities which sponsor or
administer the American Express, Carte Blanche,  Diners Club, Visa, Discover and
Master  Charge/Master  Card cards),  subject however,  to the right conferred on
Borrower or the Hotel Operator under this Mortgage,  the Assignment or the Hotel
Operating Agreement to collect and apply any accounts receivable;

     (i) all awards and other  compensation paid after the date of this Mortgage
for any permanent or temporary taking by exercise of the right of eminent domain
(including  any  transfer  in lieu of or in  anticipation  of an exercise of the
right of eminent domain), of the Property,  including  severance,  damage to the
Property or decrease in the value of the Property and change in grade of streets
(the Condemnation Awards);

     (j)  all  proceeds  of and  all  unearned  premiums  on the  Policies  (the
Insurance Proceeds);

     (k) to the extent  assignable,  all  licenses,  certificates  of occupancy,
contracts,   equipment  leases,  management  agreements,   operating  agreements
(including the Current Hotel Operating  Agreement and all future Hotel Operating
Agreements),  operating covenants, franchise and license agreements, permits and
variances relating to the Property;

     (l) all books, records and other information,  wherever located,  which are
in Borrower=s possession, custody or control or to which Borrower is entitled at
law or in equity and which are related to the  Property,  including all computer
or other  equipment  used to record,  store,  manage,  manipulate  or access the
information;

     (m) all deposits held from time to time by the Accumulations  Depository to
provide reserves for Taxes and Assessments,  together with interest thereon,  if
any (the Accumulations);

     (n) all  after-acquired  title to or  remainder  or reversion in any of the
Property;  all additions,  accessions and  extensions  to,  improvements  of and
substitutions or replacements for any of the Property; all products and all cash
and non-cash proceeds,  immediate or remote, of any sale or other disposition of
any of the Property,  excluding sales or other  dispositions of inventory in the
ordinary  course of the business of operating the Property;  and all  additional
lands, estates,  interests,  rights or other property acquired by Borrower after
the date of this Mortgage for use in connection  with the Property,  all without
the need for any  additional  mortgage,  assignment,  pledge  or  conveyance  to
Lender;

     (o) all deposits or other pledges of funds held from time to time by Lender
or any escrow holder for the benefit of Lender in  accordance  with the terms of
this Mortgage or the Hotel Operating Agreement; and

     (p) to the extent not  otherwise  specifically  described in the  foregoing
subsections,  all of the  specifically  enumerated  items of  personal  property
attached as Exhibit B to the Florida UCC-1 and/or UCC-3 Financing  Statements of
even date with this  Mortgage made by Borrower as Debtor or Sanwa as Assignor in
favor of Lender as Secured  Party to be filed in the records of the Secretary of
State and Orange County, Florida.

     Section 2.2.  Habendum  Clause.  The Property is conveyed to Lender to have
and to hold forever in fee simple.

     Section 2.3. Security Agreement.  This Mortgage is a real property mortgage
and also a security  agreement and a financing  statement  within the meaning of
the Uniform  Commercial  Code of Florida.  The Property  includes  both real and
personal property and all of Borrower=s other right, title and interest, whether
tangible or  intangible,  in the  Property.  By executing  and  delivering  this
Mortgage, Borrower grants to Lender, as security for the Obligations, a security
interest in the  Property to the full  extent  that any of the  Property  may be
subject  to the  Uniform  Commercial  Code of  Florida.  One or  more  financing
statements  have been or will be executed by Borrower and Lender or by Lender or
Borrower alone and filed in the manner  required to perfect a security  interest
under the Uniform  Commercial Code of Florida.  Compliance with the requirements
of the Uniform Commercial Code of Florida, will not be construed to alter in any
manner  the  rights  of  Lender  under  this  Mortgage  or under any laws of the
jurisdiction  where the Property is located,  and such compliance is declared to
be solely for the  protection  of Lender if  compliance is necessary to perfect,
preserve or protect the priority of Lender=s  security interest in and to any of
the Property.

     Section  2.4.  Conditions  to Grant.  This  Mortgage is made on the express
condition  that  if  Borrower  pays  and  performs  the  Obligations  in full in
accordance with the Loan Documents,  unless expressly  provided otherwise in the
Loan Documents, the Loan Documents will be released at Borrower=s expense.





                                   ARTICLE III
                               OBLIGATIONS SECURED

     Section 3.1. The  Obligations.  This Mortgage secures the payment when due,
whether on the Maturity Date,  Acceleration or otherwise, of all amounts payable
under the Loan Documents (the Monetary  Obligations) and the timely  performance
of all other  obligations and covenants to be performed under the Loan Documents
(the Nonmonetary Obligations).

     Section 3.2. Future Advances.  Future Advances.  This Mortgage also secures
all future or additional advances as may be made by Lender to Borrower,  whether
the future  advances are  obligatory or are made at Lender=s  option to Borrower
for any purpose,  provided that all future or  additional  advances must be made
within  twenty (20) years from the date of this  Mortgage,  or within any lesser
period of time as may be provided  hereafter  by Law as a  prerequisite  for the
sufficiency  of  actual  notice  or  record  notice  of the  optional  future or
additional advances as against the rights of creditors or subsequent  purchasers
for  valuable  consideration,  to the same extent as if such future  advances as
against  the  rights  of  creditors  or  subsequent   purchasers   for  valuable
consideration,  to the same extent as if such future  advances  were made on the
date  hereof.  The total  amount of the  Monetary  Obligations  may  decrease or
increase from time to time, but the total unpaid balance secured at any one time
will not exceed twice the face amount of the Note and any disbursements made for
the payment of taxes, levies or insurance on the Property.





                                   ARTICLE IV
                           TITLE AND AUTHORITYARTICLE

     Section 4.1. Title to the Property

     (a)  Except  for the  equipment  under  those  equipment  leases  listed on
Schedule 1 and the equipment  under any  additional  equipment  leases  Borrower
enters into after the date of this Mortgage in accordance  with the criteria set
forth below, Borrower has and will continue to have good and marketable title in
fee simple absolute to the Land, the  Improvements and the Fixtures and Personal
Property, free and clear of liens, encumbrances and charges, subject only to the
Permitted  Exceptions  and,  to  Borrower=s  knowledge,  there  are no  facts or
circumstances that might give rise to a lien, encumbrance or charge.

     (b) Borrower owns and will  continue to own all of the other  Property free
and clear of all liens, encumbrances and charges whatsoever, subject only to the
Permitted Exceptions.

     (c) Subject only to the  Permitted  Exceptions,  this  Mortgage is and will
remain a valid  and  enforceable  first  lien on and  security  interest  in the
Property  and  Borrower  will  warrant and forever  defend title to the Property
against the claims of all persons.

     Section 4.2. Authority

     (a)  Borrower  is and  will  continue  to be (i)  duly  organized,  validly
existing and in good standing under the Laws of the State of Delaware,  and (ii)
duly registered and in good standing in each state where it conducts business.

     (b) Borrower has and will continue to have all necessary approvals, whether
governmental  or otherwise,  and full right,  power and authority to (i) own and
operate the Property  and carry on  Borrower=s  business as now  conducted or as
proposed to be  conducted,  (ii) execute and deliver the Loan  Documents,  (iii)
grant,  mortgage,  warrant,  convey,  assign and pledge the  Property  to Lender
pursuant to the provisions of this Mortgage and (iv) perform the Obligations.

     (c) The execution and delivery of the Loan Documents and the performance of
the  Obligations  do not and will not  conflict  with or result in a default  by
Borrower  under  any  Laws or any  Property  Documents  and do not and  will not
conflict with or result in a default under any agreement binding upon Borrower.

     (d) The Loan Documents constitute and will continue to constitute valid and
binding obligations of Borrower.

     4.3. No Foreign Person. Borrower is not a foreign person within the meaning
of Section 1445(f)(3) of the Code.

     4.4. Litigation.  Except as otherwise disclosed to Lender in writing, there
are no  Proceedings  or, to  Borrower=s  knowledge,  investigations  against  or
affecting  Borrower or the Property and, to Borrower=s  knowledge,  there are no
facts or  circumstances  that might give rise to a Proceeding  or  investigation
against or  affecting  Borrower or the Property the result of which would have a
materially  adverse  impact on the  financial  condition  of the Borrower or the
operation of the Property.




                                    ARTICLE V
                     PROPERTY STATUS, MAINTENANCE AND LEASES

     Section 5.1. Status of the Property.

     (a) Borrower  has  obtained and will  maintain in full force and effect all
certificates,  licenses,  permits  and  approvals  issued  or  required  by  the
Government  or by any other  entity  having  jurisdiction  over the  Property or
Borrower and necessary for the Permitted Use, for occupancy and operation of the
Property and for the conduct of Borrower=s business.

     (b)  The  Property  is and  will  continue  to be  serviced  by all  public
utilities required for the Permitted Use of the Property.

     (c) All  roads and  streets  necessary  for  service  of and  access to the
Property for the current or contemplated use of the Property have been completed
and are and will continue to be  serviceable,  physically  open and dedicated to
and accepted by the  Government for use by the public or owned and maintained by
Borrower.

     (d) The Improvements are free from material damage caused by a Casualty.

     (e) All costs and expenses of labor, materials, supplies and equipment used
in the construction of the Improvements have been paid in full.

     (f) Other than as  contemplated  under the  Commitment  Letter or permitted
under the  Tri-Party  Agreement,  Borrower  will not  erect  any new  buildings,
structures or building additions on the Property without Lender=s prior consent.

     Section 5.2. Maintenance of the Property.

     (a) Subject to ordinary  wear and tear and the  provisions of this Mortgage
regarding Casualty and Condemnation, Borrower will maintain the Property in good
and safe condition, suitable for the Permitted Use, and, to the extent necessary
to maintain the Property in good and safe condition,  suitable for the Permitted
Use,  will replace the Fixtures and  Personal  Property  with  property at least
equal in quality and condition to that being replaced.

     (b) Except as  specifically  provided in this Mortgage,  Borrower shall not
sell,  mortgage,  encumber,  transfer,  lease or otherwise dispose of any of the
Property or any interest  therein,  or offer to do so, without the prior written
consent of Lender,  or permit anything to be done that might impair the value of
any of the Property,  except that Borrower shall be entitled to remove any items
of  Property  which are  replaced  on the date of their  removal  with  items of
Property of at least equal  suitability and value,  free of all liens,  security
interests and encumbrances.

     5.3.  Change in Use.  Borrower  will use and permit the use of the Property
for the Permitted Use and for no other purpose.

     5.4.Waste. Borrower will not commit or permit any Waste or otherwise alter,
demolish,  or remove or permit the  alteration,  demolition or removal of any of
the Property  except than as may be permitted by the provisions of this Mortgage
or the Tri-Party Agreement.

     Section 5.5.  Inspection of the Property.  Subject to the rights of tenants
of the Property and guests and other users of the Hotel, Lender has the right to
enter and inspect the Property on reasonable prior notice, except in the case of
an emergency, when no prior notice is necessary.  Lender has the right to engage
an  independent  expert  at  Borrower=s  expense  at any time  after an Event of
Default  to  review  and  report  on  Borrower=s   compliance   with  Borrower=s
obligations  under this Mortgage to maintain the  Property,  comply with Law and
refrain  from  Waste.  Lender  has the  right at any  other  time to  engage  an
independent expert for the same purposes but at Lender=s expense.

     Section 5.6. Leases and Rents.

     (a) Pursuant to the Assignment, Borrower is assigning to Lender the Leases,
the Rents and the Hotel Revenues. Borrower will lease the Property in accordance
with the provisions of the Assignment.

     (b) All  proposed  Leases  shall be  subject to the prior  approval  of the
Lender; provided, however, a proposed Lease which demises less than 1,000 square
feet of the  existing  retail space within the Hotel shall not require the prior
approval of Lender.  Borrower  shall  observe  and  perform all the  obligations
imposed upon the lessor under such Leases and, upon request, shall promptly send
to Lender copies to Lender of all notices of default which  Borrower  shall send
or receive  thereunder.  With  respect to Leases in excess of 1,000 square feet,
Borrower  (i) shall not do or permit to be done  anything to impair the value of
such  Leases as  security  for the Debt;  (ii) shall  enforce  all of the terms,
covenants  and  conditions  contained in such Leases upon the part of the lessee
thereunder  to be observed or performed,  short of  termination  thereof;  (iii)
shall not  collect  any of the Rents  more than one (1) month in  advance;  (iv)
shall not execute any other  assignment  of lessor's  interest in such Leases or
the Rents;  (v) shall not alter,  modify or change  any  material  terms of such
Leases without the prior written consent of Lender,  or cancel or terminate such
Leases or accept a surrender thereof or convey or transfer or suffer or permit a
conveyance  or transfer  of the  Property  or of any  interest  therein so as to
effect a merger of the estates and rights of, or a termination  or diminution of
the obligations of, lessees  thereunder;  (vi) shall not alter, modify or change
any material  terms of any  guaranty of such Leases or cancel or terminate  such
guaranty  without  the prior  written  consent of Lender;  and (viii)  shall not
consent to any  assignment of or subletting  under such Leases not in accordance
with their terms, without the prior written consent of Lender.

     Section 5.7.  Equipment Leases.  Borrower will not enter into new equipment
leases  without  Lender=s  prior  consent,  provided that so long as there is no
Event of Default,  Borrower may,  without  Lender=s prior  consent,  enter into,
amend,  waive,  cancel,  or surrender any such  equipment  leases so long as the
following  conditions  are met: (i) the annual lease  payments for such lease do
not exceed $350,000 (for the purposes of this requirement,  all  cross-defaulted
and cross-collateralized leases shall be aggregated);  (ii) the aggregate annual
lease payments for all equipment leases then in effect do not exceed one percent
(1%) of the gross  revenues of the Hotel;  and (iii) the aggregate  annual lease
payments for all equipment leases then in effect will not cause the Debt Service
Coverage  Ratio to be less than 1.5 to 1.  Borrower  will  promptly  deliver  to
Lender copies of any notices of default or of termination  Borrower  receives or
delivers  relating to any equipment  lease whose annual lease payment is greater
than $350,000.

     Section 5.8.  Parking.  Borrower will provide,  maintain,  police and light
parking areas within the Property, together with any sidewalks, aisles, streets,
driveways,  sidewalk  cuts and  rights-of-way  to and from the  adjacent  public
streets  in a manner  consistent  with the  Permitted  Use,  and  sufficient  to
accommodate the greatest of (i) the number of passenger  vehicles required to be
maintained  by Law;  (ii)  the  requirements  of the  Leases  and  the  Property
Documents  affecting the Property;  or (iii) 1,000 spaces.  The parking areas at
the Property  will be reserved  and used  exclusively  for  ingress,  egress and
parking for Borrower and tenants of the  Property,  hotel guests and  employees,
customers and invitees.

     Section 5.9. Separate Tax Parcel.  The Property is and will remain assessed
for real estate tax  purposes as one or more  wholly  independent  tax parcel or
parcels, separate from any property that is not part of the Property.

     Section 5.10. Changes in Zoning or Restrictive Covenants. Borrower will not
(i) initiate, join in or consent to any change in any Laws pertaining to zoning,
restrictive  covenant or other restriction  modifying the uses which may be made
of the Property;  (ii) except as set forth in the Permitted  Exceptions,  permit
the  Property  to be  used  to  qualify  for  fulfillment  of  any  Governmental
requirements for the construction or maintenance of any improvements on property
that is not part of the Property;  or (iii) impair the integrity of the Property
as legally subdivided zoning lots separate and apart from all other property.

     Section 5.11.  Lender=s Right to Appear.  Lender has the right to appear in
and  defend any  Proceeding  brought  regarding  the  Property  and to bring any
Proceeding,  which Lender, in its sole discretion,  determines should be brought
to protect Lender=s interest in the Property.




                                   ARTICLE VI
                          IMPOSITIONS AND ACCUMULATIONS

     Section 6.1. Impositions

     (a) Borrower will pay each Imposition at least 15 days before the date (the
Imposition  Penalty  Date)  that is the  earlier  of (i) the date on  which  the
Imposition becomes  delinquent and (ii) the date on which any penalty,  interest
or charge for non-payment of the Imposition  accrues,  provided that there is no
Event of Default  Borrower will pay each  Imposition on or before the Imposition
Penalty  Date  but  provided,  however,  that  if  Borrower  fails  to  pay  any
installment  of Taxes or  Assessments  on or before  the  applicable  Imposition
Penalty Date,  Borrower=s  right to pay Impositions less than 15 days before the
Imposition  Penalty Date will be automatically  revoked for the remainder of the
term of this Mortgage.

