HEALTH & RETIREMENT PROPERTIES TRUST
10-K, 1996-03-29
REAL ESTATE INVESTMENT TRUSTS
Previous: ENVIRITE CORP, 15-12G, 1996-03-29
Next: DREYFUS GENERAL NEW YORK MUNICIPAL MONEY MARKET FUND, 485BPOS, 1996-03-29



                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549

                                    FORM 10-K

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

                   For the Fiscal Year Ended December 31, 1995

                                       OR

   [ ]TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE EXCHANGE ACT OF
                             1934 [NO FEE REQUIRED]

         For the transition period from ______________ to ______________

                          Commission File Number 1-9317

                     HEALTH AND RETIREMENT PROPERTIES TRUST
             (Exact name of registrant as specified in its charter)


                Maryland                              04-6558834
- -------------------------------------        --------------------------------
   (State or other jurisdiction             (IRS Employer  Identification No.)
       of incorporation) 


                 400 Centre Street, Newton, Massachusetts 02158
              --------------------------------------------------
               (Address of principal executive offices) (Zip Code)

                                  617-332-3990
                              --------------------
              (Registrant's telephone number, including area code)

           Securities registered pursuant to Section 12(b) of the Act:

                                                       Name of each exchange on
              Title of each class                         which registered
- ----------------------------------------------         ------------------------
Common Shares of Beneficial Interest                    New York Stock Exchange
Floating Rate Senior Notes, Series A, Due 1999          New York Stock Exchange
Floating Rate Senior Notes, Series B, Due 1999          New York Stock Exchange

Securities registered pursuant to Section 12(g) of the Act:           None

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

         The aggregate  market value of the voting stock of the registrant  held
by  non-affiliates  was  $1,067,850,542  based on the $17.125  closing price per
share for such  stock on the New York  Stock  Exchange  on March 22,  1996.  For



<PAGE>



purposes of this calculation,  3,791,416 shares held by HRPT Advisors, Inc. (the
"Advisor"),  including a total of 2,777,766 shares held by the Advisor solely in
its capacity as voting  Trustee under certain  voting Trust  agreements,  and an
aggregate of 17,514  shares held by the trustees and  executive  officers of the
registrant, have been included in the number of shares held by affiliates.

         Number of the registrant's Common Shares of Beneficial  Interest,  $.01
par value ("Shares"), outstanding as of March 22, 1996: 66,165,166.




<PAGE>



DOCUMENTS INCORPORATED BY REFERENCE

         Part III of this Annual Report on Form 10-K is  incorporated  herein by
reference from the Company's  definitive  Proxy Statement for the annual meeting
of  shareholders  currently  scheduled to be held on May 14, 1996. The financial
statements and financial  statement schedules for Marriott  International,  Inc.
("Marriott") are incorporated herein by reference to Marriott's Annual Report on
Form 10-K for the year ended December 29, 1995, Commission File No. 1-12188.

CERTAIN IMPORTANT FACTORS

         The  Company's  Annual Report on Form 10-K  contains  statements  which
constitute  forward  looking  statements  within the  meaning of the  Securities
Litigation  Reform Act of 1995. Those statements appear in a number of places in
this  Form  10-K  and  include  statements  regarding  the  intent,   belief  or
expectations  of the  Company,  its  Trustees or its  officers  with  respect to
expansion of the  Company's  portfolio,  its ability to pay  dividends,  its tax
status as a real estate  investment  trust and the  Company's  access to debt or
equity  capital  markets  or  to  other  sources  of  funds  and  statements  of
assumptions  underlying  such statements as to intent,  belief or  expectations.
Readers  are  cautioned  that  any  such  forward  looking  statements  are  not
guarantees of future  performance and involve risks and  uncertainties  and that
actual results may differ materially from those contained in the forward looking
statement as a result of various factors. Such factors include the status of the
economy,   compliance   with  and  changes  to   regulations   and  payment  and
reimbursement  policies within the health care industry,  competition within the
health care industry, and changes to federal,  state and local legislation.  The
accompanying  information  contained  in this  Form  10-K,  including  under the
headings  "Business"  and  "Management's  Discussion  and  Analysis of Financial
Condition and Results of Operations",  identifies  other important  factors that
could cause such differences.


THE AMENDED AND  RESTATED  DECLARATION  OF TRUST OF THE  COMPANY,  DATED JULY 1,
1994, A COPY OF WHICH, TOGETHER WITH ALL AMENDMENTS THERETO (THE "DECLARATION"),
IS DULY FILED IN THE OFFICE OF THE DEPARTMENT OF ASSESSMENTS AND TAXATION OF THE
STATE OF  MARYLAND,  PROVIDES  THAT THE NAME "HEALTH AND  RETIREMENT  PROPERTIES
TRUST" REFERS TO THE TRUSTEES UNDER THE  DECLARATION  COLLECTIVELY  AS TRUSTEES,
BUT NOT INDIVIDUALLY OR PERSONALLY,  AND THAT NO TRUSTEE, OFFICER,  SHAREHOLDER,
EMPLOYEE  OR  AGENT OF THE  COMPANY  SHALL  BE HELD TO ANY  PERSONAL  LIABILITY,
JOINTLY OR SEVERALLY,  FOR ANY OBLIGATION OF, OR CLAIM AGAINST, THE COMPANY. ALL
PERSONS  DEALING WITH THE COMPANY,  IN ANY WAY, SHALL LOOK ONLY TO THE ASSETS OF
THE COMPANY FOR THE PAYMENT OF ANY SUM OR THE PERFORMANCE OF ANY OBLIGATION.

                                                    

<PAGE>




                     HEALTH AND RETIREMENT PROPERTIES TRUST
                          1995 FORM 10-K ANNUAL REPORT


                                Table of Contents

                                     Part I

                                                                        Page
Item 1.   Business...................................................      1
Item 2.   Properties.................................................     16
Item 3.   Legal Proceedings..........................................     18
Item 4.   Submission of Matters to a Vote of Security Holders........     19

                                     Part II

Item 5.   Market for the Registrant's Common Stock and 
            Related Stockholders Matters ...........................      20
Item 6.   Selected Financial Data...................................      21
Item 7.   Management's Discussion and Analysis of Financial 
            Condition and Results of Operations.....................      22
Item 8.   Financial Statements and Supplementary Data...............      25
Item 9.   Changes in and Disagreements with Accountants on 
            Accounting and Financial Disclosure.....................      25

                                    Part III

          To be incorporated  by reference from the Company's  definitive
          Proxy   Statement  for  the  annual  meeting  of   shareholders
          currently  scheduled  to be held  on May 14 ,  1996,  which  is
          expected  to be filed not later  than 120 days after the end of
          the Company's fiscal year.

                                     Part IV

Item 14.  Exhibits, Financial Statement Schedules and 
            Report on Form 8-K.....................................      26



                                                      

<PAGE>



PART I

Item 1.  Business.

     The Company.  Health and Retirement  Properties  Trust (the  "Company") was
organized on October 9, 1986, as a Maryland real estate  investment  trust.  The
Company  primarily invests in retirement  communities,  assisted living centers,
long-term  care  facilities  and  other  income  producing   healthcare  related
properties.  The  facilities  in  which  the  Company  has made  investments  by
mortgage,  purchase lease or merger  transactions  are  hereinafter  referred to
individually as a "Property" and collectively as "Properties".

     As of December 31, 1995, the Company owned 102  Properties  acquired for an
aggregate  of $778.2  million  and had  mortgage  investments  in 57  Properties
aggregating  $141.3  million.  The Company also has a 32% equity  investment  in
Hospitality  Properties Trust ("HPT") of approximately  $100 million,  for total
real  estate  investments  of  approximately  $1  billion.  The  Properties  are
described in "Business Developments Since January 1, 1995" and "Properties".


                                            Number of        Total Investment
State                                       Properties     at December 31, 1995
- -----                                       ----------     --------------------
                                                              (in thousands)

Arizona ............................            5              $  28,062
California .........................           15                 77,262
Colorado ...........................           11                 36,419
Connecticut ........................            9                 86,929
Florida ............................            6                132,939
Georgia ............................            1                  1,830
Illinois ...........................            2                 39,453
Iowa ...............................           13                 20,428
Kansas .............................            9                 13,133
Kentucky ...........................            1                  1,344
Louisiana ..........................            1                 19,500
Maryland ...........................            1                 33,080
Massachusetts ......................            8                145,531
Michigan ...........................            2                  9,400
Missouri ...........................            3                  5,269
Nebraska ...........................           16                 15,263
New Hampshire ......................            1                  3,689
New Jersey .........................            1                 13,001
North Carolina .....................           11                 24,187
Ohio ...............................            7                 25,087
Pennsylvania .......................            2                 18,394
South Dakota .......................            3                  7,589
Texas ..............................            6                 16,864
Vermont ............................            8                 29,763
Virginia ...........................            3                 57,662
Washington .........................            1                  5,193
Wisconsin ..........................            9                 43,901
Wyoming ............................            4                  8,346
                                       ----------             ----------
Total Health Care Related Properties          159             $  919,518
Investment in HPT ..................           37                 99,959
                                       ----------             ----------
Total All Properties ...............          196             $1,019,477
                                       ==========             ==========



<PAGE>



     The Company's principal executive offices are located at 400 Centre Street,
Newton, Massachusetts 02158, and its telephone number is (617) 332-3990.

     Investment Policy and Method of Operation.  The Company's  investment goals
are current income for  distribution to  shareholders,  capital growth resulting
from  appreciation in the residual value of owned  Properties,  and preservation
and  protection  of  shareholders'  capital.  The  Company's  income is  derived
primarily from minimum rent and minimum  interest  payments under its leases and
mortgages and from additional rent and additional  interest  payments based upon
revenue increases at the leased and mortgaged Properties.

     The Company's  day-to-day  operations are conducted by HRPT Advisors,  Inc.
(the "Advisor"),  the Company's  investment advisor.  The Advisor originates and
presents  investment  opportunities  to the  Company's  Board of  Trustees  (the
"Trustees").  In evaluating  potential  investments,  the Company considers such
factors as: the adequacy of current and anticipated  cash flow from the property
to meet operational needs and financing obligations and to provide a competitive
market  return on  investment  to the Company;  the growth,  tax and  regulatory
environments  of the  community in which the  property is located;  the quality,
experience,  and credit worthiness of the property's  operator;  an appraisal of
the  property,  if  available;  occupancy  and demand for  similar  health  care
facilities in the same or nearby communities;  the mix of private and government
sponsored  patients;  the  mix of  cost-based  and  charge-based  revenues;  the
construction quality,  condition and design of the property;  and the geographic
area and type of property.

     The Trustees  have  established a policy that the Company will not purchase
or mortgage  finance  properties for an amount which exceeds the appraised value
of such properties.  Prior to investing in properties, the Company obtains title
commitments or policies of title insurance insuring that the Company holds title
to or has mortgage  interests  in such  properties,  free of material  liens and
encumbrances. From time to time, the Trustees have made exception to, and may in
the future modify or rescind,  this policy when they have determined it to be in
the best interests of the Company and its shareholders.

     The Company's  investments may be structured  using leases with minimum and
additional rent and escalation  provisions,  loans with fixed or floating rates,
joint  ventures  and  partnerships  with  affiliated  or  unaffiliated  parties,
commitments  or options to purchase  interests  in real  estate,  mergers or any
combination of the foregoing that will best suit the particular investment.

     In connection with its revolving credit facility, the Company has agreed to
obtain bank approval before exceeding certain investment  concentrations.  Among
these are that no more than 40% of its  properties  be  operated  by any  single
tenant or mortgagor,  that investment in rehabilitation  treatment,  acute care,
medical office  buildings,  medical clinics and properties in the United Kingdom
not exceed 40%, 15%, 15%, 25% and 10%,  respectively,  of total  investments and
that no new psychiatric care or hotel  investments be made. In addition to these
restrictions,  the Trustees may establish  limitations as they deem  appropriate
from time to time.  No limits have been set on the number of properties in which
the  Company  will  seek  to  invest,  or on the  concentration  of  investments
involving any one facility or geographical area; however,  the Trustees consider
concentration  of  investments  in  determining  whether to make new or increase
existing investments. The Company's Declaration of Trust (the "Declaration") and
operating  policies  provide that any investment in facilities owned or operated
by the Advisor,  persons  expressly  permitted under the Declaration to own more
than 8.5% of the Company's  shares,  or any company  affiliated  with any of the
foregoing must be approved by a majority of the Trustees not affiliated with any
of the foregoing (the "Independent Trustees").

     The  Company has in the past and may in the future  consider,  from time to
time,  the  acquisition  of or merger with other  companies  engaged in the same
business as the  Company;  however,  the Company  has no present  agreements  or
understandings  concerning any such  acquisition  or merger.  The Company has no
intention of investing in the securities of others for the purpose of exercising
control.

     Borrowing  Policy.  In addition to the use of equity,  the Company utilizes
short-term  and  long-term  borrowings to finance  investments.  During 1994 the
Company issued $200 million of floating rate notes. The notes were issued in two
Series. The Series A notes may be called, at the Company's option,  beginning in
April 1995. The Series B notes, which were issued at a discount,  may be called,
at the Company's  option,  beginning in July 1996.  The notes bear interest at a
spread over LIBOR and mature in July 1999. At December 31, 1995, the Company had
a revolving credit facility  available to it totaling $250 million.  As of March


                                       -2-

<PAGE>


25,  1996,  $70 million of this  amount was  outstanding,  and $180  million was
available to be drawn.  All but $17.6 million of outstanding  indebtedness is at
variable  interest  rates based upon the London  Interbank  Offered Rate (LIBOR)
plus a premium, prime or some other generally recognized interest rate standard.
Fluctuations in interest rates on all of the outstanding term  indebtedness have
been limited by hedging  arrangements  so that the maximum average rates payable
on $200 million of indebtedness is 6.24% per annum. The current hedge agreements
mature in 1997.

     The  Company's  borrowing  guidelines   established  by  its  Trustees  and
covenants in various debt  agreements  prohibit the Company from  maintaining  a
debt to equity ratio of greater than 1 to 1. At December 31, 1995, the Company's
debt to equity ratio was .39 to 1. The  Declaration  prohibits  the Company from
incurring secured and unsecured indebtedness which in the aggregate exceeds 300%
of  the  net  assets  of the  Company,  unless  approved  by a  majority  of the
Independent  Trustees.  There can be no assurance  that debt capital will in the
future be available at  reasonable  rates to fund the  Company's  operations  or
growth.

Developments Since January 1, 1995

     In January  1995,  the Company  purchased  nine  nursing  homes  located in
Vermont and New Hampshire.  The purchase price was approximately  $31.9 million;
of this amount approximately $24.4 million was paid with 1,777,766 Shares of the
Company's stock.  These nursing facility  Properties were leased to an affiliate
of the  Company on terms  generally  similar  to the  Company's  other  existing
leases.

     In January  1995,  the Company  provided  $11.5  million of first  mortgage
financing due in 2007 , secured by four assisted  living  facilities  located in
North Carolina.

     In March 1995, the Company's then wholly owned subsidiary, HPT, acquired 21
Courtyard  by  Marriott(R)  hotels  for  approximately  $179.4  million.   HPT's
acquisition  of these  properties  was funded by the Company under a demand loan
(the "HRP  Loan") of  approximately  $163.3  million.  The  Company  funded this
transaction  with cash and by  drawing  $140  million  on its  revolving  credit
facility.  In August,  1995, HPT completed its initial public offering (the "HPT
IPO") of  8,350,000  shares at an  offering  price to the  public of $25.00  per
share. HPT used proceeds from the HPT IPO, in part, to repay amounts outstanding
on the HRP Loan.  Prior to the HPT IPO, the  Company's  investment in HPT was $1
million,  representing 40,000 shares.  Concurrent with the completion of the HPT
IPO, the Company  acquired an additional  3,960,000 shares of HPT at a per share
price of $25.00 by canceling $99 million of the HRP Loan. The remaining  balance
of the HRP Loan was repaid to the Company  during the fourth quarter of 1995. At
December 31, 1995,  the Company  owned an aggregate of 4,000,000  shares of HPT,
representing an equity interest in HPT of approximately 32%.

     In April 1995, the Company  purchased or debt financed 14 nursing  facility
Properties located in Nebraska,  Iowa, Kansas and Missouri for approximately $20
million.  These  Properties  are leased to or mortgaged  with  Community Care of
America, Inc., an existing tenant of the Company.

     In September  1995,  the Company  purchased two health care related  office
buildings for $48.3 million.  The buildings are managed by M&P Partners  Limited
Partnership ("M&P"), an affiliate of the Company.

     In  September  1995,  the  Company  purchased a nursing  facility  Property
located in New Jersey for $13 million. This Property is leased for 15 years to a
New York Stock Exchange listed health care operator.

     In November 1995, the Company sold its only two psychiatric  properties for
approximately  $12 million in cash. At December 31, 1994,  the Company  reserved
$10 million for the loss on the sale of the properties. The realized loss on the
disposition was $8.5 million.

     In December  1995, the Company  acquired for $15 million a medical  clinic,
which is leased to the U.S.  Department of Veterans'  Affairs.  This building is
managed by M&P.

     In December 1995, the Company sold  6,500,000  Shares in a public  offering
and received net proceeds of  approximately  $97.9  million.  The proceeds  were
used,  in part,  to prepay $96  million in  outstanding  indebtedness  under the
revolving credit facility. In January, 1996, the Company received additional net
proceeds of approximately $7.2 million resulting from the underwriters' exercise
of their overallotment option as to 475,000 Shares.

                                       -3-

<PAGE>



     In February 1996, the Company  purchased a medical  building located in New
York which is leased to Health Insurance Plan of New York for 20 years.

     In the ordinary  course of its business the Company  occasionally  provides
financing to tenants or  mortgagors  for  improvements  to  properties  owned or
mortgaged by the Company.  From January 1, 1995 through  December 31, 1995, such
financings  aggregated  approximately  $7.6  million.  When  such  financing  is
provided,  the  rent or  interest  payable  to the  Company  is  correspondingly
increased.

     The Company receives regularly  scheduled principal payments and occasional
prepayments of its mortgage  receivables.  For the year ended December 31, 1995,
these principal repayments and prepayments totaled $24.4 million.

     In January 1995, Horizon/CMS Healthcare Corporation ("Horizon/CMS"), one of
the  Company's  tenants,  exercised  its purchase  option  affecting  one of the
healthcare facilities which it leased from the Company. The sale price was $24.5
million  with $5 million  paid in cash and the balance in a purchase  money note
secured by a first mortgage on this facility due in 2000; the Company recognized
a gain of $2.5 million on this sale.

     During 1995, the Company  increased its revolving  bank credit  facility to
$250 million.  The current  facility matures in 1998, and funds may be drawn and
repaid  periodically  during  the  term.  The  funding  is  provided  by a  bank
syndicate,  and  borrowings  under this credit  facility are  unsecured and bear
interest, at the Company's option, at prime or a spread over LIBOR.

     The Company has plans to restructure its current revolving credit facility.
In connection with the restructuring, the Company expects to recognize a loss on
the early extinguishment of debt of approximately $3.0 million.

     In the ordinary  course of its business,  the Company  regularly  evaluates
investment  opportunities  and enters into  contracts  to purchase  and lease or
mortgage  finance  health  care  related  real  estate.  Several  such  possible
investments  are  currently  under  consideration  and at various  stages of the
contractual process.  Similarly, the Company is regularly engaged in discussions
with its existing  tenants and mortgagors  concerning  lease and loan extensions
and other  modifications  of the terms of  existing  leases and  mortgages.  The
Company  does not believe the  consummation  of any one or all of these  various
transactions  is reasonably  likely to have a material impact upon its financial
condition or operations.

     During 1995,  Mark J.  Finkelstein  resigned as President of the Company to
form a company which leases  certain  nursing  homes from the Company.  David J.
Hegarty,  formerly  Executive  Vice  President,  was  promoted  to  replace  Mr.
Finkelstein as President and Chief Operating  Officer.  Upon consummation of the
initial  public  offering for HPT, John Murray  resigned as the Company's  Chief
Financial  Officer to assume a  comparable  position at HPT, and two Trustees of
the  Company,  Arthur  Koumantzelis  and John  Harrington,  resigned  to  become
Trustees  of HPT.  Mr.  Murray was  replaced as Chief  Financial  Officer of the
Company  by Ajay  Saini,  who  had  previously  served  as the  Company's  Chief
Accounting  Officer.  Messrs.  Koumantzelis and Harrington have been replaced on
the Company's Board of Trustees by Bruce M. Gans,  M.D. and Ralph J. Watts;  Dr.
Gans is  President  of the Detroit  Rehabilitation  Institute  and Mr.  Watts is
President and Chief Executive Officer of Cardiovascular Ventures, Inc.