     (b) At least 10 days  before  each  Imposition  Penalty  Date for  Taxes or
Assessments,  Borrower will deliver to Lender a receipted bill or other evidence
of payment  of the Taxes or  Assessments,  provided  that so long as there is no
Event of Default,  Borrower  may deliver to Lender the  receipted  bill or other
evidence of payment not more than 10 days after each  Imposition  Penalty  Date,
provided  further  that if  Borrower  fails to pay any  installment  of Taxes or
Assessments  on or before the  applicable  Imposition  Penalty Date,  Borrower=s
right to deliver to Lender the  receipt or other  evidence  of payment not later
than 10 days after the Imposition Penalty Date will be automatically revoked for
the remainder of the term of this Mortgage.

     (c)  Notwithstanding  the  provisions  of  subsections  (a) and (b)  above,
Borrower,  at its own expense,  may contest any Taxes or  Assessments,  provided
that the following conditions are met:

     (i) not less than 10 days prior to the initiation of such contest, Borrower
delivers to Lender notice of the proposed contest;

     (ii) the  contest  is by a  Proceeding  promptly  initiated  and  conducted
diligently and in good faith;

     (iii) there is no Event of Default;

     (iv) the  Proceeding  suspends the  collection  of the  contested  Taxes or
Assessments or Borrower pays all of the contested Taxes or Assessments;

     (v) the Proceeding is permitted  under and is conducted in accordance  with
the Property Documents;

     (vi) the Proceeding  precludes imposition of criminal penalties and sale or
forfeiture of the Property and Lender will not be subject to any civil suit; and

     (vii)  Borrower  has set aside  adequate  reserves  for the  payment of the
contested Taxes or Assessments, together with all interest and penalties, unless
Borrower has paid all of the contested Taxes or Assessments.

     (d) If any Taxes or Assessments are payable in installments,  Borrower will
nevertheless  pay the Taxes and/or  Assessments in their entirety on the day the
first installment  becomes due and payable or a lien, unless Lender, in its sole
discretion, approves payment of the Taxes and/or Assessments in installments.

     Section  6.2.  Accumulations.  So long  there  exists  no Event of  Default
hereunder,  Borrower  shall be permitted to escrow for Taxes and  Assessments in
accordance  with the terms of the Hotel  Operating  Agreement;  upon an Event of
Default, and if required by Lender, the following provisions shall apply:

     (a) On the first day of each  calendar  month  thereafter  during the Term,
Borrower will make a deposit (the Accumulations  Deposits) in an amount equal to
approximately  one-twelfth  of the estimated  annual Taxes and  Assessments,  as
reasonably determined by Lender or its designee into an account with Lender or a
mortgage servicer or financial  institution  designated or approved by Lender to
receive,  hold and disburse the  Accumulations  in accordance  with this Section
(the Accumulations Depository).  At least 45 days before each Imposition Penalty
Date  (or,  if later,  within  10 days of  Borrower=s  receipt  of such  bills),
Borrower  will  deliver  to the  Accumulations  Depository  any  bills and other
documents that are necessary to pay the Taxes,  Assessments  and Ground Rent. If
required  by Lender,  Borrower  shall also make an initial  deposit  which would
equal the sum of the sum of the Accumulations Deposits which Borrower would have
been  required to make if it had been  escrowing for Taxes and  Assessments  the
entire calendar year prior to first deposit under this subsection (a).

     (b)  The  Accumulations  will  be  applied  to the  payment  of  Taxes  and
Assessments.  Any excess  Accumulations  after payment of Taxes and  Assessments
will be returned to Borrower  or  credited  against the next  succeeding  future
payments of the  Accumulations,  at Lender=s  election or as required by Law. If
the Accumulations are not sufficient to pay Taxes and Assessments, Borrower will
pay the deficiency to the Accumulations  Depository within 5 days of demand from
Lender.  At any time after an Event of Default occurs,  the Accumulations may be
applied as a credit against any portion of the Monetary  Obligations as selected
by Lender in accordance with the terms of this Mortgage.

     (c) The Accumulations  Depository will hold the Accumulations as additional
security for the Obligations  until applied in accordance with the provisions of
this Mortgage. If Lender is not the Accumulations Depository,  the Accumulations
Depository will deliver the  Accumulations to Lender upon Lender=s demand at any
time after an Event of Default.

     (d) If the  Property  is sold or  conveyed  other  than by  foreclosure  or
transfer in lieu of  foreclosure,  all right,  title and interest of Borrower to
the  Accumulations  will   automatically,   and  without  necessity  of  further
assignment,  be held for the account of the new owner, subject to the provisions
of this Section.

     (e) The  Accumulations  Depository shall deposit the  Accumulations  into a
separate interest bearing account in the name of Lender as secured party, all in
accordance  with an agreement by and among  Borrower,  Lender and  Accumulations
Depository to be entered into following the triggering of Borrower=s obligations
to pay the  Accumulations to Lender under this Section.  Lender has the right to
pay, or to direct the  Accumulations  Depository to pay, any  Imposition  unless
Borrower is contesting the Imposition in accordance  with the provisions of this
Mortgage, in which event any payment of the Imposition either will be made under
protest in the manner prescribed by Law or will be withheld.

     (f) If  Lender  assigns  this  Mortgage,  Lender  will  pay,  or cause  the
Accumulations  Depository to pay, the unapplied  balance of the Accumulations to
or at the direction of the assignee. Simultaneously with the payment, Lender and
the Accumulations Depository will be released from all liability with respect to
the  Accumulations and Borrower will look solely to the assignee with respect to
the Accumulations. When the Obligations have been fully satisfied, any unapplied
balance  of the  Accumulations  (together  with any  interest  thereon)  will be
returned to Borrower.

     Section  6.3.  Changes in Tax Laws.  If a  Government  deducts the Monetary
Obligations  from the value of the  Property  for the  purpose  of  taxation  or
imposes a tax, either directly or indirectly,  on the Monetary Obligations,  any
Loan Document or Lender=s  interest in the  Property,  Borrower will pay the tax
with  interest  and  penalties,  if any. If Lender  determines  that  Borrower=s
payment  of the tax may be  unlawful,  unenforceable,  usurious  or  taxable  to
Lender,  Lender may  accelerate the Loan on 60 days= prior notice unless the tax
must be paid within the 60-day period,  in which case, Lender may accelerate the
Loan within the lesser  period.  Nothing set forth in this  Section 6.3 shall be
deemed or  construed  as  requiring  Borrower  to pay any income,  franchise  or
similar tax based upon Lender=s income.




                                   ARTICLE VII
                INSURANCE, CASUALTY, CONDEMNATION AND RESTORATION

     Section 7.1. Insurance Coverages.

     (a)  Borrower  will  maintain or will cause the Hotel  Operator to maintain
such insurance  coverages and  endorsements in form and substance and in amounts
as Lender may require in its reasonable  discretion,  from time to time.  Lender
hereby  acknowledges that the insurance  coverages and endorsements in effect on
the date hereof with respect to the Property are  sufficient  under the state of
facts known to Lender as of the date hereof.

     (b) The property  insurance  companies  issuing the Policies (the Insurers)
must be  authorized  to do  business  in the  State or  Commonwealth  where  the
Property is located,  must carry an A.M. Best Company, Inc. policy holder rating
of A- or better and an A.M. Best Company,  Inc. financial category of Class X or
better  and  must be  otherwise  satisfactory  to  Lender.  Notwithstanding  the
requirements set forth above, Lender will not be responsible for the solvency of
any Insurer.

     (c) The insurance,  including renewals, required under this Section will be
issued  on  valid  and   enforceable   policies  and   endorsements   reasonably
satisfactory  to Lender  taking into  account  such  policies  and  endorsements
commonly  carried by owners of similar  properties (the Policies).  The Property
Policy will contain a standard  waiver of  subrogation  and a  replacement  cost
endorsement  and will  provide  that Lender will  receive not less than 30 days=
prior written notice of any cancellation, termination or non-renewal of a Policy
or any  material  change other than an increase in coverage and that Lender will
be named  under a standard  mortgage  endorsement  as loss payee.  Borrower  has
disclosed to Lender that Borrower or the Hotel Operator has a deductible for the
property  under  insurance  policies and has a self  insurance  retention on the
liability  policies.  Notwithstanding  anything to the contrary in this Article,
Borrower or Hotel Operator will be permitted to continue such  self-insurance at
the  levels  disclosed  to Lender.  Any  proposed  change in the  self-insurance
arrangements  disclosed  to Lender in  connection  with closing the Loan will be
subject  to  Lender=s  consent,  which  such  consent  will not be  unreasonably
withheld if such arrangements are consistent with other similar hotels under the
same brand  owned by  Borrower  and  managed by the Hotel  Operator,  and Lender
reasonably  determines  that such  arrangements  are  sufficient  to protect the
security for the Loan.

     (d) Notwithstanding  Lender=s rights under this Article, Lender will not be
liable for any loss,  damage or injury  resulting from the inadequacy or lack of
any insurance coverage.

     (e) Borrower  will comply with the  provisions of the Policies and with the
requirements,  notices and demands  imposed by the  Insurers and  applicable  to
Borrower or the Property.

     (f) Borrower will pay the  Insurance  Premiums for each Policy on or before
the due dates  thereof,  but in no event less than 30 days before the expiration
date of the Policy  being  replaced  or renewed,  and will  deliver to Lender an
original  certificate  of insurance  specifying  the property  location and also
specifying full replacement  value coverage,  not less than 10 days prior to the
expiration date of the Policy.

     (g) Borrower will not carry separate  insurance  concurrent in kind or form
or  contributing  in the  event of loss  with any  other  insurance  carried  by
Borrower.

     (h)  Borrower  will  give the  Insurers  prompt  notice  of any  change  in
ownership of the Property.  This subsection does not affect the  prohibitions on
transfers set forth in this Mortgage.

     (i)  All  Policies  shall  provide  that  if  the  Property  is  sold  at a
foreclosure   sale  or  otherwise  is   transferred  so  as  to  extinguish  the
Obligations,  all of Borrower=s right, title and interest in and to the Policies
will automatically  continue to protect the purchaser or transferee,  so long as
the Hotel Operator remains the same.

     Section 7.2. Casualty and Condemnation.

     (a)  Borrower  will  give  Lender  notice  of any  Casualty  in  excess  of
$250,000.00  immediately  after it  occurs  and will give  Lender  notice of the
commencement  of any  Proceeding  in  Condemnation  immediately  after  Borrower
receives notice of  commencement.  Borrower will  immediately  deliver to Lender
copies of all documents  Borrower  delivers or receives relating to the Casualty
or the Proceeding, as the case may be.

     (b)  Following  an Event of Default  and during the  continuation  thereof,
Borrower  authorizes  Lender, at Lender=s option, to act on Borrower=s behalf to
collect,  adjust and compromise any claims for loss, damage or destruction under
the  Policies  on such terms as Lender  determines.  Borrower  will  execute and
deliver to Lender all  documents  requested  by Lender or as may be  required to
confirm the authorization.

     (c) If Lender  elects not to act on  Borrower=s  behalf as provided in this
Section,  then Borrower  promptly will file and prosecute all claims  (including
Lender=s claims) relating to the Casualty and will defend (including  defense of
Lender=s  interest)  any  Proceeding  in  Condemnation.  Borrower  will have the
authority to settle or compromise the claims or Proceeding,  as the case may be,
provided  that Lender has approved any  compromise  or  settlement  that exceeds
$500,000.00.  Any check for Insurance  Proceeds or Condemnation  Awards,  as the
case may be (the Proceeds) will be made payable by check drawn by the Insurer to
Lender and Borrower,  as their  interests may appear.  Borrower will endorse the
check to Lender  immediately  upon Lender  presenting  the check to Borrower for
endorsement  or, if Borrower  receives the check  first,  will endorse the check
immediately  upon  receipt and forward it to Lender.  If any  Proceeds  are paid
directly to  Borrower,  Borrower  immediately  will  deposit the  Proceeds  with
Lender,  to be applied or disbursed in  accordance  with the  provisions of this
Mortgage.  Lender will be responsible  for only Proceeds  actually  received and
held by Lender.

     Section 7.3. Application of Proceeds.  After deducting the reasonable costs
incurred  by  Lender  in  collecting  the  Proceeds,  Lender  may,  in its  sole
discretion,  (i) apply the Proceeds as a credit against any portion, as selected
by Lender in its sole discretion,  of the Monetary  Obligations;  (ii) apply the
Proceeds to restore the Improvements, provided that Lender will not be obligated
to see to the proper  application of the Proceeds and provided  further that any
amounts  released for  Restoration  will not be deemed a payment on the Monetary
Obligations; or (iii) deliver the Proceeds to Borrower.

     Section 7.4.  Conditions to  Availability  of Proceeds for  Restoration7.4.
Conditions to Availability of Proceeds for Restoration.

     (a)  Notwithstanding  the  provisions of Section 7.3,  Lender will make the
Proceeds  (less any  reasonable  costs  incurred  by Lender  in  collecting  the
Proceeds)  available  for  Restoration  after a Casualty  or a  Condemnation  (a
Destruction Event),  provided that the following  conditions are met and only in
accordance with the conditions for disbursements set forth in Section 7.5:

     (i)  Marriott  Hotel   Properties   Limited   Partnership  or  a  Permitted
Transferee,  if any,  continues  to be the owner of the Hotel at the time of the
Destruction Event and at all times thereafter until the Proceeds have been fully
disbursed;

     (ii) no Event of Default under the Loan Documents exists at the time of the
Destruction Event;

     (iii) all Property Documents in effect immediately prior to the Destruction
Event that are  essential to the use and  operation of the Property  continue in
full force and effect notwithstanding the Destruction Event;

     (iv) if the  Destruction  Event is a  Condemnation,  Borrower  delivers  to
Lender evidence  satisfactory to Lender that the Improvements can be Restored to
an economically and architecturally viable unit;

     (v)  if  Borrower   intends  to  restore  the  Property  to  its  condition
immediately prior to the Destruction Event, Borrower delivers to Lender evidence
satisfactory to Lender that the Proceeds are sufficient to complete  Restoration
or if the Proceeds are  insufficient  to complete  Restoration,  Borrower  first
deposits  with Lender funds  (Additional  Funds) that when added to the Proceeds
will be sufficient to complete Restoration;

     (vi) if Borrower  intends to restore the Property to a condition other than
as it was  immediately  prior to the  Destruction  Event,  Borrower  delivers to
Lender a  detailed  scope of the work,  the plans  and  specifications  for such
improvements,  engineering  studies,  budgets,  and/or other evidence reasonably
satisfactory to Lender that the Proceeds (plus any Additional Funds committed by
Borrower) are sufficient to complete such work and that such work will result in
improvements   which   are   architecturally   integrated   with  the   existing
Improvements.

     (vii)  Lender is satisfied  that the proceeds of any business  interruption
insurance in effect together with other  available  income from the Property and
any funds  deposited by Borrower to cover any  shortfall  are  sufficient to pay
Debt  Service  Payments  after  paying  the  Impositions,   Insurance  Premiums,
reasonable  and  customary  operating  expenses and capital  expenditures  until
Restoration is complete;

     (viii) Lender is satisfied that  Restoration will be completed on or before
the date (the  Restoration  Completion  Date)  that is the  earliest  of: (i) 12
months  prior  to the  Maturity  Date if such  Destruction  Event  has  caused a
reduction in the gross  revenues of the Hotel of fifteen  percent (15%) or more;
(ii) 18 months after the Destruction Event; (iii) the earliest date required for
completion of Restoration under any Lease or any Property Document,  or (iv) any
date required by Law; and

     (ix) the annual gross  revenue  from the  Property for the 12-month  period
immediately  preceding the Destruction  Event, was providing annual Debt Service
Coverage Ratio of 1.15, and Lender determines,  based on projections  reasonably
satisfactory to Lender, that within 18 months after Restoration the annual gross
revenue from the Property  will provide  annual Debt Service  Coverage  Ratio of
1.15 or Lender will apply an amount from the  Proceeds to reduction of Principal
in order to reduce the Debt  Service  Payments  sufficiently  for a Debt Service
Coverage  Ratio of 1.15 to be achieved  based on the  Projections  delivered  to
Lender.  The reduced Debt Service  Payments will be  calculated  using the Fixed
Interest  Rate  and  an  amortization   schedule  that  will  achieve  the  same
proportionate amortization of the reduced Principal over the then remaining Term
as would have been  achieved if the  Principal  and  originally  scheduled  Debt
Service Payments had not been reduced.  Borrower will execute any  documentation
that Lender deems  reasonably  necessary to evidence the reduced  Principal  and
debt service payments.

     (b) If the total Proceeds for any Destruction  Event do not exceed $500,000
and  Lender  elects or is  obligated  by Law or under  this  Section to make the
Proceeds available for Restoration,  Lender will disburse to Borrower the entire
amount  received by Lender and Borrower will  commence and complete  Restoration
promptly.  If the Proceeds for any Destruction  Event exceed $500,000 and Lender
elects  or is  obligated  by Law or under  this  Section  to make  the  Proceeds
available for  Restoration,  Lender will deliver the Proceeds and any Additional
Funds  (the  Restoration  Funds) to  Lender=s  Correspondent  for  deposit in an
interest bearing account to be disbursed upon Borrower=s  request as Restoration
progresses  (but not more often than once each  calendar  month),  provided that
with respect to each request there is no default under the Loan  Documents  and,
upon Lender=s request,  Borrower  delivers to Lender and Lender=s  Correspondent
satisfactory  evidence of the costs of Restoration incurred prior to the date of
the request, with all supporting  documentation,  including waivers of mechanics
liens,   contractor=s   and  architect=s   affidavits  and   appropriate   title
endorsements.  If Lender  requests,  Borrower  will  deliver to Lender  prior to
commencing  Restoration,  for Lender=s  approval,  plans and  specifications and
detailed  budget for the  Restoration.  Subject to Force  Majeure  delays and to
Lender=s making the Proceeds  available for Restoration,  Borrower will commence
Restoration as soon as practicable after the Destruction Event and will complete
Restoration on or before the Restoration Completion Date.

     Section 7.5.  Restoration.  If Lender elects or is obligated by Law or this
Mortgage  to  make  the  Proceeds  available  for  Restoration,   the  following
provisions apply:

     (a)  Borrower  will  pay  all  costs  of  Restoration  whether  or not  the
Restoration Funds are sufficient and, if at any time during Restoration,  Lender
determines that the undisbursed balance of the Restoration Funds is insufficient
to complete  Restoration,  Borrower  will deposit  with  Lender,  as part of the
Restoration Funds, an amount equal to the deficiency within 30 days of receiving
notice of the deficiency from Lender.

     (b)  Lender  may  elect  at any time  prior  to or  during  the  course  of
Restoration to retain, at Borrower=s expense,  an independent  engineer or other
consultant to review any plans and specifications required by Lender, to inspect
Restoration as it progresses,  and to provide reports. If any matter included in
a report by the engineer or consultant is unsatisfactory  to Lender,  Lender may
suspend  disbursement of the Restoration Funds until the unsatisfactory  matters
contained in the report are resolved to Lender=s satisfaction.

     (c) If Borrower  fails to commence or complete  Restoration  in  accordance
with this  Article,  among  other  remedies,  Lender  may elect to  restore  the
Improvements  on Borrower=s  behalf and reimburse  itself out of the Restoration
Funds for costs and expenses  incurred by Lender in restoring the  Improvements,
or Lender  may  elect to apply the  Restoration  Funds as a credit  against  any
portion, as selected by Lender, of the Monetary Obligations.

     (d) If an Event of  Default  under  the Loan  Documents  occurs  after  the
Destruction  Event,  then  Lender  will have no further  obligation  to make any
remaining  Proceeds  available  for  Restoration,  may  withdraw  the  remaining
Restoration Funds from the account being administered by Lender=s  Correspondent
and may apply any remaining  Restoration  Funds Proceeds as a credit against any
portion,  as  selected  by  Lender  in its  sole  discretion,  of  the  Monetary
Obligations.

     (e)  If  Borrower  fails  to pay  all  of  Lender=s  expenses  incurred  in
connection with a Destruction Event or Restoration, among other remedies, Lender
may from time to time reimburse itself out of the Restoration Funds.




                                  ARTICLE VIII
                       COMPLIANCE WITH LAW AND AGREEMENTS

     Section 8.1. Compliance with Law. Borrower, the Property and the use of the
Property  comply and will  continue to comply in all material  respects with Law
and with all  agreements  and  conditions  necessary  to preserve and extend all
rights,  licenses,  permits,  privileges,  franchises and concessions (including
zoning variances,  special exceptions and  non-conforming  uses) relating to the
Property or Borrower.  Borrower  will notify Lender of the  commencement  of any
investigation or Proceeding  relating to a possible violation of Law immediately
after Borrower  receives notice thereof and will deliver to Lender copies of all
documents  Borrower receives or delivers in connection with the investigation or
Proceeding.  Borrower  will not alter the  Property  in any  manner  that  would
increase Borrower=s responsibilities for compliance with Law.

     Section 8.2. Compliance with Property Documents.  To Borrower=s  knowledge,
there are no defaults,  events of defaults or events which,  with the passage of
time or the giving of notice,  would  constitute  an event of default  under the
Property  Documents.  Borrower will pay and perform all of its obligations under
the Property Documents as and when required by the Property Documents.  Borrower
will use  commercially  reasonable  efforts  to cause all other  parties  to the
Property  Documents  to pay and perform  their  obligations  under the  Property
Documents as and when  required by the  Property  Documents.  Borrower  will not
amend or waive any provisions of the Property Documents; cancel or surrender any
of the  Property  Documents;  or release or  discharge  or permit the release or
discharge  of any party to or  entity  bound by any of the  Property  Documents,
without,  in each  instance,  Lender=s  prior  approval.  Borrower will promptly
deliver to Lender  copies of any notices of default or of  termination  Borrower
receives or delivers relating to any Property Document.

     Section 8.3. Compliance with Agreements. Borrower shall observe and perform
each and every term to be observed  or  performed  by  Borrower  pursuant to the
terms of any  agreement  affecting  or  pertaining  to the Hotel,  and shall not
suffer or permit any delinquency on its part to exist, except such action as may
be  done  in  the  ordinary  course  of  business  of  operating  a  first-class
hotel/resort property,  including modification,  waiver or termination of any of
the terms thereof.

     Section 8.4. ERISA Compliance.

     (a) Borrower is not and will continue not to be an employee benefit plan as
defined in Section 3(3) of the Employee  Retirement  Income Security Act of 1974
(ERISA)  that is  subject  to Title I of ERISA or a plan as  defined  in Section
4975(e)(1)  of the  Code  that is  subject  to  Section  4975 of the  Code,  and
Borrower=s assets do not and will not constitute plan assets of one or more such
plans for purposes of Title I of ERISA or Section 4975 of the Code.

     (b) Borrower is not and will continue not to be a governmental  plan within
the meaning of Section 3(32) of ERISA,  and  transactions by or with Borrower do
not and will not be subject to any Laws regulating  investments of and fiduciary
obligations with respect to governmental plans.

     Section 8.5. Section 6045(e) Filing. Borrower will deliver to Lender either
(i) a copy of a completed Form 1099-B, Statement for Recipients of Proceeds from
Real Estate, Broker and Barter Exchange Proceeds prepared by Borrower=s attorney
or other person  responsible  for the  preparation of the form,  together with a
certificate  from the person  who  prepared  the form  that,  to the best of the
person=s knowledge, the form has been accurately prepared and that the form will
be  filed  timely,  or (ii) a  certification  from  Borrower  that the Loan is a
refinancing  of the Property or is otherwise  not required to be reported to the
Internal Revenue Service pursuant to Section 6045(e) of the Code.  Borrower will
indemnify,  defend and hold  Lender  harmless  from all loss,  cost,  damage and
expense (including,  without  limitation,  attorneys= fees and disbursements and
costs  incurred in the  investigation,  defense and  settlement  of claims) that
Lender may incur,  directly or  indirectly,  in  connection  with the  assertion
against  Lender of any claim  relating to the failure of Borrower to comply with
this Section.

     Section 8.6. Hotel Operating Agreement

     (a) The Current Hotel Operating  Agreement is in full force and effect, has
not  been  amended  and  represents  the  entire  agreement  among  its  parties
respecting the operation and management of the Hotel, and there are no defaults,
events of default  or events  which,  with the  passage of time or the giving of
notice,  would  constitute a default or event of default under the Current Hotel
Operating Agreement.

     (b) Borrower will pay and perform all of Borrower=s  obligations  under the
Hotel  Operating  Agreement  as and when  required  under  the  Hotel  Operating
Agreement.

     (c)  Borrower  will use  commercially  reasonable  efforts  to cause  Hotel
Operator to pay and perform all of Hotel Operator=s  obligations under the Hotel
Operating Agreement as and when required under the Hotel Operating Agreement.

     (d) Upon  expiration  or  termination  of any  Hotel  Operating  Agreement,
Borrower  will not renew the  expired or  terminated  agreement  or enter into a
replacement Hotel Operating Agreement without, in each instance,  Lender=s prior
approval,  which may be withheld in Lender=s sole discretion,  and Borrower will
deliver  to Lender  for  Lender=s  review  copies  of any  proposed  renewal  or
replacement  Hotel  Operating  Agreement  not  less  than 30 days  prior  to the
proposed  execution  of the  agreement  and will  deliver  to  Lender,  within 5
Business  Days  after  demand,  any  additional  information  Lender  reasonably
requests relating to the renewal or replacement Hotel Operating Agreement.

     (e) Within 2 Business  Days of  delivery or receipt by  Borrower,  Borrower
will  deliver to Lender  copies of any  notices  of  default  or of  termination
Borrower  delivers or receives  relating to the Hotel  Operating  Agreement  and
within 5 Business Days of delivery or receipt by Borrower, Borrower will deliver
to Lender copies of all monthly,  quarterly and annual  financial  reports,  the
annual operating and capital expenditure plans and any revisions thereof.

     (f) Borrower is assigning to Lender the Current Hotel  Operating  Agreement
and any future  Hotel  Operating  Agreement.  The  Current  Hotel  Operator  has
consented to, and any future Hotel Operators will consent to, the assignment. If
Lender  determines  that the Hotel Operator is not performing its obligations or
is otherwise in default under a Hotel  Operating  Agreement on a material matter
that  adversely  affects Hotel  Operations,  then  immediately  upon notice from
Lender, Borrower will pursue rights and remedies available to Borrower under the
Hotel Operating Agreement including any right to terminate.

     (g) Each future Hotel  Operating  Agreement  with any Hotel  Operator other
than the Current Hotel Operator  (directly or by separate  agreement in form and
content satisfactory to Lender) will provide among other things that:

     (i) the Hotel Operating Agreement is subject and subordinate to the lien of
this Mortgage and to Lender=s rights under the Loan Documents;

     (ii) upon  foreclosure or transfer by deed in lieu of foreclosure,  Lender,
or any purchaser at a foreclosure sale, will have the right,  exercisable in its
sole discretion within 6 months after the date a foreclosure of this Mortgage is
final or the date a deed in lieu of  foreclosure  is delivered,  as the case may
be, to confirm the  continuation of the Hotel Operating  Agreement in accordance
with its terms or to terminate the Hotel Operating  Agreement without payment of
any termination fee;

     (iii) until the Hotel  Operating  Agreement is terminated and thereafter if
the Hotel Operating Agreement is not terminated after foreclosure or transfer by
deed in lieu of  foreclosure,  the Hotel  Operator  will continue to operate and
manage  the Hotel in  accordance  with the  provisions  of the  Hotel  Operating
Agreement so long as Lender  continues to discharge the obligations of the Hotel
Owner under such Hotel Operating Agreement;

     (iv) the  Hotel  Operator=s  right to  receive  any fees  under  the  Hotel
Operating  Agreement will be non-cumulative  and will be subject and subordinate
to Lender=s rights to receive Debt Service  Payments or any other payments to be
made to Lender pursuant to the Loan Documents;

     (v) after  approval by Lender,  the Hotel  Operating  Agreement will not be
amended, extended, assigned or terminated without Lender=s approval which may be
withheld in Lender=s sole discretion;

     (vi) the Hotel  Operator  will  deliver to Lender  copies of all notices of
default  or of  termination  that the  Hotel  Operator  gives  under  the  Hotel
Operating Agreement and will accept cure of any default from Lender and will not
terminate  the Hotel  Operating  Agreement  without  giving Lender an additional
notice  and 30-day  period to cure and if the  default  cannot be cured  without
Lender=s taking possession of the Property, the cure period will be extended for
as long as is necessary for Lender to complete a foreclosure  or deed in lieu of
foreclosure  of this  Mortgage and for a reasonable  period of time  thereafter,
provided that Lender promptly commences and completes the foreclosure or deed in
lieu of foreclosure  transaction and promptly thereafter commences and completes
the cure;

     (vii) after foreclosure or transfer by deed in lieu of foreclosure,  Lender
or the  transferee  of the  Property  will not be  liable  for any  defaults  of
Borrower or any other previous owner under the Hotel Operating  Agreement,  will
not be liable for  repayment of any loans made by Hotel  Operator to Borrower or
to any other  entity  and will  have no  liability  under  the  Hotel  Operating
Agreement  from and after  the date  Lender or the  transferee  of the  Property
transfers the Property; and

     (viii) if Lender gives the Hotel Operator  notice that there is an Event of
Default,  the Hotel Operator will remit all Rent and Hotel Revenues  directly to
Lender or as Lender may direct.

     (h) Borrower will indemnify,  defend and hold Lender  harmless  against any
liability,  loss, cost, damage or expense which Lender may incur under the Hotel
Operating Agreement or under or by reason of this Mortgage prior to the exercise
by Lender of any of its remedies under this Mortgage.

                                   ARTICLE IX
                                  ENVIRONMENTAL

     Section 9.1. Environmental Representations and Warranties.

     (a) Except as  disclosed  in the  Environmental  Report,  during the period
Borrower has owned the Property and as of the date of this Mortgage:

     (i) to Borrower=s knowledge,  no Environmental  Activity has occurred or is
occurring on the Property other than the use or storage of de minimis quantities
of Hazardous  Materials in  compliance  with all  Environmental  Laws and in the
ordinary course of business; and

     (ii) to Borrower=s knowledge,  no Environmental Activity has occurred or is
occurring on any property in the vicinity of the Property  from which there is a
material risk that Hazardous  Materials will migrate,  leach, flow, drain, seep,
blow or drift onto the Property.

     (b)  Except  as  disclosed  in  the  Environmental  Report,  to  Borrower=s
knowledge, at all times prior to acquisition of the Property by Borrower:

     (i) no Environmental  Activity  occurred on the Property other than the use
or storage of de minimis  quantities of Hazardous  Materials in compliance  with
all Environmental Laws and in the ordinary course of business; and

     (ii) no Environmental  Activity occurred on any property in the vicinity of
the Property from which there is a material risk that  Hazardous  Materials will
migrate, leach, flow, drain, seep, blow or drift onto the Property.

     (c) For the  purposes  of this  Section,  the  phrase  use of the  Property
includes use by Tenants and the phrase on the  Property  means on, in, above and
below the Property.

     Section 9.2. Environmental Covenants.

     (a) No Environmental Activity will occur on the Property other than the use
or storage of de minimis  quantities of Hazardous  Materials  used in compliance
with all Environmental Laws and in the ordinary course of business.

     (b) Borrower will notify Lender immediately upon Borrower=s  becoming aware
of (i) any actual,  suspected or threatened violation of Environmental Laws with
respect to the  Property or with  respect to any property in the vicinity of the
Property,  and (ii) any  Environmental  Activity with respect to the Property or
with  respect to any  property in the vicinity of the  Property.  Borrower  will
promptly  deliver to Lender copies of all documents  delivered to or received by
Borrower  regarding the matters set forth in this subsection,  including notices
of  Proceedings,   or  investigations  or  concerning  Borrower=s  status  as  a
potentially responsible person.  Borrower=s notification of Lender in accordance
with the provisions of this subsection will not be deemed to excuse any Event of
Default  resulting  from the  violation or  Environmental  Activity  that is the
subject of the notice.