The Advisor.

     The Advisor is a Delaware  corporation owned by Barry M. Portnoy and Gerard
M.  Martin.  The  Advisor's  principal  place of business is 400 Centre  Street,
Newton,  Massachusetts  and its telephone number is (617) 332-3990.  The Advisor
provides management  services and investment advice to the Company.  The Advisor
also acts as the investment advisor to HRP and has other business interests. The
Directors  of the Advisor are Gerard M.  Martin,  Barry M.  Portnoy and David J.
Hegarty.  The  officers  of the  Advisor  are David J.  Hegarty,  President  and
Secretary, John G. Murray, Executive Vice President and Chief Financial Officer,
John A. Mannix, Vice President,  Adam D. Portnoy, Vice President and Ajay Saini,
Treasurer.  Effective April 1, 1995, Mark J.  Finkelstein  resigned as President
and  Director to pursue his  interests  in  operating  nursing  homes and became
president of Subacute Management  Corporation of America,  Inc. Messrs.  Hegarty
and Saini are also officers of the Company.


                                       -4-

<PAGE>



Employees.

     As of March 29, 1996,  the Company had no  employees.  The  Advisor,  which
administers the day-to-day  operations of the Company, has twenty five full-time
employees and three active directors.

Regulation and Reimbursement.

     Compliance with federal, state and local statutes and regulations governing
health care  facilities  is a  prerequisite  to  continuation  of the  Company's
business.  The health  care  industry  depends  significantly  upon  federal and
federal/state  programs  for revenues  and, as a result,  is  vulnerable  to the
budgetary policies of both the federal and state governments.

Certificate of Need and  Licensure.  Most states in which the Company has or may
invest  require  certificates  of need  ("CONs")  prior to  expansion of beds or
services,  certain  capital  expenditures,  and in  some  states,  a  change  in
ownership.  CON  requirements  are not  uniform  throughout  the United  States.
Changes  in  CON  requirements  may  affect  competition,  profitability  of the
Properties  and the  Company's  opportunities  for  investment  in  health  care
facilities.

     State licensure requirements, including regulations providing that commonly
controlled  facilities  are  subject  to  delicensure  if one such  facility  is
delicensed,  also affect  facilities in which the Company  invests.  The Company
believes that each facility in which it has invested is appropriately  licensed.
Although  each of the  facilities  may  from  time to time  receive  notices  of
non-compliance with certain standards, and certain facilities in Connecticut and
Massachusetts are subject to provisional or probationary  licenses,  the Company
believes  that such  actions  have not, in fiscal year 1995 and through the date
hereof,  had any  material  adverse  effect on the  operations  of the  Company.
Horizon/CMS   Healthcare   Corp.'s   ("Horizon/CMS)   licenses  to  operate  the
Massachusetts  facilities  leased  to it are  probationary  subject  to  certain
conditions.

Federal  Regulation.  A number of legislative  proposals that would effect major
reforms of the  health  care  system  have been  introduced  in  Congress.  Such
proposals include universal health coverage, employer mandated health insurance,
and a single  government  health  insurance  plan.  Following the failure of the
Clinton administration's proposed Health Security Act or other major health care
reform legislation to become law in 1994 or 1995, legislative proposals for more
incremental  reforms have also been  introduced,  such as group health insurance
plans for small  businesses,  health  insurance  industry  reforms,  health care
anti-fraud  legislation,  and Medicare and Medicaid reforms and cost containment
measures, including proposals that Medicaid be administered through block grants
to the states. The Company cannot predict whether any such legislative proposals
will be adopted and, if adopted,  what effect, if any, such proposals would have
on the  business of the Company or its lessees or  mortgagors.  New  regulations
adopted  by the  Health  Care  Finance  Administration  governing  Medicare  and
Medicaid  nursing  facility  surveys,  certification,   and  enforcement  became
effective on July 1, 1995. Under the regulations  states have begun to implement
a wide range of  enforcement  remedies,  and  penalties for  noncompliance  with
Medicare/Medicaid standards may increase in the future. An adverse determination
concerning any operator's licensure or eligibility for government  reimbursement
could materially adversely affect that operator, its affiliates and the Company.
In addition,  federal and state civil and criminal  anti-fraud and anti-kickback
laws and  regulations  govern  financial  activities  of health care  providers.
Enforcement   proceedings  under  such  laws  and  regulations  have  increased.
Horizon/CMS, one of the Company's tenants and manager of three facilities leased
to an  affiliate  of the  Advisor,  has  recently  disclosed  that  it is  being
investigated for possible Medicare billing fraud by the U.S. Justice  Department
and the U.S.  Department  of  Health  and Human  Services,  in  connection  with
Medicare related  co-insurance  billings submitted by Horizon/CMS  retroactively
for services provided by Greenery  Rehabilitation Group, Inc. If any operator of
the Company's  Properties  were found to have violated such laws or regulations,
it, and therefore the Company, could be materially adversely affected unless and
until any such Property or Properties were returned to compliance or the Company
were able to re-lease or sell the affected  Property or  Properties on favorable
terms.

Reimbursement.  Reimbursement for health care services derives  principally form
the following sources: Medicare, a federal health insurance program for the aged
and certain chronically  disabled  individuals;  Medicaid,  a medical assistance
program for indigent  persons  operated by individual  states with the financial
participation  of the  federal  government;  health and other  insurance  plans,


                                       -5-

<PAGE>


including   health   maintenance   organizations;   and  private  funds.   These
reimbursement  sources are generally  contingent  upon compliance with state CON
and licensure  regulations and with extensive federal  requirements for Medicare
and Medicaid participation.

     Medicaid   programs  provide   significant   current  revenues  of  nursing
facilities.  Medicare  is not  presently  a  major  source  of  revenue  for the
Company's lessees and mortgagors.  The Medicaid program is subject to change and
affected by state and federal budget shortfalls and funding  restrictions  which
may materially decrease rates of payment or delay payment. There is no assurance
that  Medicaid or Medicare  payments  will remain  constant or be  sufficient to
cover costs  allocable to Medicare and Medicaid  patients.  The operators of the
Properties  appeal  reimbursement  rates  from time to time.  Such  appeals,  if
decided  adversely,  could have a material effect upon the respective  financial
positions of the operators and the Company.

Other. Federal law limits Medicare and Medicaid  reimbursement for capital costs
related to increases in the valuation of capital  assets solely as a result of a
change  of  ownership  of  nursing  facilities,  and  numerous  states  use more
restrictive  standards  to  limit  Medicaid   reimbursement  of  capital  costs.
Effective in October of 1993,  Medicare  eliminated  reimbursement  of return on
equity capital for Medicare skilled nursing homes.  Some state Medicaid programs
also do not  provide  for return on equity  capital.  In  addition,  a seller is
liable to the Medicare program,  and in certain states may also be liable to the
Medicaid program,  for recaptured  depreciation.  Such limitations may adversely
affect the resale value of some Properties owned or financed by the Company.

     Effective in October of 1992, DHHS issued final regulations which limit the
amount of Medicare  reimbursement  available  to a facility  for rental or lease
expenses paid after a sale-leaseback transaction to that amount which would have
been  reimbursed as capital costs had the provider  retained  legal title to the
facility.  Limitations  on rental  expenses  contained  in the  regulations  may
adversely affect the financial feasibility of future purchase lease transactions
by denying Medicare and Medicaid reimbursement for additional rental expenses.

     It is not  possible  to  predict  the  content,  scope or  impact of future
legislation,  regulations  or changes in  reimbursement  or  insurance  coverage
policies which might affect the health care industry.

Competition.

     The Company is one of several REITs currently investing primarily in health
care  related real  estate.  The REITs  compete with one another in that each is
continually   seeking  attractive   investment   opportunities  in  health  care
facilities.  The Company also competes with banks,  non-bank finance  companies,
leasing  companies  and  insurance  companies  to provide  financing to facility
operators and others in the health care industry.

     In addition,  the Company  competes with the operators of its Properties in
connection  with  the  expansion  of  their  businesses.  Although  each  of the
operators  may  offer  investment  opportunities  to the  Company,  each  of the
operators or its affiliates will, in fact,  compete with the Company (as well as
with others) for investment opportunities. The operators may own facilities that
are not  mortgaged  or leased  to the  Company.  An  operator,  or an  affiliate
thereof, could preferentially place patients or operate special service programs
in facilities other than those included among the Properties.  Such preferential
treatment and/or new programs could adversely affect the revenues derived by the
Company under its mortgages and leases.

Federal Income Tax Considerations.

     The Company  believes that it is and it intends to be and remain  qualified
as a real estate investment trust ("REIT") under Sections 856 through 860 of the
Internal  Revenue Code of 1986, as amended (the "Code") . These Code  provisions
are highly technical and complex. Each shareholder therefore is urged to consult
his own tax  advisor  with  respect  to the  federal  income  tax and  other tax
consequences of the purchase,  holding and sale of shares of beneficial interest
of the Company.

     The Company has obtained legal opinions that the Company has been organized
in conformity with the requirements  for  qualification as a REIT, has qualified
as a REIT for its  taxable  years 1987  through  1995 and that its  current  and
anticipated  investments and its plan of operation will enable it to continue to
meet the requirements for  qualification  and taxation as a REIT under the Code.
Actual  qualification  of the Company as a REIT,  however,  will depend upon the
Company's  continued  ability to meet,  and its meeting,  through  actual annual


                                       -6-

<PAGE>


operating results,  the various  qualification  tests imposed under the Code. No
assurance can be given that the actual  results of the  Company's  operation for
any one  taxable  year  will  satisfy  such  requirements.  See "--  Failure  to
Qualify".

     Taxation of the Company.  If the Company  qualifies  for taxation as a REIT
and distributes to its shareholders at least 95% of its "real estate  investment
trust taxable  income",  it generally  will not be subject to federal  corporate
income taxes on the amount  distributed.  However,  a REIT is subject to special
taxes on the net income  derived from  "prohibited  transactions."  In addition,
property  acquired by the Company as the result of a default or imminent default
on a lease or mortgage is  classified  as  "foreclosure  property".  Certain net
income from  foreclosure  property held by the Company for sale is taxable to it
at the highest corporate marginal tax rate then prevailing.

     Section  856(a)  of the  Code  defines  a REIT as a  corporation,  trust or
association:  (1) which is managed by one or more Trustees or directors; (2) the
beneficial  ownership  of  which  is  evidenced  by  transferable  shares  or by
transferable  certificates of beneficial  interest;  (3) which would be taxable,
but for Sections  856 through 859 of the Code,  as a domestic  corporation;  (4)
which is neither a financial  institution  nor an insurance  company  subject to
certain provisions of the Code; (5) the beneficial ownership of which is held by
100 or more  persons;  (6) which is not  closely  held as  determined  under the
personal holding company stock ownership test (as applied with one modification)
; and (7) which meets certain other tests,  described  below.  Section 856(b) of
the Code provides that conditions (1) to (4), inclusive,  must be met during the
entire  taxable year and that condition (5) must be met during at least 335 days
of a taxable year of 12 months, or during a proportionate part of a taxable year
of less than 12 months.  By reason of condition (6) above, the Company will fail
to qualify as a REIT for a taxable  year if at any time  during the last half of
such year more than 50% in value of its outstanding Shares are owned directly or
indirectly  by five or  fewer  individuals.  To help  maintain  conformity  with
condition (6), the Company's  Declaration of Trust (the "Declaration")  contains
certain provisions  restricting share transfers and giving the Trustees power to
redeem shares involuntarily.

     It is the  expectation  of the  Company  that it will  have  at  least  100
shareholders  during the requisite  period for each of its taxable years.  There
can,  however,  be no assurance in this connection and, if the Company has fewer
than 100 shareholders during the requisite period, condition (5) described above
will not be  satisfied,  and the Company would not qualify as a REIT during such
taxable year.

     For taxable years  beginning  after 1993, the rule that an entity will fail
to qualify as a REIT for a taxable  year if at any time  during the last half of
such year more than 50% in value of its outstanding  shares is owned directly or
indirectly by five or fewer  individuals  has been  liberalized in the case of a
qualified  pension  trust  owning  shares in a REIT.  Under  the new  rule,  the
requirement is applied by treating shares in a REIT held by such a pension trust
as held directly by its beneficiaries in proportion to their actuarial interests
in the pension trust. Consequently,  five or fewer pension trusts could own more
than 50% of the interests in an entity without jeopardizing its qualification as
a REIT.  However,  if a REIT is a "pension-held REIT" as defined in the new law,
each pension trust holding more than 10% of its shares (by value) generally will
be taxable on a portion of the dividends it receives from the REIT, based on the
ratio of the REIT's gross income for the year which would be unrelated  trade or
business  income if the REIT were a qualified  pension  trust to the total gross
income of the REIT for the year. A "pension-held  REIT" is one in which at least
one  qualified  pension trust holds more than 25% (by value) of the interests by
value, or a combination of qualified pension trusts each of which owns more than
10% by value of the REIT together  holds more than 50% of the REIT  interests by
value.

     To qualify as a REIT for a taxable  year under the Code,  the Company  must
elect to be so treated  and must meet other  requirements,  certain of which are
summarized  below,  including  percentage  tests  relating to the sources of its
gross income,  the nature of the Company's  assets,  and the distribution of its
income to  shareholders.  The Company has made such election for 1987 (its first
full year of operations) and such election,  assuming continuing compliance with
the  qualification  tests discussed  herein,  continues in effect for subsequent
years.

     Income Tests.  There are three gross income  requirements.  First, at least
75% of the Company's gross income  (excluding gross income from certain sales of
property held  primarily for sale) must be derived  directly or indirectly  from
investments  relating to real property (including "rents from real property") or
mortgages on real  property.  When the Company  receives new capital in exchange
for its  shares  (other  than  dividend  reinvestment  amounts)  or in a  public
offering of five-year or longer debt  instruments,  income  attributable  to the
temporary  investment  of such new  capital  in stock or a debt  instrument,  if
received  or  accrued  within  one  year of the  Company's  receipt  of such new
capital, is qualifying income under the 75% test. There can be no assurance that


                                       -7-

<PAGE>


the  Company  will be able to find  sufficient  qualifying  investments  for all
proceeds of such offerings.  Second,  at least 95% of the Company's gross income
(excluding  gross income from certain sales of property held primarily for sale)
must be  derived  from  such real  property  investments,  dividends,  interest,
certain  payments under interest rate swap or cap agreements,  and gain from the
sale or  disposition  of  stock,  securities,  or  real  property  or  from  any
combination  of the  foregoing.  Third,  short-term  gain from the sale or other
disposition  of stock or securities,  including,  without  limitation,  stock in
other REITs,  dispositions of interest rate swap or cap agreements and gain from
certain prohibited  transactions or other dispositions of real property held for
less  than  four  years  (apart  from  involuntary   conversions  and  sales  of
foreclosure  property)  must  represent  less  than 30% of the  Company's  gross
income.  (This  rule does not  apply for a year in which the REIT is  completely
liquidated,  as to  dispositions  occurring  after  the  adoption  of a plan  of
complete  liquidation.)  For  purposes of these  rules,  income  derived  from a
"shared appreciation provision" is treated as gain recognized on the sale of the
property to which it relates. Even though the Company's present mortgages do not
contain  shared  appreciation  provisions,  the Company may make mortgage  loans
which include such provisions.

     The Company temporarily invests working capital in short-term  investments,
including shares in other REITs.  Although the Company will use its best efforts
to ensure that its income generated by these investments will be of a type which
satisfies the 75% and 95% gross income tests,  there can be no assurance in this
regard (see discussion above of the new capital rule). Moreover, the Company may
realize short-term  capital gain upon sale or exchange of such investments,  and
such short-term capital gain would be subject to the limitations  imposed by the
30% gross income test.

     In order to  qualify  as "rents  from real  property,"  the  amount of rent
received  generally  must not be  determined  from the  income or profits of any
person, but may be based on receipts or sales. The Code also provides that rents
will not qualify as "rents from real  property" in  satisfying  the gross income
tests,  if the REIT owns 10% or more of the  tenant,  whether  directly or under
certain  attribution  rules.  The Company  intends not to lease  property to any
party if rents from such property  would not so qualify.  Application of the 10%
ownership rule is, however, dependent upon complex attribution rules provided in
the Code  and  circumstances  beyond  the  control  of the  Company.  Ownership,
directly or by attribution,  by an unaffiliated  third party of more than 10% of
the Company's  shares and more than 10% of the stock of a lessee could result in
lessee  rents not  qualifying  as "rents from real  property".  The  Declaration
provides that transfers or purported  acquisitions,  directly or by attribution,
of shares  that could  result in  disqualification  of the Company as a REIT are
null and void and  permits  the  Trustees  to  repurchase  shares to the  extent
necessary to maintain the Company's status as a REIT. Nevertheless, there can be
no assurance such provisions in the Declaration will be effective to prevent the
Company's REIT status from being  jeopardized  under the 10% rule.  Furthermore,
there can be no  assurance  that the Company will be able to monitor and enforce
such restrictions,  nor will shareholders necessarily be aware of share holdings
attributed to them under the attribution rules.

     In addition,  the Company must not manage the property or furnish or render
services  to the  tenants  of  such  property,  except  through  an  independent
contractor  from whom the company  derives no income.  There is an  exception to
this rule permitting a REIT to perform certain  customary tenant services of the
sort which a tax-exempt  organization  could perform without being considered in
receipt of "unrelated business taxable income."

     If rent attributable to personal property leased in connection with a lease
of real property is greater than 15% of the total rent received under the lease,
then the portion of rent attributable to such personal property will not qualify
as  "rents  from  real  property."  The  portion  of rental  income  treated  as
attributable  to personal  property is determined  according to the ratio of the
tax basis of the personal  property to the total tax basis of the property which
is rented. If rent payments do not qualify,  for the reasons discussed above, as
rents from real property for the purposes of Section 856 of the Code, it will be
more  difficult for the Company to meet the 95% or 75% gross income tests and to
qualify as a REIT.  Finally,  in order to qualify as  mortgage  interest on real
property for purposes of the 75% test, interest must derive from a mortgage loan
secured by real  property  with a fair market value at least equal to the amount
of the loan. If the amount of the loan exceeds the fair market value of the real
property, the interest will be treated as interest on a mortgage loan in a ratio
equal to the ratio of the fair  market  value of the real  property to the total
amount of the mortgage loan.

     If the Company  fails to satisfy one or both of the 75% or 95% gross income
tests for any taxable year, it may nevertheless  qualify as a REIT for such year
if its  failure  to meet  such test was due to  reasonable  cause and not due to
willful  neglect,  it  attaches a schedule  of the  sources of its income to its


                                       -8-

<PAGE>


return, and any incorrect  information on the schedule was not due to fraud with
intent to evade  tax.  It is not  possible,  however,  to state  whether  in all
circumstances  the Company  would be  entitled  to the  benefit of these  relief
provisions.  If these relief  provisions apply, a special tax generally equal to
100% is imposed  upon the greater of the amount by which the Company  failed the
75% test or the 95% test, less an amount which  generally  reflects the expenses
attributable to earning the non-qualified income.

     Asset Tests. At the close of each quarter of the Company's taxable year, it
must also satisfy three tests  relating to the nature of its assets.  First,  at
least 75% of the value of the Company's total assets must consist of real estate
assets  (including  its  allocable  share of real  estate  assets  held by joint
ventures or  partnerships in which the Company  participates),  cash, cash items
and  government  securities.  Second,  not more than 25% of the Company's  total
assets may be represented by securities  (other than those includable in the 75%
asset class).  Finally, of the investments  included in the 25% asset class, the
value of any one issuer's  securities  owned by the Company may not exceed 5% of
the value of the Company's  total assets,  and the Company may not own more than
10% of any one issuer's outstanding voting securities.  The Company's investment
in HPT is subject to an exception from this provision of the Code.

     Where a failure to satisfy the 25% asset test results  from an  acquisition
of securities or other  property  during a quarter,  the failure can be cured by
disposition of sufficient  non-qualifying  assets within 30 days after the close
of such quarter.  The Company intends to maintain  adequate records of the value
of its assets to maintain  compliance  with the 25% asset test, and to take such
action as may be required to cure any failure to satisfy the test within 30 days
after the close of any quarter.