     (c) From time to time at Lender=s request,  Borrower will deliver to Lender
any  information  known and  documents  available  to  Borrower  relating to the
environmental condition of the Property.

     (d) Lender may perform an assessment of the environmental  condition of the
Property  and of  Borrower=s  compliance  with  this  Section  at any  time  for
reasonable  cause  or  after  an  Event  of  Default.  In  connection  with  the
assessment:  (i) Lender may enter and inspect the Property and perform  tests of
the air, soil, ground water and building materials; (ii) Borrower will cooperate
and use best  efforts to cause  tenants and other  occupants  of the Property to
cooperate  with Lender;  (iii)  Borrower will accept  custody of and arrange for
lawful  disposal  of any  Hazardous  Materials  required  to be disposed of as a
result of the tests; (iv) Lender will have no liability to Borrower with respect
to the  results of the  assessment  except for  Lender=s  negligence  or willful
misconduct;  and (v)  Lender  will  not be  responsible  for any  damage  to the
Property   resulting  from  the  negligence  or  other  misconduct  of  Lender=s
consultants in performing the tests described in this  subsection.  Upon request
by  Borrower,   Lender  will  cause  its  consultants  to  provide  to  Borrower
certificate of insurances evidencing liability coverage prior to commencement of
work at the Property by such consultant(s).

     (e) If Lender has reasonable  cause to believe that there is  Environmental
Activity at the  Property,  Lender may elect in its sole  discretion  to release
from the lien of this  Mortgage  any  portion of the  Property  affected by such
Environmental Activity.




                                    ARTICLE X
                               FINANCIAL REPORTING

     Section 10.1. Financial Reporting.

     (a) Borrower will deliver to Lender within 120 days after the close of each
Fiscal Year, an annual,  consolidating financial statement (the Annual Financial
Statement) of the Borrower for the preceding  Fiscal Year,  which will include a
reasonably detailed balance sheet, statements of income and expenses, changes in
partners=  capital and cash flow for such  Fiscal  Year,  including  comparative
statements  from the figures for the  immediately  preceding  Fiscal Year.  Each
Annual Financial Statement will be:

     (i) audited by a CPA;

     (ii)  accompanied by an opinion of the CPA that, in all material  respects,
the Annual  Financial  Statement  fairly presents the financial  position of the
Borrower;

     (iii) prepared in accordance with GAAP consistently applied.

     (b) Borrower  will deliver to Lender within 90 days after the close of each
Fiscal Year a certificate of Borrower  disclosing any contracts with  affiliates
of Borrower in connection with the Property.

     (c) If Lender  requests,  Borrower  will  deliver to Lender  within 10 days
after  Borrower=s  receipt  from the  Hotel  Operator,  an  income  and  expense
statement  for the Property  certified  by Borrower  for each 4-week  accounting
period of Borrower.

     (d) If Lender requests,  Borrower will deliver to Lender within 15 Business
Days of the request:

     (i) a Certified  Rent Roll  prepared  not more than 5 Business  Days before
delivery; and

     (ii) an income and expense statement for the Property certified by Borrower
and prepared for the period  requested by Lender or, if not specified,  then for
the period commencing the later of the beginning of the Fiscal Year in which the
request is made or the date of the last certified  income and expense  statement
delivered  to  Lender  and  continuing  through  the last  day of the four  week
accounting period preceding the request.

     (e) Borrower  will deliver to Lender  promptly any other  information  with
respect to the operation  and  management of Borrower and the Property as Lender
may request from time to time.

     (f) Borrower  will keep full and accurate  Financial  Books and Records for
each Fiscal  Year.  Borrower  will  permit  Lender or  Lender=s  accountants  or
auditors to inspect or audit the  Financial  Books and Records from time to time
and with  reasonable  notice.  Borrower will  maintain the  Financial  Books and
Records for each  Fiscal Year for not less than 3 years after the date  Borrower
delivers  to Lender  the  Annual  Financial  Statement  and the other  financial
certificates,  statements  and  information  to be  delivered  to Lender for the
Fiscal  Year.  Financial  Books and  Records  will be  maintained  at either the
Property or Borrower=s  address set forth in the section  entitled Notices or at
any other location as may be approved by Lender.

     Section 10.2. Waiver. Borrower hereby waives any defense or right of offset
to the Obligations, and any claim or counterclaim against Lender, arising out of
any discussions  between  Borrower and Lender regarding any Hotel Operating Plan
or revised Hotel  Operating  Plan  delivered to Lender or the  resolution of any
disagreements  relating to the Hotel  Operating Plan or revised Hotel  Operating
Plan, including, without limitation, any such defense, right of offset, claim or
counterclaim alleging in substance, that by virtue of such delivery, discussions
or resolution,  Lender has interfered with, influenced or controlled Borrower or
the operations at the Property.




                                   ARTICLE XI
                           EXPENSES AND DUTY TO DEFEND

     Section 11.1. Payment of Expenses11.1. Payment of Expenses.

     (a) Except as otherwise set forth in the Loan Documents,  Borrower will pay
all expenses  incurred by Lender or  otherwise  payable in  connection  with the
Loan,  the  Property  or  Borrower,  including  expenses  relating  to  (i)  the
preparation, execution, acknowledgment,  delivery and recording or filing of the
Loan Documents; (ii) any Proceeding;  (iii) any inspection,  assessment,  survey
and test  required to be paid by  Borrower  under the Loan  Documents;  (iv) any
Destruction  Event; (v) the preservation of Lender=s  security,  the exercise of
any rights or  remedies  available  at Law or in equity and the  exercise of the
Remedies. Lender=s expenses will include Lender=s attorneys= fees.

     (b) Borrower will pay all expenses relating to the Loan,  together with any
applicable interest,  premiums or penalties,  when due or immediately on demand.
If Lender pays any expenses relating to the Loan following Borrower=s failure to
pay such  expenses,  the amount paid will bear interest at the Default  Interest
Rate from the date of demand for payment through and including the date Borrower
reimburses Lender and will be secured by this Mortgage.

     Section 11.2. Duty to Defend.  If Lender or any of its trustees,  officers,
participants,  employees or affiliates is a party in any Proceeding  relating to
the Property,  Borrower or the Loan,  Borrower will defend and hold harmless the
party with attorneys and other  professionals  retained by Borrower and approved
by Lender;  provided,  however,  that Borrower shall not be responsible  for any
such fees in a Proceeding  in which the final  determination  is that Lender was
solely liable as a result of its own gross negligence or willful misconduct.  At
its option,  Lender may engage its own  attorneys  and other  professionals,  at
Borrower=s  expense,  to defend or assist in the  defense of the  party.  In all
events,  case strategy will be determined by Lender if Lender so elects,  and no
Proceeding will be settled without Lender=s prior approval which may be withheld
in its sole discretion.




                                   ARTICLE XII
                        TRANSFERS LIENS AND ENCUMBRANCES

     Section 12.1. Prohibitions on Transfers, Liens and Encumbrances...

     (a) Borrower  acknowledges  that in making the Loan, Lender is relying to a
material  extent  on the  business  expertise  and net  worth  of  Borrower  and
Borrower=s  general  partner or principals and on the  continuing  interest that
each of them has, directly or indirectly, in the Property.  Accordingly,  except
as specifically set forth in this Mortgage,  Borrower (i) will not, and will not
permit its general partner or principals to, effect a Transfer  without Lender=s
prior approval,  which may be withheld in Lender=s sole discretion and (ii) will
keep the Property  free from all liens and  encumbrances  other than the lien of
this Mortgage and the Permitted  Exceptions.  A Transfer is defined as any sale,
grant,  lease  (other than bona fide  third-party  space  leases with  tenants),
conveyance,  assignment  or other  transfer  of,  or any  encumbrance  or pledge
against, the Property,  any interest in the Property, any interest of Borrower=s
partners, members,  stockholders or principals in the Property, or any change in
Borrower=s  composition,  in each  instance  whether  voluntary or  involuntary,
direct or indirect,  by operation of law or otherwise and including the grant of
an option or the  execution  of an  agreement  relating to any of the  foregoing
matters.

     (b) Borrower represents, warrants and covenants that:

     (i) Borrower is a Delaware limited  partnership  whose sole general partner
is Hotel Properties Management,  Inc., a Delaware corporation that owns 1.04% of
the partnership interests in Borrower, and Borrower=s remaining limited partners
own 98.96% of the partnership interests in Borrower as follows:

               MHP Acquisition Corporation             47.00%
               Outside Limited Partners                51.96%

     Outside  Limited  Partners  means  limited   partners   who/which  are  not
Affiliates (as defined below) of Host Marriott Corporation.

     (ii) Upon Lender=s  request,  Borrower shall deliver to Lender,  Borrower=s
partnership documents and other evidence of its composition and control.

     Section  12.2.  Permitted   Transfers.   Notwithstanding  the  prohibitions
regarding  Transfers,  limited  partnership  interests in the Borrower  owned by
anyone  other than an  Affiliate  (as defined  below) may be freely  transferred
without Lender=s prior approval. Partnership interests owned by an Affiliate may
be  transferred  to any other  Affiliate.  For purposes of this Section 12.2, an
Affiliate or  Affiliates  shall mean (A) Host Marriott  Corporation,  a Delaware
corporation,  (B) any person a majority of the voting stock (or other  ownership
interests) of which is owned or controlled by Host Marriott Corporation, and (C)
any person a majority  of the voting  stock (or other  ownership  interests)  of
which is owned or controlled by Host Marriott Corporation and a person described
in the foregoing  clause (B). For purposes of the foregoing,  control shall mean
the  possession of the power to direct or cause the direction of the  management
or policies of a person whether through ownership of voting securities, contract
or otherwise.

     Section 12.3.  Right to Contest Liens.  Borrower,  at its own expense,  may
contest  the  amount,  validity  or  application,  in whole  or in part,  of any
mechanic=s,  materialmen=s  or  environmental  liens in which event  Lender will
refrain  from  exercising  any of the  Remedies,  provided  that  the  following
conditions are met:

     (i) Borrower delivers to Lender,  within 30 days of the filing of the lien,
notice of the proposed contest;

     (ii) the contest is by a Proceeding  promptly  initiated  and  conducted in
good faith and with due diligence;

     (iii)  there is no Event  of  Default  other  than an Event of  Default  in
connection with the lien;

     (iv) the  Proceeding  suspends  enforcement  of  collection,  imposition of
criminal penalties and sale or forfeiture of the Property;

     (v) the Proceeding is permitted  under and is conducted in accordance  with
the provisions of any Property Document;

     (vi) Borrower sets aside and pledges to Lender adequate reserves to pay the
claim giving rise to the lien, together with all interest and penalties,  unless
Borrower  pays under  protest  the claim  giving rise to the lien or delivers to
Lender a bond satisfactory to Lender;

     (vii) With respect to an environmental lien, Borrower is using best efforts
to mitigate or prevent any  deterioration  of the  Property  resulting  from the
alleged  violation  of  any  Environmental  Laws  or the  alleged  Environmental
Activity.




                                  ARTICLE XIII
              ADDITIONAL REPRESENTATIONS, WARRANTIES AND COVENANTS

     Section 13.1. Further  Assurances.  Borrower will execute,  acknowledge and
deliver to Lender or to any other entity  Lender  designates  any  additional or
replacement  documents and perform any additional actions that Lender determines
are reasonably necessary to evidence,  perfect or protect Lender=s first lien on
and prior  security  interest  in the  Property  or to carry  out the  intent or
facilitate the performance of the provisions of the Loan Documents.

     Section 13.2.Estoppel Certificates.

     (a) Within 10 days of Lender=s request,  Borrower will deliver to Lender or
to any entity  Lender  designates  a  certificate  certifying  (i) the  original
principal  amount of the Note;  (ii) the  unpaid  principal  amount of the Note;
(iii) the Fixed Interest Rate;  (iv) the amount of the then current Debt Service
Payments;  (v) the Maturity Date;  (vi) the date a Debt Service Payment was last
made;  (vii) that,  except as may be  disclosed in the  statement,  there are no
defaults  or events  which,  with the  passage  of time or the giving of notice,
would constitute an Event of Default;  (viii) that the Loan Documents are valid,
legal and binding  obligations and have not been modified except as disclosed in
the statement; and (ix) there are no offsets or defenses against the Obligations
except as may be disclosed in the statement.

     (b) If Lender requests,  Borrower promptly will use all reasonable  efforts
to deliver to Lender or to any entity Lender  designates a certificate from each
party to any Property Document, certifying that the Property Document is in full
force and effect with no defaults or events  which,  with the passage of time or
the giving of notice,  would  constitute  an event of default under the Property
Document by any party and that the party claims no defense or offset against the
performance of its obligations under the Property Document.

     (c) If Lender requests, Borrower will use all reasonable efforts to deliver
to Lender or to any entity designated by Lender,  promptly after the request,  a
certificate  from the Hotel  Operator(s)  certifying to any facts  regarding the
Hotel Operating Agreement as Lender may reasonably  require,  including that the
Hotel Operating Agreement is in full force and effect with no defaults or events
which,  with the passage of time or the giving of notice,  would  constitute  an
event of default under the Hotel Operating Agreement by any party that the Hotel
Operator(s)  claim(s)  no  defense  or offset  against  the  performance  of its
obligations under the Hotel Operating Agreement.

     Section 13.3. Credit Enhancements.  Borrower will maintain in good standing
all  credit  enhancements  delivered  to  Lender  in  connection  with  the Loan
throughout  the Term or such  shorter  period as  Borrower  and  Lender may have
agreed to in  writing.  Credit  enhancements  include  any  letters  of  credit,
pledges,  guarantees or indemnities  delivered to Lender in connection  with the
Loan but  excluding  any letters of credit,  promissory  notes or cash  deposits
delivered to Lender as good faith or standby fees in  connection  with  Lender=s
agreement to make the Loan. If the provider of any credit  enhancement  document
becomes insolvent,  commences or is the subject of a Proceeding in bankruptcy or
ceases to exist,  Borrower  will deliver to Lender within 5 Business Days of the
date insolvency is known, the Proceeding in bankruptcy is filed or the cessation
occurs, a replacement  credit  enhancement  document from an alternate  provider
satisfactory to Lender, in form and content  substantially similar to the credit
enhancement document being replaced and otherwise satisfactory to Lender.

     Section  13.4.  Sale/Leaseback.  If  Borrower  sells the  Property  and the
Property is leased  back to Borrower  and this  Mortgage is  subordinate  to any
Leases or if Lender entered into non-disturbance  agreements with respect to any
Leases,  then the  lease to  Borrower  and any deed to secure  debt or  mortgage
encumbering  the lease  will be  subordinate  to the  Leases or  non-disturbance
agreements will be entered into with respect to the Leases.




                                   ARTICLE XIV
                              DEFAULTS AND REMEDIES

     Section  14.1.  Events of  Default.  The term  Event of  Default  means the
occurrence of any of the following events:

     (a) if Borrower  fails to pay any amount due, as and when  required,  under
any Loan  Document  and the  failure  continues  for a period  of 5 days,  or if
Borrower fails to pay the Loan in full on the Maturity Date;

     (b) if  Borrower  makes an  assignment  for the  benefit  of  creditors  or
generally is not paying, or is unable to pay, or admits in writing its inability
to pay, its debts as they become due;

     (c) if Borrower makes a general  assignment for the benefit of creditors or
if  Borrower  or any other  party  commences  any  Proceeding  (A)  relating  to
bankruptcy, insolvency, reorganization, conservatorship or relief of debtors, in
each instance with respect to Borrower;  (B) seeking to have an order for relief
entered with respect to Borrower; (C) seeking attachment, distraint or execution
of a judgment with respect to Borrower;  (D) seeking to  adjudicate  Borrower as
bankrupt or  insolvent;  (E) seeking  reorganization,  arrangement,  adjustment,
winding-up, liquidation,  dissolution,  composition or other relief with respect
to Borrower or  Borrower=s  debts;  or (F)  seeking  appointment  of a receiver,
trustee,  custodian,  conservator or other similar  official for Borrower or for
all  or  any  substantial  part  of  Borrower=s  assets,  provided  that  if the
Proceeding is commenced by a party other than  Borrower,  Borrower will have 120
days to dismiss or discharge the Proceeding;

     (d) if Borrower is in default beyond any  applicable  grace and cure period
under any other mortgage,  deed of trust,  deed to secure debt or other security
agreement encumbering the Property, whether junior or senior to the lien of this
Mortgage;

     (e) an event of default by Borrower  beyond any  applicable  grace and cure
period under the Hotel Operating Agreement;

     (f) if a Transfer  occurs except in accordance  with the provisions of this
Mortgage;

     (g) if Borrower  abandons the Property or ceases to conduct its business at
the Property other than in connection with a Destruction Event;

     (h) if there is a default in the  performance of any other provision of any
Loan Document or if there is any  inaccuracy or falsehood in any  representation
or warranty  contained in any Loan Document which is not remedied within 30 days
after  Borrower  receives  notice  thereof  from  Lender,  provided  that if the
default,  inaccuracy  or falsehood is of a nature that it cannot be cured within
the  30-day  period and during  that  period  Borrower  commences  to cure,  and
thereafter  diligently continues to cure, the default,  inaccuracy or falsehood,
then the 30-day  period will be extended for a  reasonable  period not to exceed
180 days after the notice to Borrower.