     The  Company,  in order to qualify as a REIT,  is  required  to  distribute
dividends  (other than capital gain dividends) to its  shareholders in an amount
equal to or greater  than the excess of (A) the sum of (i) 95% of the  Company's
"real estate  investment trust taxable income"  (computed  without regard to the
dividends paid deduction and the Company's net capital gain) and (ii) 95% of the
net income, if any, (after tax) from foreclosure  property,  over (B) the sum of
certain  non-cash  income (from  certain  imputed  rental income and income from
transactions  inadvertently  failing to qualify as like-kind  exchanges).  These
requirements  may be waived by the IRS if the REIT establishes that it failed to
meet them by reason of distributions previously made to meet the requirements of
the 4% excise tax  discussed  below.  To the extent  that the  Company  does not
distribute  all of its net  long-term  capital  gain and all of its "real estate
investment  trust  taxable  income",  it  will be  subject  to tax  thereon.  In
addition,  the Company will be subject to a 4% excise tax to the extent it fails
within a calendar year to make "required  distributions"  to its shareholders of
85% of its  ordinary  income and 95% of its  capital  gain net  income  plus the
excess,  if any, of the  "grossed up required  distribution"  for the  preceding
calendar year over the amount treated as distributed for such preceding calendar
year.  For this  purpose,  the term "grossed up required  distribution"  for any
calendar  year is the sum of the taxable  income of the Company for the calendar
year (without  regard to the deduction for dividends  paid) and all amounts from
earlier  years  that are not  treated  as  having  been  distributed  under  the
provision.  Dividends declared in October, November, or December and paid during
the  following  January  will be treated  as having  been paid and  received  on
December 31.

     It is possible that the Company, from time to time, may not have sufficient
cash or other liquid  assets to meet the 95%  distribution  requirements  due to
timing  differences  between the actual  receipt of income and actual payment of
deductible  expenses  or  dividends  on the one hand and the  inclusion  of such
income and  deduction of such  expenses or dividends in arriving at "real estate
investment  trust taxable  income" of the Company on the other hand. The problem
of inadequate cash to make required  distributions  could also occur as a result
of the repayment in cash of principal  amounts due on the Company's  outstanding
debt, particularly in the case of "balloon" repayments or as a result of capital
losses on short-term  investments  of working  capital.  Therefore,  the Company
might find it  necessary  to arrange  for  short-term,  or  possibly  long-term,
borrowing  or new equity  financing.  If the Company were unable to arrange such
borrowing  or  financing  as might be  necessary  to provide  funds for required
distributions,  its REIT status could be jeopardized.  There can be no assurance
that such borrowing or financing would be available on favorable terms.

     Under certain  circumstances,  the Company may be able to rectify a failure
to meet the distribution requirement for a year by paying "deficiency dividends"
to  shareholders  in a  later  year,  which  may be  included  in the  Company's
deduction  for dividends  paid for the earlier year.  The Company may be able to
avoid being taxed on amounts distributed as deficiency  dividends;  however, the
Company  may in  certain  circumstances  remain  liable  for the 4%  excise  tax
discussed above.

                                       -9-

<PAGE>



     The Company is also  required to request  annually  from record  holders of
certain significant  percentages of its shares certain information regarding the
ownership of such shares.  Under the  Declaration,  shareholders are required to
respond to such requests for information.

     Federal Income Tax Treatment of Leases. The availability to the Company of,
among other things, depreciation deductions with respect to the facilities owned
and leased by the Company  will depend upon the  treatment of the Company as the
owner of the facilities and the  classification  of the leases of the facilities
as true  leases,  rather than as sales or  financing  arrangements,  for Federal
income tax purposes.  As to the  approximately 5% of the leased facilities which
constitutes personal property, it is less clear that the Company will be treated
as the owner of such  personal  property  and that the leases will be treated as
true  leases with  respect to such  property.  The  Company  plans to insure its
compliance   with  the  95%   distribution   requirement   (and  the   "required
distribution"  requirement) by making distributions on the assumption that it is
not  entitled to  depreciation  deductions  for the 5% of the leased  facilities
which constitute  personal property,  but to report the amount of income taxable
to its shareholders by taking into account such depreciation.

     Other Issues. In the case of certain sale-leaseback  arrangements,  the IRS
could  assert that the Company  realized  prepaid  rental  income in the year of
purchase to the extent that the value of a leased property  exceeds the purchase
price paid by the  Company  for that  property.  In  litigated  cases  involving
sale-leasebacks  which have  considered  this issue,  courts have concluded that
buyers have  realized  prepaid  rent where both  parties  acknowledged  that the
purported  purchase  price for the  property  was  substantially  less than fair
market  value and the  purported  rents  were  substantially  less than the fair
market  rentals.  Because  of the lack of clear  precedent,  complete  assurance
cannot be given  that the IRS could not  successfully  assert the  existence  of
prepaid rental income.

     Additionally,  it should be noted that Code Section 467 (concerning  leases
with  increasing  rents)  would apply to the leases  because  many of the leases
provide  for rents  that  increase  from one  period to the  next.  Section  467
provides  that in the case of a so-called  "disqualified  leaseback  agreement,"
rental income must be accrued at a constant  rate. If such constant rent accrual
were required, the Company would recognize rental income in excess of cash rents
and, as a result,  may fail to meet the 95% dividend  distribution  requirement.
"Disqualified  leaseback  agreements"  include  leaseback  transactions  where a
principal  purpose for  providing  increasing  rent under the  agreement  is the
avoidance  of Federal  income tax.  Because  Section 467 directs the Treasury to
issue regulations providing that rents will not be treated as increasing for tax
avoidance  purposes  where the  increases  are based upon a fixed  percentage of
lessee  receipts,  the additional rent provisions of the leases should not cause
the  leases  to  be  "disqualified  leaseback  agreements".   In  addition,  the
legislative  history of Section 467  indicates  that the  Treasury  should issue
regulations  under which leases  providing for  fluctuations in rents by no more
than a reasonable  percentage from the average rent payable over the term of the
lease will be deemed not motivated by tax avoidance;  this  legislative  history
indicated  that a  standard  allowing  a 10%  fluctuation  in  rents  may be too
restrictive for real estate leases.

     Depreciation of Properties.  For tax purposes,  the Company's real property
is depreciated on a straight-line  basis over periods ranging up to 40 years and
personal  property owned by the Company  generally is  depreciated  over periods
ranging up to 12 years.

     Failure to Qualify.  If the Company fails to qualify for taxation as a REIT
in any taxable year, and the relief provisions do not apply, the Company will be
subject  to tax on its  taxable  income at  regular  corporate  rates  (plus any
applicable minimum tax).  Distributions to shareholders in any year in which the
Company  fails to qualify will not be deductible by the Company nor will they be
required  to be made.  In such event,  to the extent of current and  accumulated
earnings and  profits,  all  distributions  to  shareholders  will be taxable as
ordinary income and,  subject to certain  limitations in the Code,  eligible for
the 70% dividends received deduction for corporations. Unless entitled to relief
under specific statutory provisions,  the Company will also be disqualified from
taxation as a REIT for the following four taxable  years.  It is not possible to
state  whether in all  circumstances  the Company would be entitled to statutory
relief  from such  disqualification.  Failure to qualify for even one year could
result  in the  Company's  incurring  substantial  indebtedness  (to the  extent
borrowings are feasible) or liquidating  substantial investments in order to pay
the resulting taxes.


                                      -10-

<PAGE>




Taxation of United States Shareholders--Generally.

      As long as the  Company  qualifies  as a  REIT,  distributions  (including
reinvestments  pursuant to the Company's dividend reinvestment plan) made to the
Company's  shareholders out of current or accumulated  earnings and profits will
be taken into account by them as ordinary income (which will not be eligible for
the 70% dividends received  deduction for corporations).  Distributions that are
designated as capital gain dividends will be taxed as long-term capital gains to
the extent  they do not exceed the  Company's  actual net  capital  gain for the
taxable year although corporate  shareholders may be required to treat up to 20%
of any such capital gain dividend as ordinary  income pursuant to Section 291 of
the Code.  For  purposes  of  computing  the  Company's  earnings  and  profits,
depreciation on real estate is computed on a straight-line  basis (over 40 years
for  property  acquired  after  1986).  Distributions  in excess of  current  or
accumulated  earnings  and profits will not be taxable to a  shareholder  to the
extent that they do not exceed the adjusted basis of the  shareholder's  shares,
but will reduce the basis of the  shareholder's  shares. To the extent that such
distributions  exceed the adjusted basis of a shareholder's  shares they will be
included in income as long-term capital gain (or short-term  capital gain if the
shares  have been held for not more than one year)  assuming  the  shares  are a
capital asset in the hands of the  shareholder.  Shareholders may not include in
their  individual  income tax returns any net operating losses or capital losses
of the Company.

     Dividends  declared by the  Company in  October,  November or December of a
taxable year to shareholders  of record on a date in such month,  will be deemed
to have been received by such  shareholders on December 31, provided the Company
actually  pays such  dividends  during the following  January.  The Company has,
however,  generally  declared  dividends  for the quarter  ended  December 31 in
January  of the  following  year  and  paid  these  dividends  in the  following
February. As a result, for tax purposes, the dividend for any calendar year will
generally  include the dividends for the first three  quarters of that year plus
the  dividend  for the  fourth  quarter  of the prior  year.  For tax  purposes,
dividends per share paid in 1987,  1988,  1989, 1990, 1991, 1992, 1993, 1994 and
1995 aggregated $1.085,  $.840,  $1.13,  $1.16,  $1.22,  $1.25, $1.29, $1.32 and
$1.37  respectively,  of which $.289,  $.065, $.332, $.267, $.104, $.218, $.335,
$.081 and $.161 respectively, represented a return of capital.

     A sale of a share will result in  recognition of gain or loss to the holder
in an  amount  equal to the  difference  between  the  amount  realized  and its
adjusted basis.  Such a gain or loss will be capital gain or loss,  provided the
share is a capital asset in the hands of the seller. In general, any loss upon a
sale or  exchange  of shares by a  shareholder  who has held such shares for not
more  than one  year  (after  applying  certain  rules),  will be  treated  as a
long-term capital loss to the extent of distributions  from the Company required
to be treated by such shareholders as long-term capital gain.

     Investors  (other than  certain  corporations)  who borrow funds to finance
their  acquisition  of Shares in the  Company  could be limited in the amount of
deductions allowed for the interest paid on the indebtedness incurred in such an
arrangement. Under Code Section 163(d), interest paid or accrued on indebtedness
incurred or  continued  to purchase or carry  property  held for  investment  is
generally deductible only to the extent of the taxpayer's net investment income.
An investor's net  investment  income will include the dividend and capital gain
dividend  distributions  he receives  from the Company;  however,  distributions
treated as a nontaxable  return of the  shareholder's  basis will not enter into
the computation of net investment income.

     In Revenue Ruling 66-106, the IRS ruled that amounts  distributed by a real
estate  investment  trust  to a  tax-exempt  employee's  pension  trust  did not
constitute "unrelated business taxable income". Revenue rulings are interpretive
in nature and subject to revocation or modification by the IRS.  However,  based
upon Revenue Ruling 66-106 and the analysis therein, the Company has received an
opinion of counsel that  distributions by the Company to qualified pension plans
(including  individual retirement accounts) and other tax-exempt entities should
not constitute "unrelated business taxable income," except as explained above in
the  case  of  a  pension  trust  which  holds  more  than  10%  by  value  of a
"pension-held  REIT".  This Revenue  Ruling may not apply if a  shareholder  has
borrowed money to acquire shares.

     Under Section 469 of the Code, taxpayers (other than certain  corporations)
generally  will  not  be  entitled  to  deduct  losses  from  so-called  passive
activities  except to the extent of their  income from passive  activities.  For
purposes  of these  rules,  distributions  received  by a  shareholder  from the
Company will not be treated as income from a passive  activity and thus will not
be available to offset a shareholder's passive activity losses.


                                      -11-

<PAGE>



     Tax  preference and other items which are treated  differently  for regular
and alternative  minimum tax purposes are to be allocated between a REIT and its
shareholders  under  regulations  which are to be prescribed.  It is likely that
these  regulations  would  require tax  preference  items to be allocated to the
Company's  shareholders with respect to any accelerated  depreciation claimed by
the  Company,  but the  Company has not claimed  accelerated  depreciation  with
respect to its existing Properties.

Special Tax Considerations for Foreign Shareholders.

     The rules  governing  United States income  taxation of  nonresident  alien
individuals, foreign corporations,  foreign partnerships, and foreign trusts and
estates  (collectively,  "Non-US  Shareholders") are complex,  and the following
discussion  is  intended  only as a summary of such  rules.  Prospective  Non-US
Shareholders  should consult with their own tax advisors to determine the impact
of Federal,  state,  and local income tax laws on an  investment in the Company,
including any reporting requirements.

     In general,  a Non-US  Shareholder will be subject to regular United States
income tax with respect to its  investment in the Company if such  investment is
"effectively  connected"  with the  Non-US  Shareholder's  conduct of a trade or
business in the United  States,  or if the Non-US  Shareholder  is a nonresident
alien individual who is present in the United States for 183 days or more during
the taxable year. A corporate  Non-US  Shareholder  that receives income that is
(or is treated as) effectively connected with a US trade or business may also be
subject  to the  branch  profits  tax under  Section  884 of the Code,  which is
payable in addition to regular United States corporate income tax. The following
discussion will apply to Non-US  Shareholders whose investment in the Company is
not so effectively connected.

     A  distribution  by the Company that is not  attributable  to gain from the
sale or exchange by the Company of a United  States real  property  interest and
that is not designated by the Company as a capital gain dividend will be treated
as an ordinary  income  dividend to the extent that it is made out of current or
accumulated earnings and profits.  Generally, unless the dividend is effectively
connected with the Non-US.  Shareholder's conduct of a trade or business, such a
dividend will be subject to a United States  withholding tax equal to 30% of the
gross amount of the dividend unless such withholding is reduced by an applicable
tax treaty.  A  distribution  of cash in excess of the  Company's  earnings  and
profits will be treated first as a nontaxable return of capital that will reduce
a Non-US Shareholder's basis in its shares (but not below zero) and then as gain
from the  disposition  of such shares,  the tax  treatment of which is described
under the rules  discussed  below with  respect  to  disposition  of  shares.  A
distribution  in excess of the Company's  earnings and profits may be subject to
30%  dividend  withholding  if at the  time of the  distribution  it  cannot  be
determined  whether  the  distribution  will be in an  amount  in  excess of the
Company's  current and  accumulated  earnings and profits.  If its  subsequently
determined  that such  distribution  is,  in fact,  in  excess  of  current  and
accumulated  earnings and profits, the Non-US Shareholder may seek a refund from
the IRS. The Company expects to withhold United States income tax at the rate of
30% on the gross amount of any such  distributions  made to a Non-US Shareholder
unless  (i) a  lower  tax  treaty  applies  and  the  required  form  evidencing
eligibility  for that  reduced rate is filed with the Company or (ii) the Non-US
Shareholder  files IRS Form 4224 with the Company claiming that the distribution
is "effectively connected" income.

     For any year in which the Company qualifies as a REIT, distributions by the
Company  that are  attributable  to gain from the sale or  exchange  of a United
States  real  property  interest  will  be  taxed  to a  Non-US  Shareholder  in
accordance  with  the  Foreign  Investment  in  Real  Property  Tax  Act of 1980
("FIRPTA").  Under FIRPTA,  such distributions are taxed to a Non-US Shareholder
as if such distributions were gains "effectively connected" with a United States
trade or business. Accordingly, a Non-US Shareholder will be taxed at the normal
capital gain rates  applicable to a US  Shareholder  (subject to any  applicable
alternative  minimum  tax and a special  alternative  minimum tax in the case of
non-resident  alien  individuals).  Distributions  subject to FIRPTA may also be
subject  to a 30%  branch  profits  tax  in the  hands  of a  foreign  corporate
shareholder  that is not  entitled  to treaty  exemption.  The  Company  will be
required to withhold from distributions to Non-US Shareholders, and remit to the
IRS, 35% of the amount of any  distribution  that could be designated as capital
gain  dividends to the extent such  dividends  are  attributable  to the sale or
exchange by the Company of United States real property interests.

     Tax  treaties  may reduce the  Company's  withholding  obligations.  If the
amount of tax withheld by the Company with respect to a distribution to a Non-US
Shareholder  exceeds the  shareholder's  United States liability with respect to
such  distribution,  the Non-US Shareholder may file for a refund of such excess


                                      -12-

<PAGE>


from the IRS.  It should be noted that the 35%  withholding  tax rate on capital
gain  dividends  corresponds  to the  maximum  income  tax  rate  applicable  to
corporations  but is  higher  than  the 28%  maximum  rate on  capital  gains of
individuals.

     If the Shares fail to constitute a "United  States real property  interest"
within  the  meaning of  FIRPTA,  a sale of the  Shares by a Non-US  Shareholder
generally will not be subject to United States taxation unless (i) investment in
the Shares is effectively  connected with the Non-US Shareholder's United States
trade or Business,  in which case, as discussed  above,  the Non-US  Shareholder
would be subject to the same treatment as US  Shareholders  on such gain or (ii)
the Non-US  Shareholder is a nonresident alien individual who was present in the
United  States for 183 days or more during the taxable  year,  in which case the
nonresident  alien  individual will be subject to a 30% tax on the  individual's
capital gains.

     The Shares will not  constitute a United States real  property  interest if
the Company is a "domestically  controlled REIT". A domestically controlled REIT
is a REIT in which at all times during a specified  testing period less than 50%
in value of its shares is held directly or indirectly by Non-US Shareholders. It
is  currently  anticipated  that the Company will be a  domestically  controlled
REIT,  and  therefore  that the sale of Shares  will not be subject to  taxation
under FIRPTA. However,  because the Shares will be publicly traded, no assurance
can be given that the  Company  will  continue to be a  domestically  controlled
REIT. If the Company did not constitute a domestically  controlled REIT, whether
a Non-US  Shareholder's sale of Shares would be subject to tax under FIRPTA as a
sale of a United  States  real  property  interest  would  depend on whether the
Shares were "regularly traded" (as defined by applicable  Treasury  Regulations)
on an established securities market (e.g., the New York Stock Exchange, on which
the Shares are listed) and on the size of the selling shareholder's  interest in
the  Company.  If the gain on the sale of the Shares  were  subject to  taxation
under FIRPTA, the Non-US Shareholder would be subject to the same treatment as a
US  Shareholder  with respect to such gain  (subject to  applicable  alternative
minimum tax and a special  alternative  minimum  tax in the case of  nonresident
alien  individuals).  In  any  event,  a  purchaser  of  Shares  from  a  Non-US
Shareholder  will not be required under FIRPTA to withhold on the purchase price
if the purchased  Shares are  "regularly  traded" on an  established  securities
market or if the Company is a domestically  controlled  REIT.  Otherwise,  under
FIRPTA,  the purchaser of Shares may be required to withhold 10% of the purchase
price and to remit such amount to the IRS.

Federal Estate Tax

     Shares owned or treated as owned by an  individual  who is not a citizen or
resident  (as defined for United  States  federal  estate tax  purposes)  of the
United  States at the time of death will be included in the  individual's  gross
estate for United States federal estate tax purposes unless an applicable estate
tax treaty provides otherwise.

Backup Withholding and Information Reporting Requirements.

     The Company must report annually to the IRS and to each Non-US  Shareholder
the  amount of  dividends  paid to and the tax  withheld  with  respect  to such
holder.  These information  reporting  requirements  apply regardless of whether
withholding  was reduced or eliminated by an  applicable  tax treaty.  Copies of
these  information  returns may also be made available under the provisions of a
specific  treaty or agreement to the tax authorities in the country in which the
Non-US  Shareholder  resides.   United  States  backup  withholding  tax  (which
generally is a withholding tax imposed at the rate of 31% on certain payments to
persons that fail to furnish the  information  required  under the United States
information  reporting  requirements) will generally not apply to dividends paid
on Shares to a Non-US Shareholder at an address outside the United States.

     The payment of the proceeds  from the  disposition  of Shares to or through
the United  States office of a broker will be subject to  information  reporting
and backup  withholding  at a rate of 31% unless the owner,  under  penalties of
perjury,  certifies, among other things, its status as a Non-US Shareholder,  or
otherwise  establishes  an  exemption.  The  payment  of the  proceeds  from the
disposition  of Shares to or through a non-US office of a broker  generally will
not be subject to backup withholding and information  reporting.  In the case of
proceeds from a disposition of Shares paid to or through a non-US office of a US
broker or paid to or through a non-US  office of a non-US  broker  that is (i) a
"controlled  foreign  corporation" for United States federal income tax purposes
or (ii) a person  50% or more of whose  gross  income  from  all  sources  for a
certain  three-year period was effectively  connected with a United States trade
or business,  (a) backup withholding will not apply unless the broker has actual
knowledge  that  the  owner  is not a Non-US  Shareholder,  and (b)  information
reporting  will not apply if the broker has  documentary  evidence  in its files
that the owner is a Non-US  Shareholder  (unless the broker has actual knowledge
to the contrary).

                                      -13-

<PAGE>



     Any amounts withheld under the backup withholding rules from a payment to a
Non-US   Shareholder   will  be  refunded  (or   credited   against  the  Non-US
Shareholder's United States federal income tax liability, if any), provided that
the required information is furnished to the IRS.

Other Tax Consequences.

     The Company and its  shareholders may be subject to state or local taxation
in various  state or local  jurisdictions,  including  those in which it or they
transact business or reside.

     There may be other Federal,  state,  local or foreign income, or estate and
gift,  tax  considerations  applicable  to  the  circumstances  of a  particular
investor.  Shareholders  should  consult  their own tax advisors with respect to
such matters.

ERISA Plans, Keogh Plans and Individual Retirement Accounts

     General Fiduciary Obligations.  Fiduciaries of a pension, profit-sharing or
other employee benefit plan subject to Title I of the Employee Retirement Income
Security  Act of 1974  ("ERISA")  ("ERISA  Plan") must  consider  whether  their
investment in the Company's shares satisfies the diversification requirements of
ERISA, whether the investment is prudent in light of possible limitations on the
marketability of the shares,  whether such fiduciaries have authority to acquire
such shares under the appropriate governing instrument and Title I of ERISA, and
whether  such   investment  is  otherwise   consistent   with  their   fiduciary
responsibilities.   Any  ERISA  Plan  fiduciary  should  also  consider  ERISA's
prohibition on improper  delegation of control over or responsibility  for "plan
assets."  Trustees  and other  fiduciaries  of an ERISA plan may incur  personal
liability  for any loss  suffered by the plan on account of a violation of their
fiduciary  responsibilities.  In addition,  such fiduciaries may be subject to a
civil  penalty  of up to 20% of any amount  recovered  by the plan on account of
such a violation (the "Fiduciary Penalty").  Also, fiduciaries of any Individual
Retirement  Account ("IRA"),  Keogh Plan or other qualified  retirement plan not
subject  to Title I of ERISA  because  it does not cover  common  law  employees
("Non-ERISA  Plan") should  consider that such an IRA or Non-ERISA Plan may only
make  investments that are authorized by the appropriate  governing  instrument.
Fiduciary  shareholders should consult their own legal advisers if they have any
concern as to whether the investment is  inconsistent  with any of the foregoing
criteria.

     Prohibited Transactions.  Fiduciaries of ERISA Plans and persons making the
investment  decision for an IRA or other Non-ERISA Plan should also consider the
application  of the prohibited  transaction  provisions of ERISA and the Code in
making their investment  decision.  Sales and certain other transactions between
an ERISA Plan or an IRA or other  Non-ERISA Plan and certain  persons related to
it are prohibited transactions. The particular facts concerning the sponsorship,
operations and other  investments of an ERISA Plan or an IRA or other  Non-ERISA
Plan may cause a wide  range of other  persons  to be  treated  as  disqualified
persons or parties in interest with respect to it. A prohibited transaction,  in
addition to imposing  potential  personal  liability  upon  fiduciaries of ERISA
Plans,  may also result in the  imposition  of an excise tax under the Code or a
penalty  under  ERISA upon the  disqualified  person or party in  interest  with
respect to the ERISA or Non-ERISA  Plan or IRA. If the  disqualified  person who
engages  in the  transaction  is the  individual  on  behalf  of  whom an IRA is
maintained (or his beneficiary),  the IRA may lose its tax-exempt status and its
assets may be deemed to have been  distributed  to such  individual in a taxable
distribution  (and no excise tax will be imposed)  on account of the  prohibited
transaction.  Fiduciary  shareholders should consult their own legal advisers if
they have any concern as to whether the investment is a prohibited transaction.

     Special Fiduciary and Prohibited Transactions  Considerations.  On November
13, 1986 the  Department  of Labor  ("DOL"),  which has  certain  administrative
responsibility  over ERISA Plans as well as over IRAs and other Non-ERISA Plans,
issued a final  regulation  defining  "plan  assets." The  regulation  generally
provides that when an ERISA or Non-ERISA Plan or IRA acquires a security that is
an equity interest in an entity and that security is neither a "publicly offered
security" nor a security issued by an investment  company  registered  under the
Investment  Company Act of 1940,  the ERISA or Non-ERISA  Plan's or IRA's assets
include  both the  equity  interest  and an  undivided  interest  in each of the
underlying assets of the entity, unless it is established either that the entity
is an operating  company or that equity  participation  in the entity by benefit
plan investors is not significant.


                                      -14-

<PAGE>



     The regulation  defines a publicly  offered  security as a security that is
"widely  held," "freely  transferable"  and either part of a class of securities
registered  under the  Securities  Exchange Act of 1934,  or sold pursuant to an
effective  registration statement under the Securities Act of 1933 (provided the
securities are registered  under the Securities  Exchange Act of 1934 within 120
days after the end of the fiscal year of the issuer  during  which the  offering
occurred).  The  Company's  shares  have been  registered  under the  Securities
Exchange Act of 1934.

     The regulation provides that a security is "widely held" only if it is part
of a class of securities  that is owned by 100 or more investors  independent of
the issuer and of one another.  However,  a security will not fail to be "widely
held" because the number of independent  investors falls below 100 subsequent to
the initial public offering as a result of events beyond the issuer's control.

     The regulation provides that whether a security is "freely transferable" is
a factual  question  to be  determined  on the basis of all  relevant  facts and
circumstances. The regulation further provides that, where a security is part of
an  offering  in which  the  minimum  investment  is  $10,000  or less,  certain
restrictions ordinarily will not, alone or in combination, affect a finding that
such securities are freely transferable. The restrictions on transfer enumerated
in the regulation as not affecting that finding  include:  any restriction on or
prohibition  against  any  transfer  or  assignment  which  would  result  in  a
termination or reclassification of the issuer for Federal or state tax purposes,
or would  otherwise  violate  any  state or  Federal  law or  court  order;  any
requirement  that  advance  notice of a transfer or  assignment  be given to the
issuer and any  requirement  that either the transferor or transferee,  or both,
execute  documentation  setting forth  representations as to compliance with any
restrictions  on transfer which are among those  enumerated in the regulation as
not affecting free  transferability,  including those described in the preceding
clause of this  sentence;  any  administrative  procedure  which  establishes an
effective  date, or an event prior to which a transfer or assignment will not be
effective;  and any limitation or restriction on transfer or assignment which is
not  imposed  by the  issuer or a person  acting on  behalf of the  issuer.  The
Company  believes that the  restrictions  imposed under the  Declaration  on the
transfer  of shares do not  result in the  failure  of the  shares to be "freely
transferable." Furthermore,  the Company believes that at present there exist no
other facts or circumstances  limiting the  transferability  of the shares which
are  not  included   among  those   enumerated  as  not  affecting   their  free
transferability under the regulation,  and the Company does not expect or intend
to impose in the future (or to permit  any person to impose on its  behalf)  any
limitations or  restrictions on transfer which would not be among the enumerated
permissible  limitations or  restrictions.  However,  the final  regulation only
establishes a presumption in favor of a finding of free transferability,  and no
guarantee can be given that the DOL or the Treasury  Department will not reach a
contrary conclusion.

     Assuming  that the shares will be "widely held" and that no other facts and
circumstances  exist which restrict  transferability  of the shares, the Company
has received an opinion of counsel that the Shares should not fail to be "freely
transferable" for purposes of the regulation due to the restrictions on transfer
of the Shares under the Declaration and that under the regulation the Shares are
publicly offered  securities and the assets of the Company will not be deemed to
be "plan  assets"  of any  ERISA  Plan or an IRA or other  Non-ERISA  Plan  that
invests in the shares.

     If the assets of the Company are deemed to be plan assets under ERISA,  (i)
the prudence  standards and other provisions of Part 4 of Title I of ERISA would
be applicable  to  investments  made by the Company;  (ii) the person or persons
having investment  discretion over the assets of ERISA Plans which invest in the
Company would be liable under the aforementioned  Part 4 of Title I of ERISA for
investments  made by the Company  which do not conform to such ERISA  standards,
unless the Advisor  registers  as an  investment  adviser  under the  Investment
Advisers  Act of 1940 and certain  other  conditions  are  satisfied;  and (iii)
certain transactions that the Company might enter into in the ordinary course of
its business and operation  might  constitute  "prohibited  transactions"  under
ERISA and the Code.



                                      -15-

<PAGE>



Item 2.  Properties

     General.  Approximately  50% of the Company's total investments are in long
term  care  facilities,  including  17%  in  nursing  facilities  with  subacute
services;  34% are in  retirement  and assisted  living  communities;  6% are in
health care related  office  buildings,  ambulatory  health care  facilities and
related real estate and 10% is an equity investment in HPT. The Company believes
that the physical  plant of each of the  facilities  in which it has invested is
suitable and adequate for its present use and any  currently  proposed  uses. At
December 31, 1995, the Company had real estate  investments,  at cost,  totaling
over $1 billion leased to or operated by over 30 separate companies.

     In  September  1994,  the  Company  purchased  14  retirement   communities
containing  3,952  residences or beds for $320 million.  These  communities  are
triple net leased  through  December  31, 2013 to a wholly owned  subsidiary  of
Marriott International, Inc. ("Marriott"). The leases provide for fixed rent and
additional  rentals equal to a percentage of annual  revenues from operations in
excess of base amounts  determined on a facility by facility  basis.  All of the
leases are subject to cross default provisions and are guaranteed by Marriott.

     The following table summarizes certain  information about the Properties as
of December 31, 1995. All dollar figures are in thousands.


INVESTMENT IN OWNED REAL ESTATE:
<TABLE>
<CAPTION>

                                           Number of    Number of   Investment    Minimum
Location                                  Facilities   Beds/Units     Amount       Rent
- ------------------------------------------------------------------------------------------

<S>                                          <C>      <C>        <C>         <C>   

Skilled Nursing Facilities with
Subacute Services:

Connecticut                                    4          660      $ 45,133   $  5,709
Massachusetts                                  5          762        82,058     10,044
Pennsylvania                                   1          120        15,598      1,951


Retirement and Assisted Living Facilities:

Arizona                                        2          296        21,842      1,655
California                                     1          402        31,789      3,319
Florida                                        5        1,522       131,991      9,986
Illinois                                       1          363        36,742      1,600
Maryland                                       1          351        33,080      4,054
South Dakota                                   1           59         1,014        127
Texas                                          1          145        12,411      1,213
Virginia                                       3          848        57,662      5,817


Long Term Care Facilities:

Arizona                                        3          320         6,220        810
California                                     9        1,140        27,105      4,677
Colorado                                       6          756        21,837      2,942
Connecticut                                    5          867        40,231      4,779
Illinois                                       1          230         2,711        452
Iowa                                          13          862        20,428      2,226
Kansas                                         6          411         8,250        905
Missouri                                       3          305         5,269        774
Nebraska                                       1           80         1,483        165

</TABLE>



                                                      -16-

<PAGE>
<TABLE>
<CAPTION>


                                          Number of    Number of   Investment    Minimum
Location                                 Facilities   Beds/Units     Amount       Rent
- ------------------------------------------------------------------------------------------

<S>                                          <C>      <C>        <C>         <C>   

New Hampshire                                 1          108          3,689       430
New Jersey                                    1          140         13,001     1,418
Ohio                                          2          400          9,872     1,183
South Dakota                                  2          322          6,575       854
Vermont                                       8          808         29,763     3,317
Washington                                    1          143          5,193       611
Wisconsin                                     7        1,026         31,518     4,676
Wyoming                                       4          295          8,346       920


Health Care Related Office Buildings,
Ambulatory Health Care Facilities and
Related Real Estate:

California                                    1           --          3,927       516
Massachusetts                                 3           --         63,473     6,958
                                     ------------------------------------------------
Total Owned Real Estate                     102       13,741       $778,211   $84,088
                                     ------------------------------------------------
</TABLE>


                                      -17-

<PAGE>

<TABLE>
<CAPTION>



INVESTMENTS IN MORTGAGES AND NOTES:

                                                     Number of          Number of      Investment              Minimum
              Location                              Facilities         Beds/Units        Amount                Interest
<S>                                                   <C>                  <C>     <C>                       <C>   

Skilled Nursing Facilities with
Subacute Services:

Connecticut                                             --                  --       $   1,565                 $    149
Louisiana                                                1                 118          19,500                    2,145
Michigan                                                 1                 189           5,100                      587


Retirement and Assisted Living Facilities:

California                                               3                 110          12,309                    1,385
North Carolina                                           4                 405          11,500                    1,305


Long Term Care Facilities:

California                                               1                 578           2,132                      250
Colorado                                                 5                 389          14,582                    1,564
Florida                                                  1                  58             948                      121
Georgia                                                  1                 124           1,830                      214
Kansas                                                   3                 346           4,883                      731
Kentucky                                                 1                  90           1,344                      180
Michigan                                                 1                 153           4,300                      494
Nebraska                                                15               1,032          13,780                    1,234
North Carolina                                           7                 675          12,687                    1,468
Ohio                                                     5                 719          15,215                    2,042
Pennsylvania                                             1                 120           2,796                      313
Texas                                                    5                 496           4,453                      544
Wisconsin                                                2                 366          12,383                    1,444
                                      --------------------------------------------------------------------------------- 
Total Mortgages                                         57               5,968        $141,307                  $16,170
                                      ---------------------------------------------------------------------------------
Investment in HPT                                       37          --               $  99,959                  --
                                      ---------------------------------------------------------------------------------
Total                                                  196              19,709     $ 1,019,477                 $100,258
                                      ---------------------------------------------------------------------------------
</TABLE>

Item 3.  Legal Proceedings

     Early in 1995,  the  Company  commenced  a  foreclosure  action to  enforce
indemnities given in connection with the surrender of certain leaseholds to, and
the purchase of certain  properties  by, the Company in 1992.  In May 1995,  the
defendants in the foreclosure action and parties related to the Company's former
tenants and sellers  asserted  claims against the Company,  HRPT Advisors,  Inc.
("Advisors"),  two  Trustees  of the  Company,  Messrs.  Portnoy  and Martin and
others.   In  November  1995,  the  Florida  court   dismissed  the  foreclosure
defendants' counterclaims and third party complaints against all parties, except
the Company, for lack of jurisdiction.  At this time, the only matter pending in
the Florida court appears to be the original foreclosure action by the Company.

     The Company and certain  parties  brought a declaratory  judgment action in
the Massachusetts Superior Court to have all matters raised in the counterclaims
and third party  complaints  referred to  arbitration.  On December 4, 1995,  an
order was entered by the  Massachusetts  Superior  Court  granting the Company's
motion for summary judgment and directing arbitration. On December 19, 1995, the
foreclosure  defendants and related  parties filed a new complaint in the United
States District Court for the District of  Massachusetts  realleging many of the
same allegations made in the counterclaims and third-party complaints previously
brought by them in response to the Company's  original  foreclosure  action, and
adding  allegations  of violations of Sections 10(b) and 20(a) of the Securities
Exchange Act of 1934 and Rule 10b-5  promulgated  thereunder  and  violations of


                                      -18-

<PAGE>


RICO. Although the outcomes of the new litigation and the arbitration proceeding
are currently indeterminable,  the Company and, to the Company's knowledge, each
other  defendant  named in the new action  believes  the claims  which have been
asserted  against  it are  without  merit and  intends  to  defend  and deny the
allegations  therein, and the Company intends to pursue the original foreclosure
action.

     In  addition  to  this  action,  the  Company  may be  subject  to  routine
litigation in the ordinary  course of business.  It is not presently  subject to
any  other  legal  proceedings  which  would  result in  material  losses to the
Company.  The  Company  knows of no  proceedings  contemplated  by  governmental
authorities relating to the Company.

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

     No  matters  were  submitted  to a vote of  shareholders  during the fourth
quarter of the year covered by this Form 10-K.


                                      -19-

<PAGE>




                                     PART II

Item 5.  Market for Registrant's Common Equity and Related Stockholder Matters

     The  Company's  Shares are traded on the New York Stock  Exchange  (symbol:
HRP). The following table sets forth for the periods  indicated the high and low
sale prices for the Shares as reported in the New York Stock Exchange  Composite
Transactions reports.

                                      High                   Low
                                      ----                   ---
1995
        First Quarter             $   15 1/4               $ 13 1/4
        Second Quarter                15 3/8                 14 5/8
        Third Quarter                 16 3/8                 14 7/8
        Fourth Quarter                16 7/8                 15 1/2

1994
        First Quarter                 16 3/8                 14 3/8
        Second Quarter                15 3/8                 14
        Third Quarter                 15 3/4                 14 1/4
        Fourth Quarter                14 7/8                 13


         The closing price of the Shares on the New York Stock Exchange on March
22, 1996 was $17.125.

         As of March 25, 1996,  there were 4,329 holders of record of the Shares
and the  Company  estimates  that as of such date there were in excess of 65,000
beneficial owners of the Shares.

         Dividends  declared with respect to each period for the two most recent
fiscal  years and the amount of such  dividends  and the  respective  annualized
rates are set forth in the following table.

                                          Dividend            Annualized
                                         Per Share           Dividend Rate
                                         ---------           -------------
1995
     First Quarter                        $.34                  $1.36
     Second Quarter                        .34                   1.36
     Third Quarter                         .35                   1.40
     Fourth Quarter                        .35                   1.40

1994
     First Quarter                         .33                   1.32
     Second Quarter                        .33                   1.32
     Third Quarter                         .33                   1.32
     Fourth Quarter                        .34                   1.36

         All dividends  declared have been paid. The Company intends to continue
to declare and pay future dividends on a quarterly basis.

         In order to qualify for the beneficial tax treatment  accorded to REITs
by Sections  856 through 860 of the Internal  Revenue  Code of 1986,  as amended
(the  "Code"),  the Company is required to make  distributions  to  shareholders
which  annually  will be at least 95% of the Company's  "real estate  investment
trust taxable income" (as defined in the Code). All  distributions  will be made
by the Company at the discretion of the Board of Trustees and will depend on the
earnings of the Company, the cash flow available for distribution, the financial
condition of the Company and such other  factors as the Board of Trustees  deems
relevant.  The Company has in the past  distributed,  and intends to continue to
distribute,  substantially  all of its "real  estate  investment  trust  taxable
income" to its shareholders.


                                      -20-

<PAGE>




Item 6. Selected Financial Data.

         Set forth  below are  selected  financial  data for the Company for the
periods and dates indicated.  This data should be read in conjunction  with, and
is  qualified  in its entirety by reference  to, the  financial  statements  and
accompanying  notes  included  elsewhere  in  this  Form  10-K.  Amounts  are in
thousands, except per Share information.
<TABLE>
<CAPTION>

                                                              Year Ended December 31,
                                           -------------------------------------------------------------
                                             1995          1994          1993        1992           1991
<S>                                       <C>          <C>           <C>         <C>           <C>   

Operating Statement Data:
Total revenues                             $112,678     $ 86,683      $ 56,485    $ 48,735      $ 43,835
Income before gain (loss)
   on sale of properties and
   extraordinary items                       61,760       57,878        37,738      27,243        22,079
Income before
   extraordinary items                       64,236       51,872        37,738      27,423        22,079
Net income                                   64,236       49,919        33,417      27,243        22,079
Funds from operations (1)                    87,967       73,846        47,578      36,853        30,059
Dividends declared                           83,954       76,317        44,869      33,079        27,179

Per share amounts:
Income before gain (loss)
   on sale of properties and
   extraordinary items                       $ 1.04      $ 1.10        $ 1.10      $ 1.02        $ 1.01
Income before
   extraordinary items                         1.08         .98          1.10        1.02          1.01
Net income                                     1.08         .95           .97        1.02          1.01
Funds from operations (1)                      1.49        1.40          1.38        1.38          1.38
Dividends declared (2)                         1.38        1.33          1.30        1.26          1.23

Average shares outstanding                   59,227       52,738        34,407      26,760        21,834

Balance Sheet Data:
Real estate properties at cost             $778,211     $673,083      $384,881    $337,076      $281,766
Real estate mortgages                       141,307      133,477       157,281      47,173        31,760
Investment in HPT                            99,959      ---           ---         ---            ---
Total assets                                999,677      840,206       527,662     374,468       340,718
Total indebtedness                          269,759      216,513        73,000     138,500       103,000
Total shareholders' equity                  685,592      602,039       441,135     228,301       234,427

- ---------------------
<FN>

(1) Funds from operations is net income before gain (loss) on sale of properties
and extraordinary  items plus depreciation,  amortization,  other non-cash items
and the Company's equity in funds from operations of HPT.