     Section 14.2. Remedies.

     (a) If an Event of Default  occurs,  Lender  may take any of the  following
actions  without notice or demand,  as it deems advisable to protect and enforce
its rights against Borrower and in and to the Property, including, the following
actions,  each of which may be pursued  concurrently or otherwise,  at such time
and in such order as Lender may  determine,  in its sole  discretion and without
impairing  or otherwise  affecting  the other rights and remedies of Lender (the
Remedies):

     (i) declare all or any portion of the Monetary Obligations  immediately due
and payable (Acceleration);

     (ii) pay or perform any Obligation;

     (iii)   institute  a  Proceeding  for  the  specific   performance  of  any
Obligation;

     (iv) enter on the Land and  Improvements,  take possession of the Property,
dispossess Borrower and exercise Borrower=s rights with respect to the Property,
either in Borrower=s name or otherwise;

     (v) apply for the appointment of a receiver, custodian, trustee, liquidator
or conservator of the Property to be vested with the fullest powers permitted by
Law, without bond being required,  which  appointment may be made ex parte, as a
matter of right and without  regard to the value of the Property,  the amount of
the Monetary  Obligations or the solvency of Borrower or any other person liable
for the payment or performance of the Obligations;

     (vi) institute a Proceeding for the foreclosure of this Mortgage;

     (vii) with or without  entry,  to the extent  permitted and pursuant to the
procedures  provided by applicable  law,  institute  proceedings for the partial
foreclosure  of this Mortgage for the portion of the Monetary  Obligations  then
due and payable, subject to the continuing lien of this Mortgage for the balance
of the Monetary Obligations not then due;

     (viii) exercise any and all rights and remedies  granted to a secured party
under the Uniform Commercial Code; and

     (ix)  pursue  any other  remedy  available  to Lender at Law,  in equity or
otherwise.

     (b) If an Event of Default  occurs,  the license granted to Borrower in the
Loan  Documents  to  collect  Rents  and  Hotel  Revenues  or  receive   Owner=s
Distributions  will  terminate  automatically  without  any action  required  of
Lender.

     Section 14.3. General Provisions Pertaining to Remedies.

     (a)  The  Remedies  are  cumulative  and  may be  pursued  concurrently  or
otherwise,  at such time and in such order as Lender may  determine  in its sole
discretion  and without  presentment,  demand,  protest or further notice of any
kind, all of which are expressly waived by Borrower.

     (b) The enumeration in the Loan Documents of specific rights or powers will
not be construed to limit any general rights or powers or impair Lender=s rights
with respect to the Remedies.

     (c) If Lender  exercises any of the  Remedies,  Lender will not be deemed a
mortgagee-in-possession unless it is in actual possession of the Property.

     (d)  Lender  will not be liable  for any act or  omission  of  Borrower  in
connection with the exercise of the Remedies.

     (e) Lender=s  right to exercise any Remedy will not be impaired by Lender=s
delay in exercising  or failure to exercise the Remedy in one or more  instances
and will not be construed as extending any cure period or constitute a waiver of
the default or Event of Default.

     (f) If an Event of  Default  occurs,  Lender=s  payment or  performance  or
acceptance of payment or performance  will not be deemed a waiver or cure of the
Event of Default.

     (g) Lender=s  acceptance  of partial  payment will not extend or affect any
grace  period or  constitute a waiver of a default or Event of Default or affect
or rescind an  Acceleration  but will be credited  against  the unpaid  Monetary
Obligations.

     (h) Lender may rescind any  Acceleration  by delivery of notice  thereof to
Borrower.

     Section 14.4. General Provisions Pertaining to  Agreement-in-Possession  or
Receiver.

     (a) If an Event of Default occurs, any court of competent jurisdiction may,
upon  application,  appoint a receiver of the Property and Borrower approves the
appointment of the receiver. Borrower agrees that the appointment may be made ex
parte and as a matter of right to  Lender,  either  before or after  sale of the
Property,  without  further  notice,  and  without  regard  to the  solvency  or
insolvency,  at the time of  application  for such  receiver,  of the  person or
persons, if any, liable for the payment of the Monetary  Obligations and without
regard to the value of the  Property  or whether  the  Property is occupied as a
homestead and without bond being required of the applicant.

     (b) The receiver will have all the powers that may be necessary or that are
usual in similar  cases for the  protection,  possession  and  operation  of the
Property and all the powers and duties of Lender as a mortgagee-in-possession as
provided in this  Mortgage and may continue to exercise all the usual powers and
duties  until  the date of  confirmation  of sale of the  Property,  unless  the
receivership is terminated prior to the sale.

     (c) In addition to all other  available  rights  Lender or the receiver may
have and in addition to the Remedies, Lender or the receiver may take any of the
following actions:

     (i) take possession and control of the Property;

     (ii)  require  Borrower to deliver to Lender or the  receiver  all security
deposits,  the Books and Records and all  original  counterparts  of the Leases,
Hotel Operating Agreement and Property Documents in the possession of Borrower;

     (iii)  collect,  sue for and give receipts for the Rents and,  after paying
all  expenses of  collection,  including  reasonable  receiver=s,  broker=s  and
attorney=s fees, apply the net collections as provided in this Mortgage;

     (iv) make,  modify,  enforce,  terminate or accept  surrender of Leases and
evict tenants;

     (v) appear in and  defend any  Proceeding  brought in  connection  with the
Property and bring any Proceeding,  in the name and on behalf of Borrower,  that
Lender,  in its sole  discretion,  determines  should be brought to protect  the
Property and Lender=s interest in the Property; and

     (vi)  perform any act in the place of Borrower  that Lender or the receiver
deems  necessary  to preserve the value,  marketability  or  rentability  of the
Property,  to  increase  the  income  or to  protect  Lender=s  interest  in the
Property.

     Section 14.5. General Provisions Pertaining to Foreclosures.  The following
provisions  will apply to any  Proceeding  to  foreclose  and to any sale of the
Property pursuant to a judgment of foreclosure:

     (i)  Lender=s  right to institute a  Proceeding  to  foreclose  will not be
exhausted by a Proceeding or a sale that is defective or not completed;

     (ii) a sale pursuant to a judgment of foreclosure and sale may be postponed
or adjourned by public announcement at the time and place appointed for the sale
without further notice;

     (iii) the Property may be sold as an entirety or in parcels, at one or more
sales,  at the time and place and on terms that Lender  deems  expedient  in its
sole discretion;

     (iv) if a portion of the  Property is sold  pursuant to this  Article,  the
Loan  Documents  will  remain  in full  force and  effect  with  respect  to any
unmatured  portion of the Obligations and this Mortgage will continue as a valid
and enforceable  first lien on and security interest in the remaining portion of
the Property, subject only to the Permitted Exceptions, without loss of priority
and without  impairment  of any of Lender=s  rights and remedies with respect to
the unmatured portion of the Obligations;

     (v) Lender may bid for and acquire  the  Property at a sale and, in lieu of
paying cash, may credit the amount of Lender=s bid against the Obligations after
deducting  from the amount of Lender=s  bid the  expenses of the sale,  costs of
enforcement  and other  amounts that Lender is  authorized  to deduct at Law, in
equity or otherwise; and

     (vi)  Lender=s  receipt  of the  proceeds  of a  sale  will  be  sufficient
consideration  for the  portion of the  Property  sold and Lender will apply the
proceeds as set forth in this Mortgage.

     Section 14.6. Application of Proceeds. Lender may apply the proceeds of any
sale of the  Property  pursuant  to a judgment of  foreclosure  and sale and any
other  amounts  collected  by  Lender in  connection  with the  exercise  of the
Remedies to payment of the Monetary Obligations in such priority and proportions
as  Lender  may  determine  in its  sole  discretion  or in  such  priority  and
proportions as required by Law.

     Section  14.7.  Tenant  Holding  Overenant  Holding  Over.  As  long as the
Monetary Obligations remain unpaid,  possession of the Property by Borrower,  or
any person claiming under Borrower,  is as tenant under Lender.  If the Property
is sold in  foreclosure,  Borrower  and any  person  claiming  possession  under
Borrower  will,  at the option of the  purchaser  at such sale,  become  tenants
holding over and will deliver  possession  immediately to the  purchaser,  or be
summarily  dispossessed  in accordance  with Laws  applicable to tenants holding
over,  provided that if the Property is sold in foreclosure,  Lender may, at its
option, sell the Property at the sale subject to any Leases Lender designates in
any advertisement of sale required under this Mortgage or by Law.




                                   ARTICLE XV
                             LIMITATION OF LIABILITY

     Section 15.1. Limitation of Liability.

     (a)  Notwithstanding  any provision in the Loan  Documents to the contrary,
except  as set  forth in  subsections  (b) and  (c),  the  Obligations  shall be
non-recourse to Borrower and its partners,  Borrower and its partners shall have
no personal  liability for any monetary damages or money judgment arising out of
any failure to perform the Obligations,  and in the event of Acceleration  after
an Event of Default,  if Lender seeks to enforce the  collection of the Monetary
Obligations, Lender will foreclose on the Property and any other collateral held
by  Lender.  If a lesser  sum is  realized  from a  foreclosure  and sale of the
Property,  than the  then  outstanding  Monetary  Obligations,  Lender  will not
institute any Proceeding  against  Borrower or its partners for or on account of
the  deficiency,  except  as set  forth in  subsections  (b) and (c),  provided,
however,   Lender  may  seek  a  deficiency  judgment  in  connection  with  any
foreclosure or sale upon  foreclosure in order to preserve  Lender=s  ability to
realize  on any  other  portion  of the  Property  that  is not  subject  to the
particular  foreclosure or sale by foreclosure,  provided further Lender may not
enforce such deficiency judgment except against the remaining Property.

     (b) The limitation of liability in subsection (a) will not affect or impair
(i) the lien created by this Mortgage;  (ii) the validity of the  Obligations or
the Loan  Documents;  (iii)  Lender=s  rights under any Loan  Document  that are
expressly  recourse or any of Lender=s  other rights or remedies  under the Loan
Documents,  at law or in equity;  (iv) Lender=s right to present,  collect on or
otherwise  enforce  any  letter of credit or other  credit  enhancement  held by
Lender in connection with the Obligations;  or (v) Borrower=s  liability for all
Indemnified Expenses (defined in the Environmental  Indemnity dated of even date
with this  Mortgage  held by Lender)  imposed  on,  incurred  by, or asserted or
awarded against Lender.

     (c) The  following  are  excluded  and  excepted  from  the  limitation  of
liability in subsection (a) and Lender may recover  personally  against Borrower
for the following:

     (i) all losses  suffered and  liabilities  and expenses  incurred by Lender
relating  to any fraud or  intentional  misrepresentation  by Borrower or any of
Borrower=s  general  partners in connection  with (A) the  performance of any of
Lender=s  conditions to making the Loan;  (B) any  inducements to Lender to make
the Loan; (C) the execution and delivery of the Loan  Documents;  (D) the making
of any  representations  or  warranties;  or (E)  Borrower=s  performance of the
Obligations;

     (ii) all Rents  derived  from the Property  after a default  under the Loan
Documents and all moneys that, on the date a default  occurs,  are on deposit in
one or more accounts used by or on behalf of Borrower  relating to the operation
of the  Property,  except to the  extent  properly  applied  to  payment of Debt
Service  Payments,  Impositions,  Insurance  Premiums,  and any  reasonable  and
customary  expenses  incurred  by  Borrower in the  operation,  maintenance  and
leasing of the Property or delivered to Lender;

     (iii) all security  deposits  held by Borrower and not refunded to Tenants,
applied in  accordance  with the Leases or Law or delivered  to Lender,  and all
advance  rents  collected  by Borrower  and not applied in  accordance  with the
Leases or delivered to Lender;

     (iv) the replacement cost of any Fixtures and Personal  Property removed by
Borrower or at its instruction from the Property after a default occurs;

     (v) all losses  suffered and  liabilities  and expenses  incurred by Lender
relating to any acts or omissions by Borrower that result from Waste;

     (vi) all protective  advances and other payments made by Lender pursuant to
express  provisions of the Loan Documents to protect Lender=s  security interest
in the  Property,  but only to the  extent  that the Rents  and  Hotel  Revenues
received  after the  Event of  Default  would  have  been  sufficient  to permit
Borrower to make the payment and Borrower failed to do so;

     (vii) all  mechanic=s  or similar  liens  relating to work  performed on or
materials delivered to the Property prior to a foreclosure sale of the Property,
but  only to the  extent  Lender  had  advanced  funds  to pay  for the  work or
materials;

     (viii) all Proceeds that are not applied in  accordance  with this Mortgage
or not paid to Lender as required under this Mortgage;

     (ix) all losses suffered and  liabilities  and expenses  incurred by Lender
relating  to  forfeiture  or  threatened  forfeiture  of  the  Property  by  the
Government pursuant to the Racketeer Influenced and Corrupt Organizations Act or
any similar Laws;

     (x) all losses  suffered and  liabilities  and expenses  incurred by Lender
relating to any default by Borrower under any of the provisions of this Mortgage
relating to ERISA;

     (xi) all losses suffered and  liabilities  and expenses  incurred by Lender
relating to or  resulting  from the failure to pay  intangibles  or  documentary
stamp taxes which may be required on the Loan; and

     (x) all losses  suffered and  liabilities  and expenses  incurred by Lender
relating to a defect in title  resulting from the  encroachment  of the Hotel on
the access and utility easements benefitting Sabal Palms Condominiums; provided,
however,  that this  subsection  (x) shall  cease and be of no further  force or
effect upon relocation of such easements to the current location of the road and
utility lines servicing such property.

     (d) Nothing in subparagraph  (a) above will be deemed (i) to be a waiver of
any right which Lender may have under any bankruptcy law of the United States or
the  State of  Florida  to file a claim  for the full  amount  of the Loan or to
require that all of the collateral securing the Loan will continue to secure all
of the  Obligations;  (ii) to impair the right of Lender as mortgagee or secured
party to commence an action to foreclose  any lien or security  interest or sell
the  Property;  or (iii) to modify,  diminish or discharge  the liability of any
guarantor  under any  guaranty.  Nothing  under  subparagraph  (a) above will be
deemed to be a waiver of any right which Lender may have under  Section  506(a),
506(b),  1111(b) or any other  provisions of the U.S.  Bankruptcy Code to file a
claim for the full amount of the  Obligations  or to require that all collateral
shall  continue to secure all of the  Obligations  owing to Lender in accordance
with the Loan Documents.




                                   ARTICLE XVI
                                     WAIVERS

     Section 16.1.  Waiver of Statute of Limitations.  BORROWER WAIVES THE RIGHT
TO CLAIM ANY  STATUTE OF  LIMITATIONS  AS A DEFENSE TO  BORROWER=S  PAYMENT  AND
PERFORMANCE OF THE OBLIGATIONS.

     Section 16.2.  Waiver of Notice.  BORROWER  WAIVES THE RIGHT TO RECEIVE ANY
NOTICE FROM LENDER WITH RESPECT TO THE LOAN  DOCUMENTS  EXCEPT FOR THOSE NOTICES
THAT LENDER IS EXPRESSLY REQUIRED TO DELIVER PURSUANT TO THE LOAN DOCUMENTS.