(2)  Distributions  in excess of net  income  generally  constitute  a return of
capital.
</FN>
</TABLE>


                                      -21-

<PAGE>




Item 7. Management's  Discussion and Analysis of Financial Condition and Results
of Operations.

Results of Operations

Year Ended December 31, 1995 compared to Year Ended December 31, 1994

         Total  revenues  for the year  ended  December  31,  1995  were  $112.7
million,  an  increase of $26  million or 30% over the year ended  December  31,
1994.  Rental income  increased to $89.6 million from $63.9 million and interest
income increased to $23.1 million from $22.8 million. Rental income increased as
a result of new  purchase  and  lease  investments  during  1995 and from a full
year's  results on  investments  made during  1994.  Interest  income  increased
slightly due to interest  income from new  investments  in mortgages  and notes,
offset by a reduction in interest  income  resulting from repayments of existing
mortgages and notes.

         Total expenses for 1995  increased to $54 million,  from $28.8 million,
for the comparable 1994 period.  The increase of $25.2 million was due primarily
to increases in interest  expense of $15.3 million,  general and  administrative
expense of $1.8  million,  and  depreciation  and  amortization  expense of $8.1
million.  The  increases  in general and  administrative  and  depreciation  and
amortization  expenses  are directly  related to the  Company's  increased  real
estate  investments  whereas interest expense increased  primarily due to higher
amounts  outstanding  under the  revolving  credit  facility  and a full year of
interest expense on $200 million senior notes issued in July 1994.

         Income before gain (loss) on sale of properties and extraordinary items
for 1995 increased to $61.8 million,  or $1.04 per share, from $57.9 million, or
$1.10 per share, in 1994. Per share amounts decreased reflecting the issuance of
9 million new shares of the Company's stock in December 1994 and 6.5 million new
shares issued in December 1995.

         Net  income in 1995 and 1994 was $64.2  million  or $1.08 per share and
$49.9 million or $.95 per share, respectively.

         The Company's business plan is to maximize funds from operations rather
than  net  income.   The  Company's  Board  of  Trustees  considers  funds  from
operations,  among  other  factors,  when  determining  dividends  to be paid to
shareholders.  Funds from operations  means net income excluding gains or losses
from debt restructuring and sales of property,  plus depreciation,  amortization
and the Company's  equity in funds from operations of HPT. Cash flow provided by
operating activities may not necessarily equal funds from operations as the cash
flow of the Company is affected by other  factors not included in the funds from
operations  calculation  such as changes in assets and  liabilities.  Funds from
operations for the year ended  December 31, 1995, was $88 million,  or $1.49 per
share,  versus $73.9 million, or $1.40 per share, in 1994. Funds from operations
for 1995  increased  $14.1 million or 19.1% over the prior year. The increase is
the result of new  investments in 1995.  Dividends  declared for the years ended
December  31,  1995  and  1994  were  $1.38  per  share  and  $1.33  per  share,
respectively.  Dividends in excess of net income constitute a return of capital.
For 1995, the return of capital portion reported was 11.8% of dividends and 5.9%
of dividends was considered a long term capital gain.

         Cash flow  provided by (used for)  operating,  investing  and financing
activities were $81.3 million, ($189.3 million) and $68.8 million, respectively,
for the year ended  December 31, 1995 and $76.4  million,  ($261.8  million) and
$229.4 million, respectively, for 1994.

Year Ended December 31, 1994 compared to Year Ended December 31, 1993

         Total revenues for the year ended December 31, 1994 were $86.7 million,
an  increase  of $30.2  million or 53% over the year ended  December  31,  1993.
Rental income  increased to $63.9 million from $46.1 million and interest income
increased to $22.8  million from $10.4  million.  Rental  income  increased as a
result  of  new  purchase  and  lease   investments,   primarily  $33.4  million
transaction  in  December  1993  and  the  $320  million  retirement   community
transaction  with Marriott  International,  Inc. in 1994. The growth in interest
income is  primarily  the  result  of the  full-year  impact of three  loan pool
acquisitions  in 1993 and a mortgage  transaction  of $26.6  million in December
1993.


                                      -22-

<PAGE>



         Total expenses for 1994 increased to $28.8 million, from $18.7 million,
in the comparable  1993 period.  The increase of $10.1 million was due primarily
to increases in interest  expense of $2.7  million,  general and  administrative
expense of $1.7  million,  and  depreciation  and  amortization  expense of $5.6
million.  The  increases  in general and  administrative  and  depreciation  and
amortization   expenses  are  directly   related  to  the  Company's   increased
investments whereas interest expense increased due to both higher interest rates
during the second half of 1994 and the issuance of $200 million  senior notes in
July 1994 to fund the Marriott transaction.

         Income before gain (loss) on sale of properties and extraordinary items
for 1994 increased to $57.9 million,  or $1.10 per share, from $37.7 million, or
$1.10 per  share,  in 1993.  Per share  amounts  remained  flat  reflecting  the
issuance of nine million new shares of the Company's  stock in December 1993 and
13.3  million  new  shares  in  1994,  as well as  negative  interest  arbitrage
resulting from unusually high cash balances caused by timing differences between
receipt of proceeds from the note offering and the  investment of those proceeds
in real estate.

         Income  before  extraordinary  items  and net  income in 1994 was $51.9
million or $.98 per share and $49.9  million  or $.95 per  share,  respectively,
versus  $37.7  million  or $1.10 per share and $33.4  million or $.97 per share,
respectively,  in 1993. On a per share basis, income before  extraordinary items
and net income  decreased  during  1994  primarily  as a result of the new share
issuance and negative  arbitrage  noted above and the $10 million  provision for
the potential loss on the sale of two psychiatric hospitals. These two hospitals
were HRP's only  investments in the psychiatric  industry and the loss is due to
the general decline in the value of this type of property.

         Funds from  operations  for the year ended December 31, 1994, was $73.9
million,  or $1.40 per share, versus $47.6 million, or $1.38 per share, in 1993.
Funds from  operations  for 1994  increased  $26.3 million or 55% over the prior
year.  However,  funds from  operations  per share  increased only slightly as a
result of nine million new shares of the Company's stock issued in December 1993
and 13.3 million new shares issued in 1994 and the negative arbitrage from large
cash  balances  previously  discussed.  Dividends  declared  for the years ended
December  31,  1994  and  1993  were  $1.33  per  share  and  $1.30  per  share,
respectively.  Dividends in excess of net income constitute a return of capital.
For 1994,  the  return of capital  portion  was 6.1% of  dividends  and 12.6% of
dividends was considered a long term capital gain.

         Cash flow  provided by (used for)  operations,  investing and financing
activities   were  $76.4   million,   ($261.8   million)  and  $229.4   million,
respectively,  for the year ended December 31, 1994, and $47.2 million,  ($175.4
million) and $128.0 million, respectively, in 1993.

Liquidity and Capital Resources

         Assets  increased to $999.7 million as of December 31, 1995 from $840.2
million as of  December  31,  1994.  The  increase  of $159.5  million or 19% is
primarily attributable to increases in the Company's real estate investments and
the equity investment in HPT.

         On March 24, 1995,  the Company's  then wholly owned  subsidiary,  HPT,
acquired 21 Courtyard by Marriott(R)  hotels for  approximately  $179.4 million.
HPT's  acquisition  of these  properties was  principally  funded by the Company
under a demand  loan  (the "HRP  Loan") of  approximately  $163.3  million.  The
Company  funded this  transaction  with cash and by drawing  $140 million on its
revolving  credit  facility.  In August 1995,  HPT completed its initial  public
offering  (the "IPO") of 8,350,000  shares.  HPT used  proceeds from the IPO, in
part,  to repay  amounts  outstanding  on the HRP  Loan.  Prior to the IPO,  the
Company's  investment  in  HPT  was  $1  million,  representing  40,000  shares.
Concurrent  with the  completion of the IPO, the Company  acquired an additional
3,960,000  shares of HPT at a per share price of $25.00 by canceling $99 million
of the HRP Loan. The remaining balance of the HRP Loan was repaid to the Company
during the fourth  quarter of 1995.  At  December  31,  1995 the  Company  owned
4,000,000 shares of HPT, representing an equity interest in HPT of approximately
32%. Since the IPO, the Company's investment in HPT has been accounted for using
the equity method.  Prior to the IPO,  operating results of HPT were included in
the Company's results of operations. Most recently, HPT has entered into letters
of intent to acquire 45 hotels for approximately $485 million.  The Company does
not expect to provide any of the funding required by HPT for these transactions.


                                      -23-

<PAGE>



         During the year ended  December  31,  1995,  the  Company  acquired  20
nursing  properties and three medical  office  buildings for a purchase price of
approximately of $123.6 million in five separate transactions.  In addition, the
Company  provided   improvement   financing  at  existing  owned  properties  of
approximately  $5.9 million.  Nine of the nursing  properties were acquired,  in
part,  by the  issuance  of  1,777,766  shares  of the  Company's  stock.  Lease
obligations on eleven of the nursing properties recently acquired are secured by
a $3.6 million cash security deposit.

         The Company sold one nursing  property for $24.5 million and realized a
gain of approximately $2.5 million.  The company received cash of $5 million and
a mortgage note of $19.5 million.

         The Company  provided debt financing  totaling $17.4 million secured by
mortgages  on four  assisted  living  and  three  nursing  properties.  Existing
mortgages  secured  by six  nursing  properties  were  refinanced  for a net new
investment of $5.4 million. The Company also provided improvement  financing for
existing mortgage  facilities of $1.6 million and a loan to an affiliate of $1.6
million.

         During 1995, the Company  received regular  principal  payments on real
estate  mortgages  of  $1.5  million  and  proceeds  of  $24.6  million,  net of
discounts, from the prepayment of mortgage loans.

         The Company sold two properties for  approximately $12 million in cash.
At December 31, 1994, the Company  reserved $10 million for the loss on the sale
of the properties.

         During  December 1995, the Company  issued  6,500,000  common shares of
beneficial  interest and received net proceeds of  approximately  $97.9 million.
The proceeds  were used to repay $96 million on the Company's  revolving  credit
facility.  In  January  1996,  the  underwriters  exercised  a  portion  of  the
over-allotment option for 475,000 shares resulting in additional net proceeds of
approximately $7.2 million.

         At December  31, 1995,  the Company had $18.6  million of cash and cash
equivalents.  The Company had drawn $53  million of the $250  million  revolving
credit  facility at December  31, 1995.  The facility  matures in 1998 and bears
interest at a spread over LIBOR. At December 31, 1995,  interest rates on of the
Company's  outstanding  debt  were  capped  by the  use  of  interest  rate  cap
agreements.  The  interest  rate cap  agreements  provide for  maximum  weighted
average  interest rates of  approximately  6.24% on $200 million of its variable
rate debt though 1997.

         The  Company has plans to  restructure  its  current  revolving  credit
facility. In connection with the restructuring, the Company expects to recognize
a loss on the early extinguishment of debt of approximately $3.0 million.

         As of  December  31,  1995,  the  Company  had  commitments  to provide
financing  totaling  approximately  $17.8 million.  The Company  intends to fund
these  commitments with a combination of cash on hand,  amounts  available under
its existing credit facilities and/or proceeds of mortgage prepayments,  if any.
In February 1996, the Company acquired a medical office building for $12 million
by drawing on its existing credit facility.

         The Company  continues to seek new  investments to expand and diversify
its  portfolio of leased and  mortgaged  health care  related  real estate.  The
Company believes that the  transactions  described above improve the security of
its future cash flow and  dividends.  The Company  intends to balance the use of
debt and equity in such a manner  that the long term cost of funds  borrowed  to
acquire or mortgage finance facilities is appropriately  matched,  to the extent
practicable, with the terms of the investments made with such borrowed funds. As
of December  31,  1995,  the  Company's  debt as a  percentage  of total  market
capitalization was approximately 20%.

Impact of Inflation

         Management  believes  that the  Company is not  adversely  affected  by
inflation.  In the real estate market,  inflation tends to increase the value of
the  Company's  underlying  real estate  which may be realized at the end of the
lessees' fixed rent terms. In the health care industry  inflation  increases the
lessees' and mortgagors'  revenues,  thereby increasing the Company's additional
rent or interest.


                                      -24-

<PAGE>




Certain Considerations

         The  discussion and analysis of the Company's  financial  condition and
results of  operations  requires  the  Company  to make  certain  estimates  and
assumptions and contains certain statements of the Company's beliefs,  intent or
expectations concerning projections,  plans, future events and performance.  The
estimates,  assumptions and statements,  such as those relating to the Company's
ability to expand its portfolio,  performance of its assets,  the ability to pay
dividends  from FFO, its tax status as a "real  estate  investment  trust",  the
ability to  appropriately  balance  the use of debt and equity and to access the
capital markets, depend upon various factors, over which, the Company and/or the
Company's  lessors and mortgagors have or may have limited or no control.  Those
factors include, without limitation,  the status of the economy, capital markets
(including   prevailing   interest  rates),   compliance  with  and  changes  to
regulations  within the health care industry,  competition,  changes to federal,
state and local  legislation  and other  factors  described in this report.  The
Company cannot presently  predict the impact of these factors,  if any. However,
these factors could cause the Company's actual results for subsequent periods to
be different  from those  stated,  estimated or assumed in this  discussion  and
analysis of the Company's  financial  condition and results of  operations.  The
Company  believes  that these  estimates  and  assumptions  are  reasonable  and
prudent.

Item 8. Financial Statements and Supplementary Data

         The financial  statements  and related notes and report of  independent
auditors for the Company are included  following Part IV, beginning on page F-1,
and identified in the index  appearing at Item 14(a).  The financial  statements
and financial  statement schedules for Marriott are incorporated by reference to
Marriott's  Annual  Report on Form 10-K for the year ended  December  29,  1995,
Commission File No. 1-12188.

Item 9. Changes in and Disagreements on Accounting and Financial Disclosure

         Not applicable

                                    PART III

         The information in Part III (Items,  10, 11, 12 and 13) is incorporated
by reference to the Company's  definitive Proxy Statement,  which is expected to
be filed not later than 120 days after the end of the Company's fiscal year.

                                      -25-
<PAGE>

                                     PART IV

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

(a)     Index to Financial Statements and Financial Statement Schedules


                     HEALTH AND RETIREMENT PROPERTIES TRUST


                                                                       Page
Report of Independent Auditors                                          F-1

Balance Sheets as of December 31, 1995 and 1994                         F-2

Statements of Income for the years ended 
     December 31, 1995, 1994 and 1993                                   F-3

Statements of Shareholders' Equity for the years ended 
     December 31, 1995, 1994, and 1993                                  F-4

Statements of Cash Flows for the years ended 
    December 31, 1995, 1994, and 1993                                   F-5


Notes to Financial Statements                                           F-6


The following schedules are included:
III -- Real Estate and Accumulated Depreciation                         S-1
IV -- Mortgage Loans on Real Estate                                     S-6


     All  other  schedules  for  which  provision  is  made  in  the  applicable
accounting  regulations  of the  Securities  and  Exchange  Commission  are  not
required under the related instructions or are inapplicable,  and therefore have
been omitted.

                                 
Exhibits:

3.1    -July 1994 Amended and Restated Declaration of Trust (3)
3.2    -Amended and Restated By-Laws (11)
4.1    -Form of Series A Note (2)
4.2    -Form of Series B Note (2)
4.3    -Shawmut Bank, N.A. Indenture dated as of June 1, 1994 (2)
4.4    -Supplemental Shawmut Bank, N.A., Indenture dated as of June 29, 1994(2)
9.1    -AMS Voting Trust Agreement (9)
9.2    -Amended and Restated AMS Voting Trust Agreement (4)
10.1   -Advisory Agreement, as amended.(10) (+)
10.2   -Second Amendment to Advisory Agreement.(5) (+)
10.3   -Incentive Share Award Plan.(6)(+)
10.4   -Master Lease Document (8)
10.5   -HRPT Shares Pledge Agreement (8)
10.6   -AMS Properties Security Agreement (8)
10.7   -AMS Subordination Agreement (8)
10.8   -AMS Guaranty (8)
10.9   -AMS Pledge Agreement (pledging shares of AMSP) (8)
10.10  -AMS Holding Co. Pledge Agreement (pledging shares of AMS) (7)
10.11  -Amended and Restated Renovation Funding Agreement (7)
10.12  -Amendment to AMS Transaction Documents (7)
10.13  -GCI Master Lease Document (6)
10.14  -Amended and Restated HRP Shares Pledge Agreement (6)
10.15  -Guaranty, Cross-Default and Cross-Collateralization Agreement (6)
10.16  -CSC $8,000,000 Working Capital Promissory Note (6)
10.17  -Marriott Senior Living Services Purchase and Sale Agreement (5)
10.18  -Connecticut Subacute Corporation II Lease Document Waterbury (11)
10.19  -Connecticut Subacute Corporation II Lease Document Cheshire (11)
10.20  -Connecticut Subacute Corporation II Lease Document New Haven (11)
10.21  -Vermont Subacute/New Hampshire Subacute Corporation Master Lease A
          greement (Chapple) (11)
10.22  -Amended and Restated Agreement and Plan of Reorganization (Chapple) (11)
10.23  -March 1995 Second Amended and Restated Revolving Loan Agreement (11)
10.24  -Courtyard by Marriott Purchase and Option Agreement(12)
12.1   -Earnings to Fixed Charges (1)
21.1   -Subsidiaries of the Registrant (1)
23.1   -Consent of Ernst & Young (1)
24.1   -Powers of Attorney(1)
27.1   -Financial Data Schedule (1)

                                      -26-
<PAGE>

(+)      Management contract or compensatory plan or arrangement.

(1)      Filed herewith

(2)      Incorporated  by reference to the Company's  Registration  Statement on
         Form 8-A dated July 11, 1994.

(3)      Incorporated  by reference to the Company's  Current Report on Form 8-K
         dated July 1, 1994 and- amendments thereto.

(4)      Incorporated by reference to the Company's  Registration  Statement No.
         33-53173 on Form S-3 dated June 2, 1994.

(5)      Incorporated  by reference to the Company's  Annual Report on Form 10-K
         for its fiscal year ended December 31, 1993.

(6)      Incorporated by reference to the Company's  Registration  Statement No.
         33-55684 on Form S-11 dated December 23, 1992 and amendments thereto.
                                   
(7)      Incorporated  by reference to the Company's  Annual Report on Form 10-K
         for its fiscal year ended December 31, 1991.

(8)      Incorporated  by reference to the Company's  Current Report on Form 8-K
         dated December 28, 1990 and amendments thereto.

(9)      Incorporated  by reference to the  Company's  Quarterly  Report on Form
         10-Q for the Quarter ended September 30, 1990 and amendments thereto.

(10)     Incorporated by reference to the Company's  Registration  Statement No.
         33-16799 on Form S-11 dated August 27, 1987 and amendments thereto.

(11)     Incorporated  by reference to the Company's  Annual Report on Form 10-K
         for its fiscal year ended December 31, 1994.

(12)     Incorporated  by reference to the  Company's  Quarterly  Report on Form
         10-Q for the Quarter ended March 31, 1995


(b)  Reports on Form 8-K

     (i)      The Company filed a current report on Form 8-K, dated December 18,
              1995,  relating  to consents  in  connection  with the sale of 6.5
              million  shares  of the  Company's  stock  and  legal  proceedings
              arising in the course of the Company's business.

     (ii)     The Company filed a current report on Form 8-K, dated December 20,
              1995,  relating to the  underwriting  agreement in connection with
              the sale of 6.5 million  shares of the  Company's  stock and legal
              proceedings arising in the course of the Company's business.

                                      -27-

<PAGE>
                                                   
REPORT OF INDEPENDENT AUDITORS


To the Trustees and Shareholders
Health and Retirement Properties Trust

We have  audited  the  accompanying  balance  sheets  of Health  and  Retirement
Properties Trust as of December 31, 1995 and 1994, and the related statements of
income,  shareholders' equity, and cash flows for each of the three years in the
period ended December 31, 1995. Our audits also included the financial statement
schedules  listed in the Index at Item 14(a).  These  financial  statements  and
schedules are the responsibility of the Company's management. Our responsibility
is to express an opinion on these  financial  statements and schedules  based on
our audits.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the accounting  principles  used and estimates made by management,  as
well as evaluating the overall financial statement presentation. We believe that
our audits provide a reasonable basis for our opinion.

In our opinion,  the financial  statements  referred to above present fairly, in
all  material  respects,   the  financial  position  of  Health  and  Retirement
Properties  Trust  at  December  31,  1995  and  1994,  and the  results  of its
operations  and its cash flows for each of the three  years in the period  ended
December 31, 1995, in conformity with generally accepted accounting  principles.
Also, in our opinion, the related financial statement schedules, when considered
in relation to the basic financial  statements taken as a whole,  present fairly
in all material respects the information set forth therein.



                                                  ERNST & YOUNG LLP

Boston, Massachusetts
February 9, 1996


                                      F-1
<PAGE>



                     HEALTH AND RETIREMENT PROPERTIES TRUST
                                 BALANCE SHEETS
                (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

<TABLE>
<CAPTION>

                                                                                                    December 31,
                                                                                         1995                         1994
<S>                                                                                  <C>                            <C>
ASSETS
Real estate properties,  at cost (including properties leased to affiliates with
a cost of $103,324 and $69,545, respectively):
   Land                                                                              $  72,124                      $  63,186
   Buildings and improvements                                                          706,087                        609,897
                                                                                       --------------------------------------
                                                                                       778,211                        673,083
   Less accumulated depreciation                                                        55,855                         39,570
                                                                                       --------------------------------------
                                                                                       722,356                        633,513
Real estate mortgages and notes, net (including note to affiliate
   of $1,565 in 1995)                                                                  141,307                        133,477
Investment in Hospitality Properties Trust                                              99,959                             -
Cash and cash equivalents                                                               18,640                         57,877
Interest and rents receivable                                                            7,895                          4,712
Deferred interest and finance costs, net, and other assets                               9,520                         10,627
                                                                                     ----------------------------------------
                                                                                      $999,677                       $840,206
                                                                                     ========================================


LIABILITIES AND SHAREHOLDERS' EQUITY
Bank notes payable                                                                   $  53,000                  $           -
Senior notes and bonds payable, net                                                    216,759                        216,513
Accounts payable and accrued expenses                                                   11,597                         16,107
Security deposits                                                                        7,386                          3,800
Due to affiliate                                                                         2,351                          1,747
Dividends payable                                                                       22,992                              -
Commitments and contingencies                                                                -                              -
Shareholders' equity:
      Preferred shares of beneficial interest, $.01 par value:
         50,000,000 shares authorized, none issued                                           -                              -
      Common shares of beneficial interest, $.01 par value:
         100,000,000 shares authorized, 65,690,166 shares and
         57,385,000 shares issued and outstanding, respectively                            657                            574
      Additional paid-in capital                                                       775,688                        652,989
      Cumulative net income                                                            233,044                        168,808
      Dividends                                                                       (323,797)                      (220,332)
                                                                                      ----------------------------------------
         Total shareholders' equity                                                    685,592                        602,039
                                                                                      ---------------------------------------
                                                                                      $999,677                       $840,206
                                                                                      =======================================
</TABLE>














See accompanying notes
                                      F-2
<PAGE>



                     HEALTH AND RETIREMENT PROPERTIES TRUST
                              STATEMENTS OF INCOME
                (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
<TABLE>
<CAPTION>

                                                                                         Year Ended December 31,
                                                                                 1995             1994             1993
<S>                                                                             <C>             <C>              <C>
Revenues:
   Rental income                                                                $ 89,602        $ 63,856         $  46,069
   Interest income                                                                23,076          22,827            10,416
                                                                                ------------------------------------------
            Total revenues                                                       112,678          86,683            56,485
                                                                                 -----------------------------------------

Expenses:
   Interest                                                                       24,274           8,965             6,217
   Depreciation and amortization                                                  22,849          14,724             9,087
   General and administrative                                                      6,914           5,116             3,443
                                                                                ------------------------------------------
            Total expenses                                                        54,037          28,805            18,747
                                                                                 -----------------------------------------

Income before equity in earnings of Hospitality Properties Trust,
   gain (loss) on sale of properties and extraordinary items                      58,641          57,878            37,738
Equity in earnings of Hospitality Properties Trust                                 3,119               -                 -
                                                                                ------------------------------------------
Income before gain (loss) on sale of properties and
   extraordinary item                                                             61,760          57,878            37,738

Provision for loss on sale of properties                                               -         (10,000)                -
Gain on sale of properties                                                         2,476           3,994                 -
                                                                                ------------------------------------------
Income before extraordinary items                                                 64,236          51,872            37,738

Extraordinary items - early extinguishment of debt                                     -          (1,953)           (4,321)
                                                                                ------------------------------------------
Net income                                                                      $ 64,236        $ 49,919         $  33,417
                                                                                 =========================================

Weighted average shares outstanding                                               59,227          52,738            34,407
                                                                                 =========================================

Per share amounts:
   Income before gain (loss) on sale of properties and
          extraordinary items                                                   $   1.04        $   1.10        $     1.10
                                                                                 =========================================
   Income before extraordinary items                                            $   1.08        $    .98        $     1.10
                                                                                 =========================================
   Net income                                                                   $   1.08        $    .95        $      .97
                                                                                 =========================================
</TABLE>


















See accompanying notes
                                      F-3
<PAGE>



                     HEALTH AND RETIREMENT PROPERTIES TRUST
                       STATEMENTS OF SHAREHOLDERS' EQUITY
                             (DOLLARS IN THOUSANDS)
<TABLE>
<CAPTION>

                                                                     Additional     Cumulative
                                         Number of        Common       Paid-in          Net
                                          Shares          Shares      Capital         Income        Dividends       Total
<S>                                     <C>              <C>        <C>          <C>           <C>                  <C>

Balance at December 31, 1992            26,763,500       $  268     $  246,459   $  85,472     $  (103,898)         $228,301

Redemption of shares                    (2,000,000)         (20)       (20,580)        -               -             (20,600)
Issuance of shares                      19,350,000          193        244,599         -               -             244,792
Stock grants                                 7,500            -             94         -               -                  94
Net income                                       -            -              -      33,417             -              33,417
Dividends                                        -            -              -         -           (44,869)          (44,869)
                                      --------------------------------------------------------------------------------------
Balance at December 31, 1993            44,121,000          441        470,572     118,889        (148,767)          441,135

Issuance of shares                      13,251,500          133        182,233         -              -              182,366
Stock grants                                12,500            -            184         -              -                  184
Net income                                       -            -              -      49,919            -               49,919
Dividends                                                     -              -         -           (71,565)          (71,565)
                                      --------------------------------------------------------------------------------------
Balance at December 31, 1994            57,385,000          574        652,989     168,808        (220,332)          602,039

Issuance of shares to
    acquire real estate                  1,777,766           18         24,426         -              -               24,444
Issuance of shares                       6,500,000           65         97,879         -              -               97,944
Stock grants                                27,400            -            394         -              -                  394
Net income                                       -            -              -      64,236            -               64,236
Dividends                                                     -              -         -          (103,465)         (103,465)
                                      --------------------------------------------------------------------------------------
Balance at December 31, 1995            65,690,166       $  657     $  775,688   $ 233,044     $  (323,797)         $685,592
                                       =====================================================================================

</TABLE>

















See accompanying notes
                                      F-4
<PAGE>



                     HEALTH AND RETIREMENT PROPERTIES TRUST
                            STATEMENTS OF CASH FLOWS
                             (DOLLARS IN THOUSANDS)
<TABLE>
<CAPTION>
                                                                                           Year Ended December 31,
                                                                                1995                1994              1993
<S>                                                                        <C>                  <C>               <C>
    Net income                                                             $   64,236           $  49,919         $  33,417
    Adjustments to reconcile net income to cash
       provided by operating activities:
           Gain on sale of properties                                          (2,476)             (3,994)                -
           Equity in earnings of Hospitality Properties Trust                  (3,119)                  -                 -
           Extraordinary items                                                      -               1,953             4,321
           Depreciation and amortization                                       22,849              14,724             9,087
           Provision for loss on real estate                                        -              10,000                 -
           Amortization of deferred interest costs                              1,529                 864               700
           Change in assets and liabilities:
              Increase in interest and rents receivable and other assets       (1,639)             (5,148)           (6,156)
              Increase (decrease) in security deposits                          3,586              (4,500)            3,800
              Increase (decrease) in accounts payable and
                  accrued expenses                                             (4,508)             11,828             1,554
              Increase in due to affiliate                                        843                 799               506
                                                                           ------------------------------------------------
           Cash provided by operating activities                               81,301              76,445            47,229
                                                                           ------------------------------------------------

Cash flows from investing activities:
           Real estate acquisitions                                          (267,470)           (324,554)          (47,735)
           Investments in mortgage loans                                      (24,375)             (9,372)         (143,935)
           Proceeds from repayment of notes and mortgage loans                 38,107              48,762            16,227
           Proceeds from sale of real estate                                    5,000              23,318                 -
Proceeds from Hospitality Properties Trust
               initial public offering                                         60,000                   -                 -
           Dividend from Hospitality Properties Trust                             960                   -                 -
           Loans to affiliate                                                  (1,565)                  -                 -
                                                                           ------------------------------------------------
           Cash used for investing activities                                (189,343)           (261,846)         (175,443)
                                                                           ------------------------------------------------

Cash flows from financing activities:
           Proceeds from issuance of common shares                             97,944             182,366           244,792
Proceeds from borrowings                                                      219,000             333,770            98,700
           Payments on borrowings                                            (166,000)           (208,000)         (164,200)
           Deferred finance costs                                              (1,666)             (7,180)             (583)
           Termination costs of debt and interest rate
               hedging arrangements                                                 -                   -            (2,843)
           Payment related to stock surrender                                       -                   -            (3,000)
           Dividends paid                                                     (80,473)            (71,565)          (44,869)
                                                                           ------------------------------------------------
           Cash provided by financing activities                               68,805             229,391           127,997
                                                                           ------------------------------------------------
Increase (decrease) in cash                                                   (39,237)             43,990              (217)
Cash and cash equivalents at beginning of period                               57,877              13,887            14,104
                                                                           ------------------------------------------------
Cash and cash equivalents at end of period                                 $   18,640           $  57,877         $  13,887
                                                                           ================================================

Supplemental cash flow information:
    Interest paid                                                          $   22,783           $   5,677         $   6,522
                                                                            ===============================================

Non-cash investing and financing activities:
    Exchange of real estate mortgages                                      $        -           $       -         $  17,600
    Investment in real estate mortgages                                       (19,500)             (5,100)                -
    Exchange of common shares                                                       -                   -           (17,600)
    Assumption of bonds payable                                                     -              17,620                 -
    Real estate acquisitions                                                  (24,444)            (17,620)                -
    Sale of real estate                                                        19,500               5,100                 -
    Issuance of common shares                                                  24,444                   -                 -
    Investment in Hospitality Properties Trust                               (100,000)                  -                 -
</TABLE>

See accompanying notes
                                      F-5
<PAGE>
                     HEALTH AND RETIREMENT PROPERTIES TRUST
                          NOTES TO FINANCIAL STATEMENTS
                (Dollars in Thousands, except per share amounts)

Note 1.  Organization

    Health  and  Retirement  Properties  Trust  (formerly  known as  Health  and
Rehabilitation  Properties  Trust), a Maryland real estate investment trust (the
"Company"),   was  organized  on  October  9,  1986.  The  Company   invests  in
income-producing  real  estate,  primarily  retirement  housing  and health care
related properties.  As of December 31, 1995, the Company has investments in 159
properties  located in 28 states.  The  properties  include 121  long-term  care
facilities, 22 retirement and assisted living communities, 12 nursing homes with
subacute services and four medical office buildings and clinics. In addition, at
December  31,  1995,  the Company  had a 32% equity  investment  in  Hospitality
Properties Trust ("HPT"). HPT owns 37 hotels in 20 states.

    The Company is dependent upon its lessees' and  mortgagors'  compliance with
regulations within the health care industry. Future changes to these regulations
may affect the health care industry, the Company's lessees and mortgagors and as
a result the Company.

Note 2.  Summary of Significant Accounting Policies

     Basis  of  Presentation.  The  Company's  investment  in 50% or less  owned
companies is accounted for using the equity method.

    Real Estate  Properties and Mortgages.  Real estate properties and mortgages
are recorded at cost. Depreciation is provided for on a straight-line basis over
the  estimated  useful  lives  ranging  up to 40  years.  If the  estimated  net
realizable  value of an investment is less than the carrying value, an allowance
for possible investment loss is established. The determination of net realizable
value includes  consideration of many factors including income to be earned from
the investment, holding costs, estimated selling prices, and prevailing economic
conditions. In March 1995, the FASB issued Statement No. 121, Accounting for the
Impairment of Long Lived Assets.  The Company has adopted this statement and the
effect of adoption is not material.

    Cash  and Cash  Equivalents.  Cash,  over-night  repurchase  agreements  and
short-term  investments  with  maturities of three months or less at the date of
purchase are carried at cost plus accrued interest.

    Deferred  Interest  and Finance  Costs.  Costs  incurred  to secure  certain
borrowings  are  capitalized  and amortized  over the terms of their  respective
loans.

    Interest Rate Hedging  Arrangements.  The Company  enters into interest rate
hedging  arrangements  to limit its exposure to increasing  interest  rates with
respect to its bank  borrowings  and notes  payable.  Their cost is  included in
interest  expense ratably over the terms of the respective  agreements.  Amounts
receivable  from hedging  arrangements  are accrued as an adjustment to interest
expense. The unamortized cost of these agreements is included in other assets.

    Revenue Recognition.  Rental income from operating leases is recognized on a
straight line basis over the life of the lease  agreements.  Interest  income is
recognized  as earned  over the terms of the real estate  mortgages.  Additional
rent and interest revenue is recognized as earned.

    Net Income Per Share.  Net income per share is computed  using the  weighted
average number of shares  outstanding during the period.  Supplemental  earnings
per share for the years ended  December  31, 1995 and 1994,  was $1.11 and $.93,
respectively,  based  on the  assumption  that the  issuance  of  shares  in the
Company's public  offerings  during 1995 and 1994, and the related  repayment of
outstanding bank borrowings, took place at the beginning of each year.

                                      F-6
<PAGE>
            
                     HEALTH AND RETIREMENT PROPERTIES TRUST
                          NOTES TO FINANCIAL STATEMENTS
                (Dollars in Thousands, except per share amounts)


     Reclassifications.  Certain  reclassifications  have been made to the prior
years' financial statements to conform with the current year's presentation.

    Federal Income Taxes.  The Company is a real estate  investment  trust under
the Internal Revenue Code of 1986, as amended.  Accordingly, the Company expects
not to be subject to federal income taxes on amounts distributed to shareholders
provided it distributes at least 95% of its real estate investment trust taxable
income and meets  certain  other  requirements  for  qualifying as a real estate
investment trust.

    Use of Estimates.  Preparation of these  financial  statements in conformity
with  generally  accepted  accounting  principles  requires  management  to make
certain  estimates and assumptions that may affect the amounts reported in these
financial  statements  and related  notes.  The actual results could differ from
these estimates.
                                  
        
Note 3.  Real Estate Properties

    During the year ended  December  31, 1995,  the Company  acquired 20 nursing
properties and three medical office  buildings for purchase  prices  aggregating
approximately  of $123,558,  in five  separate  transactions.  In addition,  the
Company provided  improvement  financing at existing properties of approximately
$5,946.  Nine of the  nursing  properties  are leased to an  affiliate  and were
acquired by the issuance of 1,777,766  shares of the  Company's  stock and cash.
Lease obligations on eleven of the nursing properties  acquired are secured by a
$3,586 cash security deposit.  The three medical office buildings are managed by
M&P Partners  Limited  Partnership  ("M&P"),  an  affiliate  of the Company.  In
February 1996, the Company acquired a medical clinic for $12,000.

    The Company  sold one nursing  property  for $24,500 and  realized a gain of
approximately $2,476. The Company received cash of $5,000 and a mortgage note of
$19,500.

    The Company's real estate properties are leased pursuant to  noncancellable,
fixed term operating leases expiring from 1997 to 2013. Generally, the Company's
leases  to  a  single  tenant  are  cross-collateralized,   cross-defaulted  and
cross-guaranteed.  The leases  generally  provide for renewal  terms at existing
rates followed by several market rate renewal terms.  The majority of the leases
are triple net leases and  generally  require  the lessee to pay  minimum  rent,
additional rent based upon increases in net patient revenues, real estate taxes,
and all operating costs associated with the leased property. Additional rent and
interest  for the years ended  December  31,  1995,  1994 and 1993 were  $3,768,
$2,768 and $2,312, respectively.

    The future  minimum lease  payments to be received by the Company during the
current terms of the leases as of December 31, 1995, are  approximately  $85,228
in 1996,  $83,836 in 1997, $83,332 in 1998, $78,876 in 1999, $77,883 in 2000 and
$642,592 thereafter.

Note 4.  Investment in Hospitality Properties Trust

    On March 24, 1995, the Company's then wholly owned subsidiary, HPT, acquired
21 Courtyard by Marriott(R) hotels for approximately $179,400. HPT's acquisition
of these  properties was  principally  funded by the Company under a demand loan
(the "HRP Loan") for approximately $163,300. The Company funded this transaction
with cash on hand and by drawing $140,000 on its revolving  credit facility.  In
August 1995, HPT completed its initial public  offering (the "IPO") of 8,350,000
shares at $25 per  share.  HPT used  proceeds  from the IPO,  in part,  to repay
amounts outstanding on the HRP Loan. Prior to the IPO, the Company's  investment
in HPT was $1,000, representing 40,000 shares. Concurrent with the completion of
the IPO, the Company  acquired an  additional  3,960,000  shares of HPT at a per
share price of $25 by cancelling  $99,000 of the HRP Loan. The remaining balance
of the HRP Loan was repaid to the Company during the fourth quarter of 1995.

    At  December  31,  1995,  the  Company  owned   4,000,000   shares  of  HPT,
representing an equity interest in HPT of  approximately  32% and a market value
of $107,000.  Since the IPO, the Company's  investment in HPT has been accounted
for using the equity  method.  Prior to the IPO,  operating  results of HPT were
included in the Company's results of operations.
Summarized financial data of HPT is as follows:

                                      F-7
<PAGE>


                     HEALTH AND RETIREMENT PROPERTIES TRUST
                          NOTES TO FINANCIAL STATEMENTS
                (Dollars in Thousands, except per share amounts)

<TABLE>
<CAPTION>
                                                                             February 7, 1995
                                                                              (inception) to
                                 December 31, 1995                          December 31, 1995
                                 -----------------                          -----------------
<S>                                 <C>            <C>                         <C>     
Real estate properties, net         $ 326,752      Revenues                     $ 23,642
Other assets, net                      12,195      Expenses                       12,293
                                    ---------                                     ------
                                    $ 338,947      Net Income                   $ 11,349
                                    =========                                   ========

Security deposit                     $ 32,900      Average shares                  4,515
                                                                                   -----
Other liabilities                       8,096      Net income per share        $    2.51
                                                                               =========
Shareholders' equity                  297,951
                                    ---------
                                    $ 338,947



Note 5.  Real Estate Mortgages and Notes Receivable, Net

</TABLE>
<TABLE>
<CAPTION>
                                                                                      December 31,
                                                                           -------------------------------
                                                                                1995            1994
                                                                                ----            ----
            <S>                                                                 <C>             <C>
            Mortgage notes receivable, net of discounts of $3,875 and
                  $5,817, respectively, and net of reserves of $1,550 in
                  1995, due January 1996 through December 2016                   $ 62,065        $ 87,443
            Mortgage note receivable due December 2010                             19,500              --
            Mortgage notes receivable due December 2016                            14,582          13,600
            Mortgage note receivable due December 2002                             12,309              --
            Mortgage note receivable due December 2010                             11,500           8,800
            Mortgage note receivable due April 2007                                11,500              --
            Mortgage note receivable due December 2016                              7,792           6,000
            Investment held for sale, sold November 1995                               --           9,947
            Collateralized note receivable due December 2016                           --           7,000
            Other collateralized notes receivable due July 1998                       494             687
            Loan to an affiliate due June 1996                                      1,565              --
                                                                                ---------       ---------
                                                                                $ 141,307       $ 133,477
                                                                                 ========        ========
</TABLE>

    At  December  31,  1995,  the  interest  rates on the  mortgages  and  notes
receivable ranged from 8.1% to 13.75% per annum.