     Section 16.3. Waiver of Marshalling and Other Matters.  BORROWER WAIVES THE
BENEFIT OF ANY RIGHTS OF  MARSHALLING  OR ANY OTHER RIGHT TO DIRECT THE ORDER IN
WHICH ANY OF THE PROPERTY WILL BE SOLD,  AVAILABLE TO ANY ENTITY IF THE PROPERTY
IS SOLD PURSUANT TO A JUDGMENT OF FORECLOSURE AND SALE. BORROWER ALSO WAIVES THE
BENEFIT  OF ANY LAWS  RELATING  TO  APPRAISEMENT,  VALUATION,  STAY,  EXTENSION,
REINSTATEMENT,  MORATORIUM,  HOMESTEAD AND EXEMPTION RIGHTS OR A SALE IN INVERSE
ORDER OF ALIENATION  AND ANY RIGHT BORROWER MAY HAVE TO REQUIRE LENDER TO OBTAIN
ANY BOND.

     Section 16.4. Waiver of Trial by Jury. BORROWER WAIVES TRIAL BY JURY IN ANY
PROCEEDING BROUGHT BY, OR COUNTERCLAIM ASSERTED BY, LENDER RELATING TO THE LOAN.

     Section 16.5. Waiver of Counterclaim. BORROWER WAIVES THE RIGHT TO ASSERT A
COUNTERCLAIM,   OTHER  THAN  COMPULSORY  OR  MANDATORY  COUNTERCLAIMS,   IN  ANY
PROCEEDING  LENDER BRINGS AGAINST BORROWER  RELATING TO THE LOAN,  INCLUDING ANY
PROCEEDING TO ENFORCE REMEDIES.

     Section 16.6. General Waiver.  BORROWER  ACKNOWLEDGES THAT (A) BORROWER AND
BORROWER=S  PARTNERS,  MEMBERS OR  PRINCIPALS  ARE  KNOWLEDGEABLE  BORROWERS  OF
COMMERCIAL  FUNDS AND EXPERIENCED  REAL ESTATE  DEVELOPERS OR INVESTORS WHO HAVE
READ AND UNDERSTAND FULLY THE EFFECT OF THE ABOVE  PROVISIONS,  (B) LENDER WOULD
NOT MAKE THE LOAN WITHOUT THE  PROVISIONS  OF THIS ARTICLE AND (C) THE LOAN IS A
COMMERCIAL OR BUSINESS  LOAN UNDER THE LAWS OF THE STATE OF FLORIDA,  NEGOTIATED
BY LENDER AND  BORROWER  AND THEIR  RESPECTIVE  ATTORNEYS  AT ARMS  LENGTH.  THE
FOREGOING  ACKNOWLEDGMENT IS MADE WITH THE INTENT THAT LENDER AND ANY SUBSEQUENT
HOLDER OF THE NOTE WILL RELY ON THE ACKNOWLEDGMENT.




                                  ARTICLE XVII
                                     NOTICES

     Section 17.1......Notices.  All acceptances,  approvals, consents, demands,
notices,  requests and other  communications (the Notices) required or permitted
to be given under the Loan  Documents  must be in writing and sent by  certified
mail, return receipt requested or by nationally  recognized  overnight  delivery
service  providing  evidence of the date of delivery,  with all charges prepaid,
addressed to the appropriate party at its address listed below:

         If to Lender:     .........First Fidelity Mortgage Corporation
                                    Two Ravinia Drive, Suite 1600
                                    Atlanta, Georgia 30346
                                    Attn: Mr. J. Kell Martin

         With copies to:   .........Teachers Insurance and Annuity 
                                        Association of America
                                    730 Third Avenue
                                    New York, New York  10017
                                    Attention:  Director, Portfolio 
                                        Management/Southeast
                                    Application #FL 887
                                    Mortgage #000404700

                                    Teachers Insurance and Annuity 
                                        Association of America
                                    730 Third Avenue
                                    New York, New York  10017
                                    Attention:  Vice President and Chief
                                        Counsel - Mortgage & Real Estate Law
                                    Application #FL 887
                                    Mortgage #000404700

                                    John Hancock Mutual Life Insurance Company
                                    200 Clarendon Street
                                    John Hancock Place
                                    Boston, Massachusetts 02117
                                    Attn: Mr. David Henderson
                                    Application # 517092

                                    John Hancock Mutual Life Insurance Company
                                    200 Clarendon Street
                                    John Hancock Place
                                    Boston, Massachusetts 02117
                                    Attn: Thomas S. O=Keefe, Esq.
                                    Application # 517092

                                    Sutherland, Asbill & Brennan LLP
                                    Suite 2300, 999 Peachtree Street
                                    Atlanta, Georgia 30309
                                    Attn:  H. Edward Hales, Jr.

         If to Borrower:   .........Marriott Hotel Properties 
                                        Limited Partnership
                                    c/o Host Marriott Corporation
                                    10400 Fernwood Road
                                    Bethesda, Maryland  20817
                                    Attention:  Law Department, 923

         with a copy to:            Host Marriott Corporation
                                    10400 Fernwood Road
                                    Bethesda, Maryland  20817
                                    Attention: Asset Management Department, 908

     Lender and Borrower  each may change from time to time the address to which
Notices must be sent, by notice given in accordance  with the provisions of this
Section.  All Notices  given in accordance  with the  provisions of this Section
will be deemed to have been given 3 Business Days after having been deposited in
any mail depository regularly maintained by the United States postal service, if
sent by certified  mail,  or 1 Business Day after having been  deposited  with a
nationally recognized overnight delivery service, if sent by overnight delivery.




                                  ARTICLE XVIII
                                  MISCELLANEOUS

     Section  18.1.  Applicable  Law.  This  Mortgage is deemed to be a contract
entered  into  pursuant  to the  Laws of the  State of  Florida  and will in all
respects be governed,  construed,  applied and enforced in  accordance  with the
Laws of the State of Florida.

     Section 18.2.  Limitations of Law. All  obligations,  rights,  remedies and
waivers  contained in the Loan  Documents  will be construed as being limited to
the extent required by Law.

     Section 18.3. Usury Limitations.  Borrower and Lender intend to comply with
all Laws with  respect to the charging  and  receiving of interest.  Any amounts
charged or received by Lender for the use or forbearance  of the  Principal,  to
the extent  permitted by Law will be amortized  and spread  throughout  the Term
until payment in full so that the rate or amount of interest charged or received
by Lender on the Principal does not exceed the maximum rate of interest, if any,
permitted by law to be charged  with  respect to the Loan (the Maximum  Interest
Rate). If any amount charged or received under the Loan Documents that is deemed
to be  interest  is  determined  to be in excess of the amount  permitted  to be
charged or received at the Maximum  Interest  Rate, the excess will be deemed to
be a prepayment of Principal when paid, without premium,  and any portion of the
excess not capable of being so applied will be refunded to Borrower.

     Section 18.4. Lender=s Discretion.  Wherever under this Mortgage Lender has
the right to approve or determine any matter, Lender=s approval or determination
will be in  Lender=s  reasonable  discretion  unless  expressly  provided to the
contrary. Wherever under this Mortgage any matter is required to be satisfactory
to Lender,  Lender=s  determination  that the matter is satisfactory  will be in
Lender=s reasonable discretion unless expressly provided to the contrary.

     Section  18.5.  Unenforceable  Provisions.  If any  provision  in the  Loan
Documents is found to be illegal or unenforceable or would operate to invalidate
and Loan  Document,  then the  provision  will be deemed  expunged  and the Loan
Documents  will be construed as though the  provision  was not  contained in the
Loan Documents and the remainder of the Loan Documents will remain in full force
and effect.

     Section   18.6.    Survival   of   Borrower=s    Obligations.    Borrower=s
representations,  warranties  and  covenants  contained  in this  Mortgage  will
continue  in  full  force  and  effect  and  survive  (i)  satisfaction  of  the
Obligations;  (ii) release of the lien of this  Mortgage;  (iii)  assignment  or
other transfer of all or any portion of Lender=s  interest in the Loan Documents
or the  Property;  (iv)  Lender=s  exercise  of any  of the  Remedies  or any of
Lender=s other rights under the Loan Documents;  (v) a Transfer; (vi) amendments
to the Loan Documents;  and (vii) any other act or omission that might otherwise
be  construed  as a  release  or  discharge  of  Borrower.  Notwithstanding  the
foregoing,  nothing  contained  in this  Section  shall be construed to obligate
Borrower to continue to make payments of principal  and interest  under the Note
from and after the satisfaction  thereof,  whether by payment,  foreclosure,  or
otherwise.

     Section 18.7. No Third Party Beneficiaries.

     (a) Lender is not a partner of or joint venturer with Borrower or any other
entity as a result of the Loan or Lender=s rights under the Loan Documents. Each
Loan Document is an agreement  between the parties to that Loan Document for the
mutual  benefit of the parties  and no  entities  other than the parties to that
Loan Document will be a third party  beneficiary  or will have any claim against
Lender or Borrower by virtue of the Loan  Document.  Any actions taken by Lender
under the Loan Documents will be taken for Lender=s  protection only, and Lender
has not and will not be deemed to have assumed any responsibility to Borrower or
to any other entity by virtue of Lender=s actions.

     (b) All conditions to Borrower=s  performance of its obligations  under the
Loan  Documents  are imposed  solely for the benefit of Lender.  No entity other
than Lender will have  standing to require  satisfaction  of the  conditions  in
accordance with their  provisions or will be entitled to assume that Lender will
refuse to perform its  obligations in the absence of strict  compliance with any
of the conditions.

     Section  18.8.  Partial  Releases,  Extensions,  Waivers.  Lender may:  (i)
release any part of the Property or any entity  obligated  for the  Obligations;
(ii) extend the time for payment or  performance  of any of the  Obligations  or
otherwise  amend the provisions for payment or performance by agreement with any
entity  that is  obligated  for the  Obligations  or that has an interest in the
Property;  (iii) accept  additional  security for the payment and performance of
the  Obligations;  and (iv) waive any entity=s  performance  of an Obligation or
waive the  exercise  of any Remedy.  Lender may  exercise  any of the  foregoing
rights without notice,  without regard to the amount of any consideration given,
without  affecting the priority of this Mortgage,  without  releasing any entity
not specifically released from its obligations under the Loan Documents, without
releasing any guarantor(s) or surety(ies) of the Obligations,  without effecting
a novation of the Loan Documents and, with respect to a waiver,  without waiving
future performance of the Obligation or exercise of the Remedy waived.

     Section 18.9. Service of Process.  Borrower irrevocably consents to service
of process by registered or certified  mail,  postage  prepaid,  return  receipt
requested, to Borrower at its address set forth in the Article entitled Notices.

     Section 18.10.  Entire  Agreement.  Oral  agreements or commitments to lend
money,  to extend  credit or to  forbear  from  enforcing  repayment  of a debt,
including  promises  to  extend  or renew the  debt,  are not  enforceable.  Any
agreements between Borrower and Lender relating to the Loan are contained in the
Loan  Documents,  which  contain the  complete  and  exclusive  statement of the
agreements  between  Borrower  and Lender,  except that  Borrower and Lender may
later agree in writing to amend the Loan Documents.

     Section 18.11.  No Oral  Amendment.  The Loan Documents may not be amended,
waived or  terminated  orally or by any act or  omission  made  individually  by
Borrower or Lender but may be amended,  waived or  terminated  only by a written
document signed by the party against which enforcement of the amendment,  waiver
or termination is sought.

     Section 18.12. Severability. The invalidity, illegality or unenforceability
of any  provision  of any of the  Loan  Documents  will  not  affect  any  other
provisions  of the Loan  Documents,  which will be  construed as if the invalid,
illegal or unenforceable provision never had been included.

     Section  18.13.  Covenants Run With The Land.  All of the covenants of this
Mortgage run with the Land.

     Section 18.14. Time of the Essence.  Time is of the essence with respect to
Borrower=s payment and performance of the Obligations.

     Section 18.15.  Subrogation.  If the Principal or any other amount advanced
by Lender is used directly or indirectly to pay off, discharge or satisfy all or
any part of an encumbrance affecting the Property,  then Lender is subrogated to
the encumbrance and to any security held by the holder of the  encumbrance,  all
of which will continue in full force and effect in favor of Lender as additional
security for the Obligations.

     Section 18.16.  Successors and Assigns. The Loan Documents bind the parties
to  the  Loan  Documents  and  their  respective  successors,   assigns,  heirs,
administrators,  executors,  agents and representatives and inure to the benefit
of Lender and its successors, assigns, heirs, administrators,  executors, agents
and representatives.

     Section 18.17. Duplicates and Counterparts.  Duplicate counterparts of this
Mortgage may be executed and each is deemed an  original.  This  Mortgage may be
executed in counterparts that together constitute a single document.

     IN WITNESS  WHEREOF,  Borrower has executed and delivered  this Amended and
Restated  Mortgage,  Deed to Secure Debt,  Assignment,  Security  Agreement  and
Fixture Filing as of the date first set forth above.

Signed, sealed and delivered  MARRIOTT HOTEL PROPERTIES LIMITED PARTNERSHIP,
in the presence of:           a Delaware limited partnership

                              By       Hotel Properties Management, Inc.,
                                       a Delaware corporation
Name:                      
      --------------------
                              By:  /s/  James L. Franci
                              Print Name:  James L. Francis
                              Its Vice President
Name:                      
      --------------------



STATE OF                   
          --------------------------  
COUNTY OF                  
          --------------------------  

     The  foregoing  instrument  was  acknowledged  before  me  this  ___ day of
December,  1997,  by   _________________________  as  ____  President  of  Hotel
Properties Management, Inc., a Delaware corporation, as the sole general partner
of  Marriott  Hotel   Properties   Limited   Partnership,   a  Delaware  limited
partnership.    He   is    personally    known    to   me   or   has    produced
_________________________ as identification.


                                   Print Name:
                                   Notary Public
[NOTARY SEAL]                      My Commission Expires:









                                    EXHIBIT A
                                LEGAL DESCRIPTION

     A parcel of land lying within  Sections 28, 33, and 34,  Township 24 South,
Range 28 East,  Orange County,  Florida,  being more  particularly  described as
follows:

     BEGINNING at Northwest  corner of Section 34,  Township 24 South,  Range 28
East, Orange County, Florida; thence  N89(Degree)56'22"E along the North line of
said  Section  34 for  1630.01  feet to the West line of Area "B",  ROYAL  PALMS
CONDOMINIUM as recorded in Condominium  Book 16, Page 144, Public Records Orange
County,  Florida; thence along the West line of said Area "B" the following four
courses; thence S00(Degree)02'50"E for 50.24 feet; thence S76(Degree)36'22"W for
8.23 feet to the point of curvature  of a curve  concave  Southeasterly;  thence
Southwesterly  along the arc of said curve  having a radius of 143.00 feet and a
chord bearing of S54(Degree)54'19"W, through a central angle of 43(Degree)24'07"
for 108.32 feet to the point of  intersection  with a non-tangent  line;  thence
S89(Degree)56'22"W  for 33.41 feet to the  North-east  corner of Area "G", ROYAL
PALMS  CONDOMINIUM as recorded in  Condominium  Book 15, Page 91, Public Records
Orange County, Florida; thence continue  S89(Degree)56'22"W along the North line
of said  Area "G" for  90.48  feet to the  North-west  corner  of said Area "G";
thence S00(Degree)02'50"E along the West line of said Area "G" for 28.16 feet to
the  Northeast  corner of Area "E",  ROYAL  PALMS  CONDOMINIUM  as  recorded  in
Condominium  Book 15, Page 91, Public  Records Orange  County,  Florida;  thence
S89(Degree)59'31"W  along  the North  line of said Area "E" for 49.28  feet to a
point of intersection  with a non-tangent  curve concave  Northwesterly;  thence
leaving said North line, run Southwesterly  along the arc of said curve having a
radius  of 36.00  feet and a chord  bearing  of  S39(Degree)39'27"W,  through  a
central  angle of  60(Degree)41'57"  for 38.14  feet to the  point of  tangency;
thence  S70(Degree)00'25"W  for 118.55 feet to the point of curvature of a curve
concave Southeasterly; thence Southwesterly along the arc of said curve having a
radius  of  144.00  feet and a chord  bearing  of  47(Degree)39'07"W,  through a
central  angle of  44(Degree)42'36"  for 112.37  feet to the point of  tangency;
thence  S25(Degree)17'49"W  for 129.17 feet to the point of curvature of a curve
concave  Easterly;  thence  Southeasterly  along the arc of said curve  having a
radius  of 30.00  feet and a chord  bearing  of  S19(Degree)46'19"E,  through  a
central  angle of  90(Degree)08'16"  for 47.20  feet to the  point of  tangency;
thence  S64(Degree)50'27"E  for 65.89 feet; thence  S39(Degree)40'08"E  for 2.35
feet to a point of  intersection  with a  non-tangent  curve  concave  Easterly;
thence  Southeasterly  along the arc of said curve having a radius of 21.33 feet
and  a  chord  bearing  of  S22(Degree)00'08"W,   through  a  central  angle  of
90(Degree)12'33"  for 33.59  feet to the point of reverse  curvature  of a curve
concave  Westerly;  thence Southerly along the arc of said curve having a radius
of 18.67 feet and a chord bearing of S04(Degree)36'29"W, through a central angle
of  55(Degree)25'26"  for 18.06 feet to a point of reverse  curvature of a curve
concave Northeasterly; thence Southeasterly along the arc of said curve having a
radius  of 21.33  feet and a chord  bearing  of  S49(Degree)08'17"E,  through  a
central  angle of  162(Degree)54'58"  for  60.66  feet to the  point of  reverse
curvature of a curve concave Southerly;  thence  Northeasterly  along the arc of
said   curve   having  a  radius  of  18.67   feet  and  a  chord   bearing   of
N77(Degree)06'57"E,  through a central angle of 55(Degree)25'26"  for 18.06 feet
to a point  of  reverse  curvature  of a  curve  concave  Northwesterly;  thence
Northeasterly  along the arc of said  curve  having a radius of 21.33 feet and a
chord   bearing   of   N52(Degree)31'54"E,    through   a   central   angle   of
104(Degree)35'33" for 38.94 feet to the point of intersection with a non-tangent
line; thence  N89(Degree)58'58"E for 147.58 feet to a point of intersection with
a non-tangent curve concave Northwesterly and being a point on the South line of
said Area "E', ROYAL PALMS CONDOMINIUM;  thence  Northeasterly the South line of
said Area "E",  along the arc of said curve having a radius of 732.58 feet and a
chord bearing of N45(Degree)37'46"E, through a central angle of 00(Degree)54'44"
for 11.66 feet to the Southwest  corner of Area "B", ROYAL PALMS  CONDOMINIUM as
recorded  in  Condominium  Book 16,  Page 144,  Public  Records  Orange  County,
Florida;  thence  along  the  South  line of said  Area "B" the  following  four
courses; thence S52(Degree)50'29"E for 71.41 feet; thence N89(Degree)56'29"E for
90.29 feet; thence N74(Degree)59'58"E for 163.63 feet; thence N30(Degree)00'01"E
for 150.00 feet to the Southeast corner of Area "F", ROYAL PALMS  CONDOMINIUM as
recorded in Condominium Book 15, Page 91, Public Records Orange County, Florida;
thence along the East line of said Area "F" the following  five courses;  thence
N30(Degree)00'01"E  for 63.64 feet;  thence  N44(Degree)00'34"E  for 33.15 feet;
thence  N11(Degree)36'45"W  for 24.61 feet; thence  N40(Degree)19'50"E for 19.55
feet; thence  N00(Degree)03'38"W  for 49.94 feet to the Southwest corner of Area
"A", ROYAL PALMS CONDOMINIUM as recorded in Condominium Book 15, Page 91, Public
Records Orange County, Florida; thence along the South line of said Area "A" the
following  two  courses;  thence  N89(Degree)56'22"E  for  109.51  feet;  thence
S45(Degree)03'36"E  for 162.94 feet to the Northwest  corner of Area "C",  ROYAL
PALMS  CONDOMINIUM as recorded in  Condominium  Book 16, Page 42, Public Records
Orange  County,  Florida;  thence  along  the  West  line of said  Area  "C" the
following  three  courses;  thence  S03(Degree)18'22"W  for 101.06 feet;  thence
S36(Degree)36'35"W for 75.55 feet; thence  S08(Degree)23'25"E for 200.32 feet to
a point on the South line of the North 2 of the  Northeast  1/4 of the Northwest
1/4 of Section 34,  Township 24 South,  Range 28 East,  Orange County,  Florida;
thence N89(Degree)54'25"E along said South line and along the South line of Area
"C", ROYAL PALMS CONDOMINIUM for 119.16 feet to a point on the West line of Area
"D", ROYAL PALMS CONDOMINIUM as recorded in Condominium Book 16, Page 69, Public
Records Orange County, Florida; thence S00(Degree)05'35"E along the West line of
said Area "D" for 49.00  feet to the South line of said Area "D";  thence  along
the  South  line  of  said  Area  "D"  the  following   four   courses;   thence
N89(Degree)54'25"E  for 311.32 feet; thence  S37(Degree)06'03"E  for 86.48 feet;
thence  S82(Degree)06'36"E  for 35.64 feet; thence  N52(Degree)53'57"E for 78.00
feet to a point on the Westerly right-of-way line of State Road No. 535 as shown
on the preliminary State of Florida  Department of  Transportation  right-of-way
Map Section 75000-2528;  thence departing the South line of said Area "D", ROYAL
PALMS  CONDOMINIUM,  S37(Degree)06'03"E  along said West  right-of-way  line for
70.41 feet to a point on the West line of the Northwest 1/4 of the Northeast 1/4
of said Section 34;  thence  S00(Degree)05'58"W  along said West line for 555.81
feet to the  Southwest  corner of the Northwest 1/4 of the Northeast 1/4 of said
Section 34; thence  N89(Degree)50'57"E along the South line of the Northwest 1/4
of  the  Northeast  1/4  of  Section  34  for  297.93  feet  to a  point  on the
aforementioned    right-of-way    line   of   State   Road   No.   535;   thence
S27(Degree)45'52"W  along said West right-of-way line for 103.89 feet to a point
on  the  North   right-of-way  line  of  State  Road  No.536  as  shown  on  the
aforementioned  right-of-way  map; thence along said  right-of-way the following
nine   courses;    thence    N86(Degree)56'56"W    for   946.89   feet;   thence
N88(Degree)56'18"W for 600.80 feet; thence  N85(Degree)58'50"W for 2687.55 feet;
thence  N78(Degree)33'11"W  for 518.52  feet to a point of  intersection  with a
non-tangent curve concave Northeasterly; thence Westerly and Northerly along the
arc of said  curve  having a  radius  of  740.00  feet  and a chord  bearing  of
N40(Degree)44'50"W, through a central angle of 82(Degree)28'00" for 1065.09 feet
to the point of intersection with a non-tangent line; thence  N00(Degree)56'39"W
for 376.89  feet to the South line of Section 28,  Township  24 South,  Range 28
East, Orange County, Florida; thence continue along aforementioned  right-of-way
line  N00(Degree)59'09"W  for  552.72  feet to a point  of  intersection  with a
non-tangent curve concave Easterly; thence Northerly along the arc of said curve
having a  radius  of  900.00  feet and a chord  bearing  of  N19(Degree)29'10"E,
through a central  angle of  38(Degree)00'00"  for  596.90  feet to the point of
intersection with a non-tangent line; thence  N36(Degree)53'33"E for 279.66 feet
to the  Northwest  corner of lands  conveyed  by  Warranty  Deed as  recorded in
Official  Records Book 3330, Page 1280,  Public Records Orange County,  Florida;
thence  departing  said Easterly  right-of-way  line of Interstate 4 (State Road
#400),  S89(Degree)47'18"E  along  the  North  line of said  conveyed  lands for
1246.98  feet  to a point  of  intersection  with a  non-tangent  curve  concave
Northerly; thence Easterly along said conveyed lands along the arc of said curve
having a  radius  of  415.00  feet and a chord  bearing  of  S80(Degree)23'45"E,
through a central  angle of  31(Degree)41'10"  for  229.50  feet to the point of
intersection with the Westerly line of that parcel described in Official Records
3287,   Page   1946,   Public   Records   Orange   County,    Florida;    thence
S00(Degree)24'05"W along said Westerly line for 956.50 feet to the South line of
said parcel; thence  S89(Degree)43'50"E  along said South parcel line for 660.00
feet to the East line of said parcel and the East line of Section  28,  Township
24 South, Range 28 East, Orange County, Florida; thence S00(Degree)24'05"W along
said East Section line for 330.92 feet to the POINT OF BEGINNING.

     LESS THE FOLLOWING (SABAL PALMS CONDOMINIUM)

     SABAL PALMS CONDOMINIUM as recorded in Condominium Book 14, Page 55, Public
Records Orange County, Florida, being more particularly described as follows:

     Commence at the Southeast corner of Section 28, Township 24 South, Range 28
East, Orange County, Florida; thence  N89(Degree)54'15"W along the South line of
said Section 28 for 1720.86 feet; thence  N00(Degree)05'45"E  for 111.08 feet to
the POINT OF  BEGINNING  and being a point of the  boundary  line of SABAL PALMS
CONDOMINIUM as recorded in  Condominium  Book 14, Page 55, Public records Orange
County,  Florida;  thence along the Boundary of said SABAL PALMS CONDOMINIUM the
following   courses;   thence   N28(Degree)02'24"W   for  323.96  feet;   thence
N60(Degree)54'13"W  for 26.21 feet; thence  N14(Degree)32'25"W  for 189.43 feet;
thence  N28(Degree)02'24"W for 108.97 feet; thence N28(Degree)10'01"E for 287.01
feet; thence  S81(Degree)17'50"E for 645.17 feet; thence  S19(Degree)24'36"E for
180.15   feet;    thence    S09(Degree)09'54"W    for   169.98   feet;    thence
S89(Degree)56'22"W  for 247.00 feet; thence  S00(Degree)03'38"E for 220.82 feet;
thence  S89(Degree)56'22"W for 110.95 feet; thence S44(Degree)56'22"W for 246.80
feet to the POINT OF BEGINNING.

     The  above-described  property  contains  181.633 acres  (7,911,938  square
feet).

     TOGETHER WITH  perpetual,  non-exclusive  drainage  easements  described in
Declarations of Drainage  Easement  recorded in Official Records Book 3287, page
1939 and Official  Records Book 3846,  page 0757,  both of the Public Records of
Orange County, Florida.









                                    EXHIBIT B
                                   DEFINITIONS

Acceleration is defined in Section 14.2(a)(i).

Accumulations is defined in Section 2.1(m).

Accumulations Deposits is defined in Section 6.2(a).

Accumulations Depository is defined in Section 6.2(a).

Additional Funds is defined in Section 7.4(a)(v).

Additional Loan is defined in the Recitals.

Affiliate is defined in Section 12.2.

Annual Financial Statement is defined in Section 10.1(a).

Assessments is defined as all present and future assessments levied,  assessed
or imposed against the Property.

Assignment  is defined as the  Assignment of Leases,  Rents and Hotel Revenues
dated of even  date with this  Mortgage  made by  Borrower  for the  benefit  of
Lender.

Bankruptcy Code is defined in Section 2.1(d).

Borrower is defined in the introductory paragraph.

Business  Days  is  defined  as any  day on  which  commercial  banks  are not
authorized or required by Law to close in New York, New York.

Casualty is defined as damage or  destruction to the  Improvements  by fire or
other casualty.

Certified  Rent Roll is defined as a rent roll for the  Property  certified by
Borrower.

Clerk=s Office is defined in the Recitals.

Code is defined as the  Internal  Revenue  Code of 1986,  as amended,  and the
regulations promulgated thereunder.

Commitment  Letter  shall mean that certain Loan  Application  and  Commitment
Agreement  with  respect to the Loan agreed to by Borrower on October 31,  1997,
and thereafter accepted by Lender.

Condemnation  is defined as the  permanent or  temporary  taking of all or any
portion of the Property,  or any interest therein or right accruing thereto,  by
the exercise of the right of eminent  domain  (including any transfer in lieu of
or in  anticipation  of the  exercise  of the right),  or any similar  injury or
damage to or  decrease in the value of the  Property,  including  severance  and
change in the grade of any streets.

Condemnation Awards is defined in Section 2.1(i).

Condemnation  Proceeding  is defined as a  Proceeding  that could  result in a
Condemnation.

CPA is defined as an independent  certified public accountant  satisfactory to
Lender.

Current  Hotel  Operator  is  defined as New  Marriott  MI,  Inc.,  a Delaware
corporation,  as  successor-in-interest  to  Marriott  International,   Inc.,  a
Delaware corporation.

Current Hotel Operating Agreement is defined as the Hotel Management Agreement
Orlando World Center Marriott Hotel between Borrower and Marriott International,
Inc.,  affecting  the  Property  dated  October  25,  1985,  as amended by First
Amendment to Orlando World Center  Management  Agreement (FF&E  Reserve),  dated
April 12,  1991,  and as  assigned by that  certain  Assignment  and  Assumption
Agreement  dated December 29, 1997,  from Marriott  International,  Inc., to the
Current Hotel Operator.

Debt  Service  Coverage  Ratio is defined as a ratio  calculated  by  dividing
Qualifying Net Operating Income by Debt Service.

Debt  Service  is  defined  as the  combined  amount of annual  principal  and
interest due under the Loan.

Debt Service Payments is defined as the monthly  installments of principal and
interest payable by Borrower to Lender as set forth in the Note.

Default Interest Rate is 9.48% per annum.

Destruction Event is defined in Section 7.4(a).

Environmental  Activity  is defined is defined  as any  actual,  suspected  or
threatened abatement,  cleanup,  disposal,  generation,  handling,  manufacture,
possession, release, remediation, removal, storage, transportation, treatment or
use of any Hazardous Material.  The actual,  suspected or threatened presence of
any  Hazardous   Material,   including  any  actual,   suspected  or  threatened
noncompliance  with  any  Environmental  Laws,  will  be  deemed   Environmental
Activity.

Environmental  Laws is  defined  as all Laws  pertaining  to  health,  safety,
protection of the environment, natural resources, conservation,  wildlife, waste
management, Environmental Activities and pollution.

Environmental  Report is defined as the reports  listed on Schedule 1 attached
to the  Environmental  Indemnity  of even  date  with  this  Mortgage  given  by
Borrower.

ERISA is defined in Section 8.4(a).

Event of Default is defined in Section 14.1.

Financial Books and Records is defined as detailed  accounts of the income and
expenses  of the  Property  and of  Borrower  and all other  data,  records  and
information  that  either  are  specifically  referred  to in  Article  X or are
necessary to the preparation of any of the  statements,  reports or certificates
required under Article X and includes all supporting  schedules prepared or used
by the CPA in auditing the Annual Financial Statement or in issuing its opinion.

Fiscal  Year is  defined as a period of  fifty-two  (52) or  fifty-three  (53)
weeks,  as applicable,  which ends at midnight on the Friday which is closest to
December 31 in each calendar  year and which begins on the Saturday  immediately
following the  expiration of the preceding  period,  or the such other period as
may be  designated  by Borrower  from time to time and approved by Lender,  such
approval not to be unreasonably withheld.

Fixed Interest Rate is defined as 7.48% per annum.

Fixtures and Personal Property is defined in Section 2.1(e).

Force  Majeure is defined as any act or event beyond  Borrower=s  control that
has a significant  adverse impact on Borrower=s  performance of the  Nonmonetary
Obligations,  including action or inaction of the Government,  acts of war, acts
or events caused  exclusively by violence of nature without the  interference of
any human  agency,  riots and  other  civil  commotion,  shortages  of  critical
materials or supplies, strikes or similar labor disturbances and terrorism.

GAAP is defined as  generally  accepted  accounting  principles,  consistently
applied.

Government  is defined as any  federal,  state or  municipal  governmental  or
quasi-governmental  authority including any subdivision or agency of any of them
and any entity to which any of them has delegated authority.

Gross Revenue is defined in the Tri-Party Agreement.

Ground  Rent is defined as the fixed and any  contingent  ground rent next due
under any present or future ground lease affecting the Property.

Hazardous  Materials  is  defined  as  any  by-product,   chemical,  compound,
contaminant,  pollutant, product, substance, waste or other material (i) that is
hazardous  or  toxic  or  (ii)  the  abatement,  cleanup,  discharge,  disposal,
emission, exposure to, generation, handling, manufacture,  possession, presence,
release,  removal,  remediation,  storage,  transportation,  treatment or use of
which  is  controlled,  prohibited  or  regulated  by  any  Environmental  Laws,
including  asbestos,   petroleum  and  petroleum  products  and  polychlorinated
biphenyls.