    During 1995, the Company provided debt financing totaling $17,357 secured by
mortgages  on four  assisted  living  and  three  nursing  properties.  Existing
mortgages  secured  by six  nursing  properties  were  refinanced  for a net new
investment  of $5,404.  The Company  also  provided  improvement  financing  for
existing facilities of $1,614 and a loan to an affiliate of $1,565.

    During  1995,  the  Company  received  principal  payments  on  real  estate
mortgages  of  $1,510  and  proceeds  of  $24,597,  net of  discounts,  from the
prepayment of mortgage loans.

    The  Company  sold two  properties  for  approximately  $12,000 in cash.  At
December 31, 1994, these properties were classified as mortgages and the Company
reserved  $10,000 for the loss on the sale of the properties.  The realized loss
on the disposition was $8,450.


                                      F-8
<PAGE>
                                    
                     HEALTH AND RETIREMENT PROPERTIES TRUST
                          NOTES TO FINANCIAL STATEMENTS
                (Dollars in Thousands, except per share amounts)

Note 6.  Shareholders' Equity

    During  December  1995,  the  Company  issued  6,500,000  common  shares  of
beneficial  interest  and received net  proceeds of  approximately  $97,944.  In
January 1996, the underwriters  exercised the over-allotment  option for 475,000
shares resulting in additional net proceeds of approximately $7,196.

    Dividends per share paid by the Company for 1995,  1994 and 1993 were $1.37,
$1.32 and $1.29, respectively.

    The Company has reserved  1,000,000 shares of the Company's stock, under the
terms of the 1992 Incentive  Share Award Plan (the "Award  Plan").  During 1995,
1994 and 1993,  8,500,  11,000 and 6,000 shares,  respectively,  were granted to
officers of the  Company  and certain  employees  of HRPT  Advisors,  Inc.  (the
"Advisor"),  an  affiliate.  The three  independent  Trustees,  as part of their
annual fee, are each granted 500 common shares  annually.  The shares granted to
the Trustees vest  immediately.  The shares  granted to the officers and certain
employees of the Advisor  vest over a three year  period.  At December 31, 1995,
945,100  shares of the Company's  shares remain  reserved for issuance under the
Award Plan.

Note 7.  Commitments and Contingencies

    At December 31, 1995, the Company had total commitments  aggregating $17,833
to finance improvements to certain properties leased or mortgaged by the Company
and to purchase a medical  clinic.  The medical clinic was purchased in February
1996.

Note 8.  Transactions with Affiliates

     The Company has an agreement with the Advisor whereby the Advisor  provides
investment,  management and administrative  services to the Company. The Advisor
is owned by Gerard M.  Martin and Barry M.  Portnoy,  who also serve as Managing
Trustees of the Company. Messrs. Martin and Portnoy are directors of Horizon/CMS
Healthcare  Corporation  ("Horizon"),   principal  shareholders  of  Connecticut
Subacute Corporation ("CSC"), Connecticut Subacute Corporation II, New Hampshire
Subacute  Corporation  and  Vermont  Subacute   Corporation   (collectively  the
"Subacute  Entities")  and were  formerly  directors of Greenery  Rehabilitation
Group,  Inc.  ("Greenery"),  which merged with Horizon in 1994.  Horizon and the
Subacute Entities are lessees of the Company.  The Company has extended a $4,000
line of credit to CSC until June 30,  1996.  At  December  31,  1995,  there was
$1,565  outstanding  under this agreement.  The lease and mortgage  transactions
with the  Subacute  Entities  and  Horizon  are  based on  market  terms and are
generally   similar  to  the  Company's  lease  and  mortgage   agreements  with
unaffiliated companies.  The former president of the Company is the president of
the Subacute  Entities.  Mr. Portnoy is a partner in the law firm which provides
legal services to the Company.  The Advisor is the general partner of M&P, which
provides  management services for the Company's recently acquired medical office
buildings.

    The Advisor is  compensated  at an annual rate equal to .7% of the Company's
real  estate  investments  up to  $250  million  and  .5%  of  such  investments
thereafter.  The Advisor is entitled to an incentive fee comprised of restricted
shares of the Company's  common stock based on a formula.  Advisory fees for the
years ended  December  31, 1995,  1994 and 1993 were $5,183,  $3,839 and $2,591,
respectively. Incentive fees for the years ended December 31, 1995 and 1994 were
$580 and $239,  which  represent  approximately  35,560 and 17,400 common shares
respectively. At December 31, 1995, the Advisor owned 1,013,650 common shares.

    Amounts  resulting  from  transactions  with  affiliates   included  in  the
accompanying  statements of income,  shareholders'  equity and cash flows are as
follows:
<TABLE>
<CAPTION>
                                                                          Years Ended December 31,
                                                                 ------------------------------------------
                                                                             1995         1994        1993
                                                                            -----        -----       -----
          <S>                                                              <C>          <C>         <C>    
          Dividends paid to the Advisor                                    $ 1,383      $ 1,315     $ 1,285
          Rent from Greenery                                                    --        2,689      22,527
          Rent and interest income from Subacute Entities                   12,015        8,481       4,483
          Interest expense paid to Greenery                                     --           --         270
          Management fee paid to M&P                                            17           --          --
</TABLE>

                                      F-9
<PAGE>


                     HEALTH AND RETIREMENT PROPERTIES TRUST
                          NOTES TO FINANCIAL STATEMENTS
                (Dollars in Thousands, except per share amounts)


Note 9.  Indebtedness
<TABLE>
<CAPTION>
                                                                                            December 31,
                                                                                  -----------------------------
                                                                                      1995           1994
                                                                                      ----           ----
         <S>                                                                      <C>            <C>
         $250,000 unsecured revolving bank credit facility, due March 1998, at
               LIBOR plus a premium                                                   $  53,000  $           -
         Senior Notes, Series A, due July 1999 at LIBOR plus a premium                   75,000         75,000
         Senior Notes, Series B, due July 1999 at LIBOR plus a premium                  125,000        125,000
         Revenue Refunding Bonds, Series 1991A, due August 2010 at 7.75%                 13,950         13,950
         Revenue Refunding Bonds, Series 1991B, due August 2009 at 7.75%                  3,670          3,670
                                                                                  -------------- --------------
                                                                                        270,620        217,620
         Less unamortized discount                                                         (861)        (1,107)
                                                                                  ============== ==============
                                                                                       $269,759       $216,513
                                                                                  ============== ==============
</TABLE>

    The Revenue  Refunding Bonds are secured by a $17,802 letter of credit.  The
letter of credit is secured by a first  mortgage lien on one property with a net
book value of $35,673.  The Senior  Notes Series A and Series B may be called at
the Company's option beginning in April 1995 and July 1996, respectively.

    During 1995, the Company  increased its revolving bank credit  facility (the
"Credit Facility") to $250,000. The premiums on LIBOR borrowings range from .72%
to 1.25%. At December 31, 1995, the Company had interest rate hedging agreements
which cap interest rates on a maximum of $200,000 of borrowings under the Senior
Notes through 1997. The maximum average rates payable on such  borrowings  under
these  arrangements is 6.24% per annum. The required  principal payments for the
next five years of $200,000 are due in 1999.

    The  Company  has plans to  restructure  its  current  Credit  Facility.  In
connection  with the  restructuring,  the Company expects to recognize a loss on
the early extinguishment of debt of approximately $3,000.

Note 10.  Fair Value of Financial Instruments

    The  Company's  financial  instruments  include  cash and cash  equivalents,
mortgage notes receivable, rents receivable, an equity investment, interest rate
hedging agreements,  notes and bonds payable, accounts payable and other accrued
expenses,  and  security  deposits.  Except as  follows,  the fair  value of the
financial  instruments were not materially  different from their carrying values
at December 31, 1995.

<TABLE>
<CAPTION>
                                                              Carrying Amount                  Fair Value
             <S>                                                    <C>                        <C>      
             Real estate mortgages and notes                        $ 141,307                  $ 142,153
             Investment in HPT                                         99,959                    107,000
             Interest rate hedging agreements                           2,265                      1,144
             Notes and bonds payable                                  216,759                    217,826
             Letter of credit                                               -                        267
             Commitments                                                    -                     17,833
</TABLE>

                                      F-10
<PAGE>

    The fair  values of the real  estate  mortgages  and notes and the notes and
bonds  payable are based on estimates  using  discounted  cash flow analysis and
currently  prevailing rates. The fair value of the investment in HPT is based on
the per share  price of $26.75 at  December  31,  1995.  Interest  rate  hedging
agreements  are based on quoted market  prices.  The fair value of the letter of
credit is based on fees  currently  charged  to enter  into  similar  agreements
taking into account the remaining term and the counter party's credit  standing.
The fair value of commitment represents actual amount committed.

Note 11.  Concentration of Credit Risk

    The Company's assets are primarily  invested in income producing health care
related real estate located  throughout the United States. At December 31, 1995,
the Company's  significant  lessees,  mortgagors  and equity  investment  are as
follows:

<TABLE>
<CAPTION>
                                        Equity Investment, Notes, Mortgages and        1995 Equity Earnings, Rent and
                                              Real Estate Properties, Net                Mortgage Interest Revenue
                                       -------------------------------------------    ---------------------------------
                                                   Amount      % of Total                  Amount      % of Total
<S>                                               <C>           <C>                       <C>            <C>
     Marriott International, Inc.                 $ 314,544       33%                     $  29,482       26%
     Horizon/CMS Healthcare Corporation             117,698       12                         16,149       14
     Equity investment in HPT                        99,959       10                         12,445       11
     GranCare, Inc.                                  89,180        9                         15,408       14
     Other                                          342,241       36                         40,005       35
                                                    -------     ----                         ------       --
                                                   $963,622      100%                      $113,489      100%
                                                   ========      ===                       ========      ===
</TABLE>

Note 12.  Selected Quarterly Financial Data (Unaudited)

    The following is a summary of the unaudited  quarterly results of operations
of the Company for 1995 and 1994.  The amounts are in  thousands  except for the
per share amounts.
<TABLE>
<CAPTION>
                                                                        1995
                                               -------------------------------------------------------

                                                    First         Second         Third       Fourth
                                                   Quarter        Quarter       Quarter      Quarter
<S>                                               <C>            <C>           <C>          <C>     
Revenues                                          $ 25,992       $ 30,498      $ 28,959     $ 27,229
Income before equity in earnings of HPT and
      gain (loss) on sale of property               15,832         15,668        15,154       11,987
Equity in earnings of HPT                               --             --           898        2,221
Income before gain (loss) on sale of property       15,832         15,668        16,052       14,208
Net income                                          18,308         15,668        16,052       14,208
Per share data:
Income before equity earnings and gain
      (loss) on sale of property                       .27            .26           .26          .20
Income before gain (loss) on sale of property          .27            .26           .27          .25
Net income                                             .31            .26           .27          .25
</TABLE>

                                      F-11
<PAGE>
                     HEALTH AND RETIREMENT PROPERTIES TRUST
                          NOTES TO FINANCIAL STATEMENTS
                (Dollars in Thousands, except per share amounts)

Note 13.  Selected Quarterly Financial Data (Unaudited) - continued

<TABLE>
<CAPTION>
                                                                        1994
                                               -------------------------------------------------------

                                                     First         Second         Third        Fourth
                                                    Quarter        Quarter        Quarter      Quarter
<S>                                                <C>             <C>          <C>           <C>     
Revenues                                           $ 17,547        $ 19,916     $ 23,816      $ 25,404
Income before gain (loss) on sale of
      properties and extraordinary items             12,650          14,334       15,588        15,306
Income before extraordinary items                    16,644          14,334       15,588         5,306
Extraordinary items                                      --         (1,953)           --            --
Net income                                           16,644          12,381       15,588         5,306
Per share data:
Income before gain (loss) on sale of
      properties and extraordinary items                .28             .28          .27           .27
Income before extraordinary items                       .37             .28          .27           .09
Net income                                              .37             .24          .27           .09
</TABLE>

Note 14.  Pro Forma Information (Unaudited)

    The following unaudited condensed Pro Forma Statements of Income assumes the
transactions  described  in Notes 3, 4, 5 and 6 had  occurred on January 1, 1994
and  give  effect  to  the  Company's  borrowing  rate  throughout  the  periods
indicated.

    The  condensed  Pro Forma Balance Sheet is intended to present the financial
position of the Company as if the transactions  subsequent to December 31, 1995,
described in Notes 3 and 6 had occurred on December 31, 1995.

    These pro forma  statements are not  necessarily  indicative of the expected
results of operations or the Company's financial position for any future period.
Differences  could  result  from,  but are not limited to,  additional  property
investments,  changes in interest  rates and  changes in the debt and/or  equity
structure of the Company.

<TABLE>
<CAPTION>
Condensed Pro Forma Statements of Income (unaudited)
                                                                          Years Ended December 31,
                                                                    --------------------------------------
                                                                            1995              1994
                                                                            ----              ----
<S>                                                                    <C>                <C>      
Total revenues                                                         $ 109,038          $ 110,575
Total expenses                                                            49,342             45,736
                                                                        --------             ------
Income before equity earnings                                             59,696             64,839
Equity in earnings of HPT                                                  8,938              8,938
                                                                        --------              -----
Net income                                                             $  68,634          $  73,777
                                                                        ========            =======
Weighted average  shares outstanding                                      66,165             66,165
Net income per share                                                   $    1.04          $    1.12
                                                                        ========           ========
</TABLE>

<TABLE>
<CAPTION>
Condensed Pro Forma Balance Sheet (unaudited)
                                                                                  December 31, 1995,
<S>                                                                             <C>        
Real estate properties, net                                                     $   734,356
Real estate mortgages and notes, net                                                141,307
Investments in HPT                                                                   99,959
Other assets                                                                         43,251
                                                                                  ---------
   Total assets                                                                 $ 1,018,873
                                                                                  =========

Indebtedness                                                                    $   281,759
Other liabilities                                                                    44,326
Shareholders' equity                                                                692,788
                                                                                  ---------
    Total liabilities and shareholders' equity                                  $ 1,018,873
                                                                                  =========
</TABLE>
                                      F-12
<PAGE>


                                   SIGNATURES

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

                                      HEALTH AND RETIREMENT PROPERTIES TRUST


                                      By:/s/ David J. Hegarty
                                      David J. Hegarty
                                      President and Chief Operating Officer
                                      Dated:  March 29, 1996

       Pursuant to the requirements of the Securities Exchange Act of 1934, this
report  has  been  signed  below  by  the   following   persons,   or  by  their
attorney-in-fact, in the capacities and on the dates indicated.


Signature                        Title                            Date

/s/ David J. Hegarty             President and                 March 29, 1996
David J. Hegarty                 Chief Operating Officer


/s/ Ajay Saini                   Treasurer and                 March 29, 1996
Ajay Saini                       Chief Financial Officer


/s/Bruce M. Gans, M.D.*          Trustee                       March 29, 1996
Bruce M. Gans, M.D.


                                 Trustee
Ralph J. Watts


/s/ Justinian Manning, C.P.*     Trustee                       March 29, 1996
Rev. Justinian Manning,C.P.


                                 Trustee
Gerard M. Martin


/s/ Barry M. Portnoy*            Trustee                       March 29 ,1996
Barry M. Portnoy

*By: /s/David J. Hegarty
   Attorney-in-fact


                                      F-13
<PAGE>

                                
                                                                              
                     HEALTH AND RETIREMENT PROPERTIES TRUST
                                  SCHEDULE III
                    REAL ESTATE AND ACCUMULATED DEPRECIATION
                                December 31, 1995
                             (Dollars in thousands)
<TABLE>
<CAPTION>


                                                                          Gross Amount
                                  Initial Cost to                      Carried at Close of
                                      Company                            Period 12/31/95
                                  ----------------                 ---------------------------
                                                    Cost                                        
                                                    Capitalized                                 Accumulated             Original
                                         Building & Subsequent to         Building &            Deprecia-    Date      Construction
Location                  State   Land   Equipment  Acquisition    Land   Equipment   Total (1) tion (2)     Acquired     Date
- ------------------------- ---------------------------------------------------------------------------------- ----------------------
<S>                        <C>  <C>     <C>         <C>          <C>       <C>       <C>            <C>    <C>           <C>


Long-Term Care Facilities:
Phoenix                     AZ    $655   $2,525          $5        $655     $2,530    $3,185          $254   6/30/92       1963
Yuma                        AZ     223    2,100           4         223      2,104     2,327           208   6/30/92       1984
Yuma                        AZ     103      604           1         103        605       708            60   6/30/92       1984
Fresno                      CA     738    2,577         188         738      2,765     3,503           401  12/28/90       1968
Lancaster                   CA     601    1,859       1,029         601      2,888     3,489           353  12/28/90       1963
Newport Beach               CA   1,176    1,729       1,223       1,176      2,952     4,128           340  12/28/90       1962
Palm Springs                CA     103    1,264         982         103      2,246     2,349           245  12/28/90       1969
San Diego                   CA   1,114    1,073         480       1,114      1,553     2,667           224  12/28/90       1969
Stockton                    CA     382    2,750           4         382      2,754     3,136           273   6/30/92       1968
Tarzana                     CA   1,277      977         806       1,278      1,782     3,060           246  12/28/90       1969
Thousand Oaks               CA     622    2,522         310         622      2,832     3,454           394  12/28/90       1965
Van Nuys                    CA     716      378         225         718        601     1,319            92  12/28/90       1969
Colorado Springs            CO      23      777         184          26        958       984            39   11/1/94       1960
Grand Junction              CO       6    2,583       1,253         136      3,706     3,842           181  12/30/93       1978
Grand Junction              CO     204    3,875         279         204      4,154     4,358           256  12/30/93       1968
Lakewood                    CO     232    3,766         724         232      4,490     4,722           598  12/28/90       1972
Littleton                   CO     185    5,043         349         185      5,392     5,577           760  12/28/90       1965
Paonia                      CO     115    2,179          60         115      2,239     2,354           140  12/30/93       1981
Cheshire                    CT     520    7,380         111         520      7,491     8,011         1,723   11/1/87       1963
Killingly                   CT     240    5,360         460         240      5,820     6,060         1,455   5/15/87       1972
New Haven                   CT   1,681   14,953          94       1,681     15,047    16,728         1,657   5/11/92       1971
Waterford                   CT      86    4,714         453          87      5,166     5,253         1,339   5/15/87       1965
Willimantic                 CT     134    3,566         479         166      4,013     4,179           962   5/15/87       1965
Clarinda                    IA      77    1,453          82          77      1,535     1,612            96  12/30/93       1968
Council Bluffs              IA      50      467          40          50        507       557            31   6/4/93        1970
Council Bluffs              IA     225    2,125          16         225      2,141     2,366            37   4/1/95        1963
Glenwood                    IA      45    2,155          10          45      2,165     2,210            38   4/1/95        1964
Mediapolis                  IA      94    1,776         175          94      1,951     2,045           117  12/30/93       1973

                                      S-1

<PAGE>
<CAPTION>

                 HEALTH AND RETIREMENT PROPERTIES TRUST
                         SCHEDULE III- continued
                REAL ESTATE AND ACCUMULATED DEPRECIATION
                            December 31, 1995
                         (Dollars in thousands)