Hotel is defined as the Improvements  located on the Property and Fixtures and
Personal  Property  being  operated on the date of this  Mortgage  as  transient
lodging facilities.

Hotel Operating  Agreement is defined as the Current Hotel Operating Agreement
or any future operating agreements for the Hotel approved by Lender.

Hotel Operations is defined as all of the operations and services conducted at
or in connection  with the Hotel,  including  rentals of guest rooms and suites;
and of office or retail space;  operation of banquet rooms,  catering  services,
meeting rooms,  restaurants,  coffee shops, bars, cocktail lounges,  nightclubs,
retail space, sports facilities,  golf courses, tennis courts, pro shops, health
clubs,  exercise  rooms,  barber  shops,  beauty  parlors and vending  machines;
swimming pool; parking;  concierge services;  checkrooms;  valet services; video
rentals;   in-room   movies   and   entertainment   programs;    telephone   and
telecommunication services and facilities;  business center operations; mini-bar
operations;  limousine  and  other  transportation  services  and  room  service
operations.

Hotel Operator is defined as Current Hotel Operator or any future operators of
the Hotel.

Hotel Revenues is defined in Section 2.1(d).

Imposition Penalty Date is defined in Section 6.1(a).

Impositions is defined as all Taxes, Assessments, Ground Rent, water and sewer
rents, personal property taxes, if any, levies,  permit,  inspection and license
fees and other dues,  charges or impositions,  including all charges and license
fees for the use of  vaults,  chutes  and  similar  areas  adjoining  the  Land,
maintenance  and similar  charges and  charges  for  utility  services,  in each
instance whether now or in the future, directly or indirectly,  levied, assessed
or imposed on the Property or Borrower and whether  levied,  assessed or imposed
as excise taxes or income taxes.

Improvements is defined in Section 2.1(b).

Insurance  Premiums  is defined as all present and future  premiums  and other
charges due and payable on policies of fire,  rental  value and other  insurance
covering the Property and required pursuant to the provisions of this Mortgage.

Insurance Proceeds is defined in Section 2.1(j).

Insurers is defined in Section 7.1(b).

Interest  is defined as the amount of interest  payable  under the Note at the
Fixed  Interest  Rate and any other  sums which  could be deemed to be  interest
under Law.

Land is defined in Section 2.1(a).

Law is defined as all present and future codes, constitutions, determinations,
laws,  orders,  ordinances,  requirements  and  statutes,  as  amended,  of  any
Government  that  affect  or that may be  interpreted  to affect  the  Property,
Borrower or the Loan,  including  amendments and all guidance documents,  rules,
publications and regulations promulgated thereunder.

Leases is defined in Section 2.1(d).

Lender is defined in the introductory paragraph.

Lender=s Correspondent is defined as First Fidelity Mortgage Corporation.

Loan is defined in the Recitals.

Loan  Documents is defined as the Note, this Mortgage,  the Assignment and all
documents  now or hereafter  executed by Borrower or held by Lender  relating to
the Loan,  including  all  amendments,  and  expressly  including  the Tri-Party
Agreement referenced in the Rules of Construction to this Mortgage.

Maturity Date is defined in the Recitals.

Monetary Obligations is defined in Section 3.1.

Mortgage is defined in the preamble.

Nonmonetary Obligations is defined in Section 3.1.

Note is defined in the Recitals.

Note Payments is defined in the Note.

Notices is defined in Section 17.1.

Notice of Future Advance is defined in the Recitals.

Obligations  is  defined  as the  Monetary  Obligations  and  the  Nonmonetary
Obligations.

Original Loan is defined in the Recitals.

Original Mortgage is defined in the Recitals.

Original Note is defined in the Recitals.

Owner=s Distributions is defined in Section 2.1(e).

Permitted  Exceptions is defined as the matters shown in Schedule B, Part 1
and 2 of the title  insurance  policy or policies  insuring  the lien created by
this Mortgage.

Permitted Transfers is defined in Section 12.2(a).

Permitted  Use is  defined  as use  for  the  management  and  operation  of a
luxury-class  hotel and uses  incidentally and directly related to such use, but
excluding any casino or other gambling establishment.

Policies is defined in Section 7.1(c).

Principal is defined in Recital B.

Prior Notes is defined in the Recitals.

Proceeding is defined as a pending or threatened  action,  claim or litigation
before a legal,  equitable or administrative  tribunal,  including all appellate
proceedings.

Proceeds is defined in Section 7.2.

Property is defined in Section 2.1.

Property Documents is defined in Section 2.1(f).

Qualifying  Net Operating  Income is defined as gross revenues of the Property
for the twelve (12) month period ending with the month most  recently  preceding
the month in which a Debt  Service  Coverage  determination  is to be made,  and
deducting therefrom the following: (i) ordinary and necessary operating expenses
(including a base management fee of 3.00% of gross  revenues,  but not including
incentive  management fees and additional  incentive  management  fees);  (ii) a
reserve for FF&E equal to the greater of five percent  (5.0%) of gross  revenues
of the  Hotel or the  actual  amount  funded  in to such  reserve  by the  Hotel
Operator  pursuant  to the Hotel  Operating  Agreement;  (iii) all debt  service
payments paid with respect to FF&E  financings as permitted  under the Tri-Party
Agreement  (except to the extent  funded from such FF&E  reserve  and  permitted
under the Tri-Party  Agreement);  and (iv) all periodic payments with respect to
equipment  leases permitted under the Mortgage (except to the extent funded from
such FF&E reserve and permitted under the Tri-Party Agreement).

Remedies is defined in Section 14.2(a).

Renewal Mortgage is defined in the Recitals.

Rents is defined in Section 2.1(d).

     Restore or Restored or  Restoration  is defined as the  restoration  of the
Property  after  a  Destruction  Event  pursuant  to the  terms  of  Subsections
7.4(a)(v)  and  (vi)  in  a  first-class   workmanlike  manner  using  materials
substantially equivalent in quality and character to those used for the original
improvements,  in  accordance  with  Law  and  free  and  clear  of  all  liens,
encumbrances  or other  charges  other  than  this  Mortgage  and the  Permitted
Exceptions.

Restoration Completion Date is defined in Section 7.4(a)(viii).

Restoration Funds is defined in Section 7.4(b).

Sanwa is defined in the Recitals.

Taxes is defined as all present and future real estate and  personal  property
taxes levied, assessed or imposed against the Property.

Term is defined as the scheduled term of this Mortgage  commencing on the date
Lender makes the first  disbursement of the Loan and terminating on the Maturity
Date.

TIAA is defined in the Recitals.

Transfer is defined in Section 12.1(a).

Tri-Party  Agreement is defined as the Tri-Party  Overriding  Agreement by and
among Borrower, Lender and Hotel Operator, dated of even date herewith.

Waste is defined as neglect or misconduct  resulting in material  damage to or
the diminution in value of the Property, but not including ordinary depreciation
due to age and normal use over time or the failure to pay property taxes.




                                    EXHIBIT C
                              RULES OF CONSTRUCTION

     (a)  References in any Loan  Document to numbered  Articles or Sections are
references to the Articles and Sections of that Loan Document. References in any
Loan Document to lettered  Exhibits are  references to the Exhibits  attached to
that Loan Document,  all of which are  incorporated  in and constitute a part of
that Loan  Document.  Article,  Section  and Exhibit  captions  used in any Loan
Document  are for  reference  only and do not  describe or limit the  substance,
scope or intent of that Loan Document or the  individual  Articles,  Sections or
Exhibits of that Loan Document.

     (b) The terms  include,  including  and similar  terms are  construed as if
followed by the phase without limitation.

     (c)  The  terms  Land,   Improvements,   Fixtures  and  Personal  Property,
Condemnation  Awards,  Insurance Proceeds,  Property,  Monetary  Obligations and
Obligations are construed as if followed by the phrase or any part thereof.

     (d) Any  agreement by or duty  imposed on Borrower in any Loan  Document to
perform any  obligation  or to refrain  from any act or omission  constitutes  a
covenant  on  Borrower=s  part and  includes a covenant by Borrower to cause its
partners, members, principals,  agents, representatives and employees to perform
the  obligation  or to refrain from the act or omission in  accordance  with the
Loan Documents. Any statement or disclosure contained in any Loan Document about
facts or  circumstances  relating to the Property,  Borrower or any other matter
affecting  the Property  constitutes a  representation  and warranty by Borrower
made as of the date of the Loan Document in which the statement or disclosure is
contained.

     (e) The term to Borrower=s knowledge is construed as meaning to the best of
Borrower=s  knowledge after diligent  inquiry into records and/or reports within
its possession.

     (f) The singular of any word  includes  the plural and the plural  includes
the singular. The use of any gender includes all genders.

     (g) The terms person,  party and entity  include  natural  persons,  firms,
partnerships, limited liability companies and partnerships, corporations and any
other public or private legal entity.

     (h) The term provisions includes terms, covenants,  conditions,  agreements
and requirements.

     (i) The term amend includes modify,  supplement,  renew, extend, replace or
substitute and the term amendment includes  modification,  supplement,  renewal,
extension, replacement and substitution.

     (j) The term  attorneys=  fees is limited  to  reasonable  attorneys=  fees
incurred by Lender for any  Proceeding  (including  a proceeding  in  Bankruptcy
Court),  fees for paralegals or legal assistants and any other fees, expenses or
costs charged or incurred by Lender=s attorneys.

     (k)  Reference  to  any  specific  Law  or to any  document  or  agreement,
including  the  Leases,  the  Property  Documents  the and the  Hotel  Operating
Agreement includes any future amendments to or replacements of the Law, document
or agreement, as the case may be.

     (l) No  inference  in favor  of or  against  a party  with  respect  to any
provision in any Loan Document may be drawn from the fact that the party drafted
the Loan Document.

     (m) The term certificate  means the sworn statement of the party giving the
certificate,  made by a duly authorized  person affirming the truth and accuracy
of every statement in the certificate.  A certificate delivered by Borrower must
be given by  Borrower=s  managing  general  partner  or a  qualified  officer of
Borrower  satisfactory  to Lender.  Any  document  that is  certified  means the
document has been appended to a certificate of the party certifying the document
that  affirms  the  truth and  accuracy  of  everything  in the  document  being
certified.

     (n) The  parties  hereto  acknowledge  that  (i)  many  of the  Nonmonetary
Obligations of Borrower under the Loan Documents are, in fact,  performed by the
Hotel  Operator  pursuant to the Hotel  Operating  Agreement (as the same may be
modified by the  Tri-Party  Agreement)  and (ii)  Borrower has  delegated to the
Hotel  Operator,  through the Hotel  Operating  Agreement,  broad  authority and
discretionary  powers with respect to the operation of the Hotel.  Lender hereby
agrees that,  notwithstanding anything to the contrary which may be contained in
any of the Loan  Documents,  to the extent that any  Nonmonetary  Obligation  of
Borrower under the Loan Documents is performed by the Hotel Operator pursuant to
the Hotel  Operating  Agreement  (as the same may be modified  by the  Tri-Party
Agreement),  Lender shall accept such  performance  by the Hotel Operator as the
fulfillment of such Nonmonetary Obligation,  and Borrower shall not be deemed in
default of such  Nonmonetary  Obligation if Hotel  Operator fully and faithfully
performs such obligation on the part of Borrower.

     (o) Any all notices to be delivered to the Lender  hereunder shall be given
to the Lender=s  Correspondent,  and such delivery shall constitute  delivery to
the Lender for the  purposes  of this  Mortgage.  Borrower  shall be entitled to
conclusively  rely on any written  statement  delivered  to Borrower by Lender=s
Correspondent as to the matters contained in this Mortgage.

     (p) To the extent any of the terms or provisions of this Mortgage  conflict
with or are  inconsistent  with the terms of any other Loan  Document  such that
Borrower is incapable of simultaneous  performance of such provisions,  then the
terms of this Mortgage shall be deemed to control.




                                   SCHEDULE 1
                                LEASED EQUIPMENT



Lessor            Term         Description      Annual Payments    Capital Lease

M&SD              9/96-8/98    Telephone System        42,000              N
MiniBar Systems   6/96-6/01     Mini Bars              117,575             N
IBM Leasing       7/96-7/01    Computer System         87,780              N
IBM Leasing       7/96-7/01    Computer Hardware       35,952              C









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

                              AMENDED AND RESTATED
                    MORTGAGE, ASSIGNMENT OF LEASES AND RENTS,
                 SECURITY AGREEMENT AND FIXTURE FILING STATEMENT

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

                      Orlando World Center Marriott Resort
                         Orlando, Orange County, Florida

                                December 31, 1997

                        This instrument prepared by and,
                     after recording, should be returned to:

                           H. Edward Hales, Jr., Esq.
                        SUTHERLAND, ASBILL & BRENNAN LLP
                         999 Peachtree Street, Northeast
                           Atlanta, Georgia 30309-3996
                            Telephone: (404) 853-8000









     THIS  AMENDED AND  RESTATED  MORTGAGE  AND  SECURITY  AGREEMENT  AMENDS AND
RESTATES  THAT  CERTAIN  MORTGAGE AND  SECURITY  AGREEMENT  RECORDED IN OFFICIAL
RECORDS BOOK 4512,  PAGE 3134, OF THE PUBLIC RECORDS OF ORANGE COUNTY,  FLORIDA,
AND SECURES THE NOTE REFERRED TO HEREIN.  THE NOTE RENEWS AND RESTATES THE PRIOR
NOTES  REFERRED TO HEREIN,  WITHOUT  ENLARGING  THE COMBINED  PRINCIPAL  BALANCE
THEREOF, AND, THEREFORE, IS EXEMPT FROM FLORIDA DOCUMENTARY STAMP TAXES PURSUANT
TO FLORIDA  STATUTES  SECTION 201.09 AND FLORIDA  ADMINISTRATIVE  CODE RULES NO.
12B-4.054  AND IS EXEMPT  FROM  FLORIDA  INTANGIBLE  TAXES  PURSUANT  TO FLORIDA
STATUTES SECTION 199.145(4).


<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED
FROM THE ANNUAL REPORT 10-K AND IS QUALIFIED IN ITS ENTIRETY BY 
REFERENCE TO SUCH FINANCIAL STATEMENTS.     
</LEGEND>                
<CIK>                         0000784711
<NAME>                        MARRIOTT HOTEL PROPERTIES LIMITED PARTNERSHIP 
<MULTIPLIER>                                   1,000
<CURRENCY>                                     U.S. DOLLAR
       
<S>                                            <C>
<PERIOD-TYPE>                                  12-MOS
<FISCAL-YEAR-END>                              DEC-31-1997
<PERIOD-START>                                 JAN-01-1997
<PERIOD-END>                                   DEC-31-1997
<EXCHANGE-RATE>                                1.00
<CASH>                                         10,694
<SECURITIES>                                   0
<RECEIVABLES>                                  7,912
<ALLOWANCES>                                   0
<INVENTORY>                                    0
<CURRENT-ASSETS>                               20,287<F1>
<PP&E>                                         344,448
<DEPRECIATION>                                 (122,232)
<TOTAL-ASSETS>                                 261,109
<CURRENT-LIABILITIES>                          5,315
<BONDS>                                        235,946
                          0
                                    0
<COMMON>                                       0
<OTHER-SE>                                     19,848
<TOTAL-LIABILITY-AND-EQUITY>                   261,109
<SALES>                                        0
<TOTAL-REVENUES>                               76,014
<CGS>                                          0
<TOTAL-COSTS>                                  0
<OTHER-EXPENSES>                               35,695
<LOSS-PROVISION>                               0
<INTEREST-EXPENSE>                             20,842
<INCOME-PRETAX>                                19,477
<INCOME-TAX>                                   0
<INCOME-CONTINUING>                            0
<DISCONTINUED>                                 0
<EXTRAORDINARY>                                3,061
<CHANGES>                                      0
<NET-INCOME>                                   16,416
<EPS-PRIMARY>                                  0
<EPS-DILUTED>                                  0
<FN>
<F1> THIS INCLUDES MINORITY INTEREST
<F2> THIS INCLUDES MINORITY INTEREST
</FN>
        


</TABLE>


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