                                                                          Gross Amount
                                  Initial Cost to                      Carried at Close of
                                      Company                            Period 12/31/95
                                  ----------------                 ---------------------------
                                                    Cost                                        
                                                    Capitalized                                 Accumulated             Original
                                         Building & Subsequent to         Building &            Deprecia-    Date      Construction
Location                  State   Land   Equipment  Acquisition    Land   Equipment   Total (1) tion (2)     Acquired     Date
- ------------------------- ---------------------------------------------------------------------------------- ----------------------
<S>                        <C>  <C>     <C>         <C>          <C>       <C>        <C>           <C>    <C>           <C>
Long-Term Care Facilities-continued
Muscatine                   IA     246    4,683         348         245       5,032    5,277           307  12/30/93       1964
Pacific Junction            IA      32      368           1          32         369      401             7  04/01/95       1978
Toledo                      IA     153    2,907         246         153       3,153    3,306           193  12/30/93       1975
Winterset                   IA     111    2,099         444         111       2,543    2,654           140  12/30/93       1973
Nashville                   IL      75    2,556          80          75       2,636    2,711           377  12/28/90       1964 
Arma                        KS      47    1,953          69          47       2,022    2,069            35  04/01/95       1970
Ellinwood                   KS     130    1,420           4         130       1,424    1,554            25  04/01/95       1972
Smith Center                KS     111    2,099          86         111       2,185    2,296           136  12/30/95       1971
Topeka                      KS     110      890           8         110         898    1,008            16  04/01/95       1963
Topeka                      KS     137      913          16         137         929    1,066            16   4/1/95        1970
Topeka                      KS      18      232           7          18         239      257             4   4/1/95        1968
Oak Grove                   MO     119    1,831           1         119       1,832    1,951            32   4/1/95        1976
St. Joseph                  MO     111    1,027          32         111       1,059    1,170            67   6/4/93        1976
Tarkio                      MO     102    1,938         108         102       2,046    2,148           126  12/30/93       1970
Grand Island                NE     119    1,331          33         119       1,364    1,483            24   4/1/95        1963
Rochester                   NH     466    3,219           4         466       3,223    3,689            77   1/30/95       1972
Burlington                  NJ   1,300   11,700           1       1,300      11,701   13,001            74   9/28/95       1994
Akron                       OH     330    5,370         727         330       6,097    6,427         1,536   5/15/87       1971
Grove City                  OH     332    3,081          32         332       3,113    3,445           197   6/4/93        1965
Huron                       SD     144    3,108           4         144       3,112    3,256           305   6/30/92       1968
Sioux Falls                 SD     253    3,062           4         253       3,066    3,319           302   6/30/92       1960
Barre                       VT     261    4,530         133         389       4,535    4,924           109   1/30/95       1979
Barre                       VT     129    3,825           3         129       3,828    3,957            91   1/30/95       1972
Bennington                  VT     160    4,385           4         160       4,389    4,549           105   1/30/95       1971
Burlington                  VT     791    5,985         409         872       6,313    7,185           148   1/30/95       1968
Springfield                 VT      50      747           1          50         748      798            18   1/30/95       1976
Springfield                 VT      89    3,724         157         242       3,728    3,970            89   1/30/95       1971
St. Albans                  VT     154      710           1         154         711      865            17   1/30/95       1900

                                      S-2
<PAGE>
<CAPTION>

                 HEALTH AND RETIREMENT PROPERTIES TRUST
                        .SCHEDULE III - continued
                REAL ESTATE AND ACCUMULATED DEPRECIATION
                            December 31, 1995
                         (Dollars in thousands)



                                                                          Gross Amount
                                  Initial Cost to                      Carried at Close of
                                      Company                            Period 12/31/95
                                  ----------------                 ---------------------------
                                                    Cost                                        
                                                    Capitalized                                 Accumulated             Original
                                         Building & Subsequent to         Building &            Deprecia-    Date      Construction
Location                  State   Land   Equipment  Acquisition    Land   Equipment   Total (1) tion (2)     Acquired     Date
- ------------------------- ---------------------------------------------------------------------------------- ----------------------
<S>                        <C>  <C>    <C>         <C>         <C>       <C>        <C>           <C>      <C>            <C>
 Long-Term Care Facilities-continued
St. Johnsbury               VT      95    3,416           4          95      3,420     3,515            82    1/30/95       1978
Seattle                     WA     256    4,869          68         256      4,937     5,193           325    11/1/93       1972
Brookfield                  WI     834    3,849       7,852         834     11,701    12,535           885   12/28/90       1954
Clintonville                WI      49    1,625          88          30      1,732     1,762           244   12/28/90       1965
Clintonville                WI      14    1,695          37          14      1,732     1,746           243   12/28/90       1960
Madison                     WI     144    1,633         109         144      1,742     1,886           243   12/28/90       1920
Milwaukee                   WI     277    3,883           0         277      3,883     4,160           427    3/27/92       1969
Milwaukee                   WI     116    3,438         123         116      3,561     3,677           498   12/28/90       1960
Waukesha                    WI      68    3,452       2,232          68      5,684     5,752           578   12/28/90       1958
Laramie                     WY     191    3,632         131         191      3,763     3,954           236   12/30/93       1964
Saratoga                    WY      13    1,487         150          14      1,636     1,650            67    11/1/94       1974
Worland                     WY     132    2,503         107         132      2,610     2,742           162   12/30/93       1970
                               ----------------  ----------  -------------------------------   -----------
         Subtotal               19,896  197,705      23,890      20,408    221,083   241,491        21,082
                               ----------------  ----------  -------------------------------   -----------

Retirement and Assited Living Facilities:
Scottsdale                  AZ     979    8,807         140         990      8,936     9,926           362   5/16/94        1990
Sun City                    AZ   1,174   10,569         173       1,189     10,727    11,916           413   6/17/94        1990
Laguna Hills                CA   3,132   28,184         473       3,172     28,617    31,789           926    9/9/94        1975
Boca Raton                  FL   4,404   39,633         797       4,474     40,360    44,834         1,637   5/20/94        1994
Deerfield Beach             FL   1,664   14,972         298       1,690     15,244    16,934           618   5/16/94        1986
Ft. Myers                   FL   2,349   21,137         419       2,385     21,520    23,905           740   8/16/94        1984
Palm Harbor                 FL   3,327   29,945         595       3,379     30,488    33,867         1,236   5/16/94        1992
Port St. Lucie              FL   1,223   11,009         219       1,242     11,209    12,451           455   5/20/94        1993
Arlington Heights           IL   3,621   32,587         534       3,665     33,077    36,742         1,070    9/9/94        1986
Silver Spring               MD   3,229   29,065         786       3,301     29,779    33,080         1,085   7/25/94        1992
Huron                       SD      45      968           1          44        970     1,014            95   6/30/92        1968
Bellaire                    TX   1,223   11,010         178       1,238     11,173    12,411           453   5/16/94        1991
Arlington                   VA   1,859   16,734         295       1,885     17,003    18,888           620   7/25/94        1992
Charlottesville             VA   2,936   26,422         472       2,976     26,854    29,830         1,034   6/17/94        1991
Virginia Beach              VA     881    7,926         137         893      8,051     8,944           327   5/16/94        1990  
                               ----------------  ----------  -------------------------------   -----------
         Subtotal               32,046  288,968       5,517      32,523    294,008   326,531        11,071 
                               ----------------  ----------  -------------------------------   -----------

                                      S-3
<PAGE>
<CAPTION>


                 HEALTH AND RETIREMENT PROPERTIES TRUST
                        SCHEDULE III - continued
                REAL ESTATE AND ACCUMULATED DEPRECIATION
                            December 31, 1995
                         (Dollars in thousands)



                                                                          Gross Amount
                                  Initial Cost to                      Carried at Close of
                                      Company                            Period 12/31/95
                                  ----------------                 ---------------------------
                                                    Cost                                        
                                                    Capitalized                                 Accumulated             Original
                                         Building & Subsequent to         Building &            Deprecia-    Date      Construction
Location                  State   Land   Equipment  Acquisition    Land   Equipment   Total (1) tion (2)     Acquired     Date
- ------------------------- ---------------------------------------------------------------------------------- ----------------------
<S>                        <C>  <C>     <C>         <C>         <C>       <C>        <C>           <C>     <C>           <C>

Nursing Homes with Subacute Services:
Wallingford                 CT     557   11,043       1,023         557     12,066    12,623         3,074  12/23/86       1974
Waterbury                   CT     514   10,186         742         630     10,812    11,442         2,814  12/23/86       1971
Forestville                 CT     465    9,235       1,342         476     10,566    11,042         2,613  12/23/86       1972
Waterbury                   CT   1,003    9,023           0       1,003      9,023    10,026         1,008   5/11/92       1974
Boston                      MA   2,164   20,836       1,977       2,163     22,814    24,977         4,278    5/1/89       1968
Worchester                  MA   1,829   15,071       1,869       1,829     16,940    18,769         3,626    5/1/88       1970
Hyannis                     MA     829    7,463           0         829      7,463     8,292           834   5/11/92       1972
Middleboro                  MA   1,771   15,752           0       1,771     15,752    17,523         1,741   5/11/92       1975
North Andover               MA   1,448   11,049           0       1,448     11,049    12,497         1,234   5/11/92       1985
Canonsburg                  PA   1,499   13,493         606       1,518     14,080    15,598         2,037    3/1/91 
                               ----------------  ----------  -------------------------------   -----------
         Subtotal               12,079  123,151       7,559       12,224   130,565   142,789        23,259                 1985 
                               ----------------  ----------  -------------------------------   -----------

Medical Office Buildings and Clinics:
Boston                      MA   3,378   30,397          42       3,378     30,439    33,817           222   9/28/95       1985
Boston                      MA   1,447   13,028          17       1,447     13,045    14,492            95   9/28/95       1993
Boston                      MA   1,500   13,500         164       1,500     13,664    15,164            14  12/18/95       1988
Sacramento                  CA     644    3,206          77         644      3,283     3,927           112   8/30/94       1984
                               ----------------  ----------  -------------------------------    ----------  
         Subtotal                6,969   60,131         300       6,969     60,431    67,400           443
                               ----------------  ----------  -------------------------------    ----------

Total Real Estate              $70,990 $669,955     $37,266     $72,124   $706,087  $778,211       $55,855
                               ================  ==========  ===============================    ==========
<FN>
  
(1) Aggregate cost for federal income tax purposes is approximately $751,965.
(2) Depreciation is provided for on buildings and improvements  ranging up to 40
years, equipment ranging up to 12 years.
<FN>
</TABLE>
                                      S-4

<PAGE>



                     HEALTH AND RETIREMENT PROPERTIES TRUST
                            SCHEDULE III - continued
                    REAL ESTATE AND ACCUMULATED DEPRECIATION
                                December 31, 1995
                             (Dollars in thousands)
<TABLE>
<CAPTION>



                                                                            Real Estate and             Accumulated
                                                                                Equipment               Depreciation
                                                                             --------------             ------------
  <S>                                                                         <C>                       <C>

   Balance at January 1, 1993                                                   $337,076                  $26,194
       Additions                                                                  47,735                    8,775
                                                                              ----------                ---------
   Balance at December 31, 1993                                                  384,811                   34,969
       Additions                                                                 341,610                   13,594
       Disposals                                                                (53,338)                   (8,993)
                                                                              ----------                ---------
   Balance at December 31, 1994                                                  673,083                   39,570
       Additions                                                                 309,853                   21,047
       Disposals                                                                (24,376)                   (2,352)
       Real estate investments of Hospitality Properties Trust                 (180,349)                   (2,410)
                                                                              ----------                ---------
                                                                   
   Balance at December 31, 1995                                                 $778,211                  $55,855
                                                                              ==========                =========

</TABLE>

                                      S-5

<PAGE>



                     HEALTH AND RETIREMENT PROPERTIES TRUST
                                   SCHEDULE IV
                          MORTGAGE LOANS ON REAL ESTATE
                                December 31, 1995
                             (Dollars in thousands)
<TABLE>
<CAPTION>


                                                                                                                Principal Amount of
                                                                                                         (1)     Loans Subject to
                                     Final                                              Face          Carry        Delinquent
                     Interest      Maturity                                            Value of       Value of     Principal
    Location           Rate          Date       Periodic Payment Terms                 Mortgage       Mortgage     or Interest
    --------        ---------     -----------   ----------------------                 --------       --------     -----------
<S>                  <C>          <C>          <C>                                    <C>            <C>              <C>




FARMINGTON, MI        11.50%       12/31/00     Interest only, principal and           $4,300          $4,300
                                                interest starting in 1996,                                                  --
                                                payable monthly in arrears. $4.1
                                                million due at maturity

HOWELL, MI            11.50%       12/31/00     Interest only, principal and            5,100           5,100
                                                interest starting in 1996,                                                  --
                                                payable monthly in arrears. $4.9
                                                million due at maturity

MEDINA, OH            10.13%         2/1/98     Principal & interest  payable           5,942           5,675               --
                                                monthly in arrears.  $5.7                                                        
                                                million due at maturity.

AINSWORTH, NE          9.00%       12/31/16    Interest only, principal and             7,792           7,792
ASHLAND, NE                                    interest starting in 1996,
GRETNA, NE                                     payable monthly in arrears. $2.0
WAVERLY, NE                                    million due at maturity.
SUTHERLAND, NE
BLUE HILL, NE
CENTRAL CITY, NE

MILWAUKEE, WI         11.50%       12/31/10    Interest only, principal and            11,500           11,500              --
PEWAUKEE, WI                                   interest starting in 1997,                                                   
                                               payable monthly in arrears.
                                               $9.6 million due at maturity.


                                      S-6
<PAGE>
<CAPTION>


                  HEALTH AND RETIREMENT PROPERTIES TRUST
                          SCHEDULE IV - continued
                       MORTGAGE LOANS ON REAL ESTATE
                             December 31, 1995
                          (Dollars in thousands)

                                                                                                                                
                                                                                                                Principal Amount of
                                                                                                         (1)     Loans Subject to
                                     Final                                              Face          Carry        Delinquent
                     Interest      Maturity                                            Value of       Value of      Principal
    Location           Rate          Date       Periodic Payment Terms                 Mortgage       Mortgage     or Interest
    --------        ---------     -----------   ----------------------                 --------       --------     -----------
<S>                  <C>          <C>          <C>                                    <C>            <C>              <C>

MARION, NC            11.35%        4/30/07     Interest only, principal and           11,500          11,500
KING, NC                                        interest starting in 1997,                                                  --
ABERDEEN, NC                                    payable monthly in arrears.
NEW BERN, NC                                    $9.6 million due at maturity.

TORRANCE, CA          10.00%       12/31/02     Interest only, principal and           12,309          12,309
TORRANCE, CA                                    interest starting in 1997,                                                  --
ANAHEIM, CA                                     payable monthly in arrears.
                                                $11.5 million due at maturity

CANON CITY, CO       11.50%        12/31/16     Interest only, principal and           14,582          14,582               --
COLORADO SPRINGS, CO                            interest starting in 1996,                                                     
DELTA, CO                                       payable monthly in arrears. $5.4
                                                million due at maturity.


SLIDELL, LA          11.00%        12/31/10     Interest only, principal and           19,500          19,500               --    
                                                interest starting in 1996,                                                       
                                                payable monthly in arrears.
                                                $13.8 million due at maturity.

30 MORTGAGES     8.10%-13.75%    4/96-12/16     Interest only or principal and         52,148          46,990            4,105
                                                interest payable monthly in
                                                arrears
                                                                                  ------------------------------------------------

                                                                   TOTAL            $ 144,673       $ 139,248         $   4,105
                                                                                  ================================================
<FN>

   (1) Also represents cost for federal income tax purposes.
</FN>
</TABLE>

                                      S-7


<PAGE>



                     HEALTH AND RETIREMENT PROPERTIES TRUST
                             SCHEDULE IV- continued
                          MORTGAGE LOANS ON REAL ESTATE
                                December 31, 1995
                             (Dollars in thousands)

Reconciliation  of the carrying amount of mortgage loans at the beginning of the
period:

Balance at January 1, 1993                                    $    47,173

     New mortgage loans.................................          133,939
     Collections of principal...........................          (33,827)
     Amortization of discounts..........................              965
                                                            -------------------
Balance at December 31, 1993............................          148,250

     New mortgage loans.................................           11,772
     Collections of principal...........................          (48,775)
     Amortization of discounts..........................            4,597
     Reclassification of real estate investment.........            9,947
                                                            -------------------
Balance at December 31, 1994............................          125,791

     New mortgage loans.................................           40,064
     Collection of principal............................          (28,560)
     Amortization of discounts..........................            1,953
                                                            ===================
Balance at December 31, 1995............................      $   139,248
                                                                       

                                      S-8







                     HEALTH AND RETIREMENT PROPERTIES TRUST

                                  EXHIBIT 12.1
                    Computation of Earnings to Fixed Charges
                             (dollars in thousands)


                                           Years Ended December 31,
                                        ----------------------------

Earnings                         1991      1992      1993      1994       1995
                                 ----      ----      ----      ----       ----
Income before gain on
   sale of properties and
   extraordinary items         $22,079   $27,243   $37,738   $57,878   $61,760
Adjustment for fixed charges    12,305    10,419     6,529    10,096    26,218
                               -------   -------   -------   -------   -------
  Total Earnings               $34,384   $37,662   $44,267   $67,974   $87,978

Fixed Charges:
Interest expense               $11,741   $ 9,466   $ 6,217   $ 8,965   $24,274
Amortization                       564       953       312     1,131     1,944
                               -------   -------   -------   -------   -------
  Total Fixed Charges          $12,305   $10,419   $ 6,529   $10,096   $26,218

Ratio of Earnings to
   Fixed Charges                  2.8x      3.6x      6.8x      6.7x      3.4x




                                                                  Exhibit 23.1

                    CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS



As independent  public  accountants,  we hereby consent to the  incorporation by
reference  of  our  report  dated   February  16,  1996   included  in  Marriott
International, Inc.'s annual report on Form 10-K for the year ended December 29,
1995 (File No. 1-12188) in Health and Retirement  Properties  Trust's Form 10-K,
and into Health and Retirement  Properties Trust's previously filed Registration
Statements  File Nos.  33-53173 and 33-62135,  and to all references to our Firm
included in these registration statements.


                                                     /s/ Arthur Andersen LLP

                                                     ARTHUR ANDERSEN LLP


Washington, D.C.
March 29, 1996




                                                                  Exhibit 23.2

                         Consent of Independent Auditors


We  consent  to  the  incorporation  by  reference  in  Amendment  No.  1 to the
Registration  Statement  (Form  S-3 No.  33-53173) of  Health  and  Retirement
Properties Trust and in the related  Prospectus and in  Posteffective  Amendment
No. 1 to the  Registration  Statement  (Form S-3 No.  33-62135)  of  Health  and
Retirement  Properties  Trust and in the related  Prospectus of our report dated
February 9, 1996,  with respect to the  financial  statements  and  schedules of
Health and  Retirement  Properties  Trust  included in this Annual  Report (Form
10-K) for the year ended December 31, 1995.


                                             /s/ Ernst & Young LLP

                                             ERNST & YOUNG LLP



Boston, Massachusetts
March 26, 1996


                                                                 Exhibit 24.1

                                POWER OF ATTORNEY

     The undersigned  Officers and Trustees of Health and Retirement  Properties
Trust hereby severally constitute David J. Hegarty, Ajay Saini, Gerard M. Martin
and Barry M.  Portnoy,  and each of them, to sign for us and in our names in the
capacities  indicated  below, the Annual Report on Form 10-K herewith filed with
the Securities  and Exchange  Commission,  and any and all  amendments  thereto,
hereby ratifying and confirming our signatures as they may be signed by our said
attorneys to the Annual  Report on Form 10-K and any and all  amendments  to the
Annual Report on Form 10-K.

     Witness our hands and seals on the dates set forth below.


Signature                           Title                      Date
- ---------                           -----                      ----

/s/David J. Hegarty             President and Chief        March 29, 1996
David J. Hegarty                Operating Officer



/s/Ajay Saini                   Treasurer and              March 29, 1996
Ajay Saini                      Financial Officer



/s/Bruce M. Gans, M.D.          Trustee                    March 27, 1996
Bruce M. Gans, M.D.



/s/Justinian Manning, C.P.      Trustee                    March 27, 1996
Rev. Justinian Manning,
C.P.


                                Trustee                    March 29, 1996
Ralph J. Watts



                                Trustee                    March 29, 1996
Gerard M. Martin



/s/ Barry M. Portnoy            Trustee                    March 29, 1996
Barry M. Portnoy





<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
This  schedule  contains  summary  financial   information  extracted  from  the
financial  statements of Health and  Retirement  Properties  Trust for the years
ended  December  31, 1995 and is  qualified in its entirety by reference to such
financial statements.
</LEGEND>
<MULTIPLIER> 1,000
<CURRENCY> US DOLLARS
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1995
<PERIOD-START>                             JAN-01-1995
<PERIOD-END>                               DEC-31-1995
<EXCHANGE-RATE>                                      1
<CASH>                                          18,640
<SECURITIES>                                         0
<RECEIVABLES>                                    7,895
<ALLOWANCES>                                         0
<INVENTORY>                                          0
<CURRENT-ASSETS>                                     0
<PP&E>                                         778,211
<DEPRECIATION>                                  55,855
<TOTAL-ASSETS>                                 999,677
<CURRENT-LIABILITIES>                                0
<BONDS>                                        269,759
                                0
                                          0
<COMMON>                                           657
<OTHER-SE>                                     684,935
<TOTAL-LIABILITY-AND-EQUITY>                   999,677
<SALES>                                              0
<TOTAL-REVENUES>                               112,678
<CGS>                                                0
<TOTAL-COSTS>                                   54,037
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                              24,274
<INCOME-PRETAX>                                 64,236
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                             64,236
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    64,236
<EPS-PRIMARY>                                     1.08
<EPS-DILUTED>                                     1.08
        

</TABLE>


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