MOA HOSPITALITY INC
10-K, 1998-04-15
HOTELS & MOTELS
Previous: CHADMOORE WIRELESS GROUP INC, 10KSB, 1998-04-15
Next: CONMED CORP, S-4, 1998-04-15



                                 UNITED STATES
                      SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C. 20549
                            ______________________

                                  FORM 10-K

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

                       For the fiscal year ended December 31, 1997.
                                       or

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

             For the transition period from ____________ to ____________

                           Commission File Number: 33-78866
                                 ______________________

                                  MOA HOSPITALITY, INC.
                (Exact name of registrant as specified in its charter)

                  Delaware                                     33-0166914
      (State or other jurisdiction of                       (I.R.S. Employer
       incorporation or organization)                       Identification No.)

    701 Lee Street, Suite 1000, Des Plaines, Illinois            60016
       (Address of principal executive offices)                (Zip Code)

    Registrant's telephone number, including area code      (847) 803-1200

         Securities registered pursuant to Section 12(b) of the Act:  NONE
         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.
                                                                              
                                                           [X] Yes    [  ] 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]

       Indicate by check mark whether the registrant has filed all documents
and reports required to be filed by Sections 12, 13 or 15(d) of the Securities 
Exchange Act of 1934 subsequent to the distribution of securities under a plan 
confirmed by a court.
                                                                              
                                                           [X] Yes    [  ] No

       Number of shares of Common Stock, $.01 par value outstanding as of
March 13, 1998:  800,000


<PAGE>
 

 


                                     INDEX TO FORM 10-K                    


                                                                         Page
                                        Part I                                  

Item 1.            Business ...........................................   3

Item 2.            Properties .........................................   8

Item 3.            Legal Proceedings ..................................  14

Item 4.            Submission of Matters to a Vote of Security Holders.  14

                                        Part II 

Item 5.            Market for Registrant's Common Equity and Related 
                      Stockholder Matters .............................  14

Item 6.            Selected Financial Data ............................  15

Item 7.            Management's Discussion and Analysis of Financial 
                      Condition and Results of Operations .............  17

Item 8.            Financial Statements and Supplementary Data ........  27

Item 9.            Changes in and Disagreements with Accountants on 
                      Accounting and Financial Disclosure .............  27

                                        Part III         

Item 10.           Directors and Executive Officers of the Registrant .  28

Item 11.           Executive Compensation .............................  31

Item 12.           Security Ownership of Certain Beneficial Owners and 
                      Management ......................................  33

Item 13.           Certain Relationships and Related Transactions .....  33

                                       Part IV   

Item 14.           Exhibits, Financial Statement Schedules, and Reports 
                      on Form 8-K .....................................  34

Signatures                                                                     

<PAGE>

                                   PART I


ITEM 1.  BUSINESS

 General

         MOA Hospitality, Inc. and its subsidiaries ("MOA" or the "Company"), 
formerly known as Motels of America, Inc., is a leading owner and operator of 
national brand affiliated limited service lodging facilities in the United 
States.  As of December 31, 1997, the Company, directly and through 
subsidiaries, operated 138 lodging facilities located in 37 states with a total 
of 11,385 rooms.  In March 1998, MOA sold a lodging facility resulting in the 
Company owning and operating 137 lodging facilities located in 37 states with a 
total of 11,336 rooms as of March 20, 1998.  The Company's largest 
concentrations of lodging facilities are located in the States of Georgia and 
Illinois with 13 lodging facilities each.  The Company derives less than 8% of 
its revenues from lodging facilities located in either the states of Georgia or 
Illinois.  The Company operates 133 of its lodging facilities pursuant to 
franchise or license agreements with the following national brands:  Best 
Western, Comfort Inn, Day's Inn, Holiday Inn Express, Howard Johnson, Microtel, 
Ramada, Ltd., Shoney's Inn, Super 8, Travelodge and Villager Lodge.  By 
affiliating its lodging facilities with national brands, MOA benefits by 
receiving national brand name recognition, national advertising exposure, 
central reservation services, exposure in published travel directories, group 
tour generated business and other professional services which could not be 
duplicated by the Company on a cost-effective basis for its lodging facilities.

         The Company was incorporated in 1986 under the laws of the State of 
Delaware to continue the business commenced by its predecessors in 1982.  The 
Company's principal executive offices are located at 701 Lee Street, Suite 
1000, Des Plaines, Illinois 60016, telephone (847) 803-1200.

 Recent History

         Since January 1, 1994, the Company has increased the number of its 
lodging properties from 83 properties to 138 properties at December 31, 1997.  
This growth was accomplished through acquisitions and development funded 
through borrowings and internally generated funds.  A summary of the 
significant transactions which provided this growth is as follows: 

         In April 1994, the company in two separate but concurrent 
transactions acquired twenty four lodging facilities for approximately $74 
million consisting of cash of $59 million and the assumption of $15 million in 
mortgage debt.  Funding for the transactions was through an $80 million 
principal amount public offering of 12% Senior Subordinated Notes due 2004, 
Series B (the "Notes").  In conjunction with this offering the Company issued 
80,000 shares of common stock to the holders of the Notes for no additional 
consideration. During the May through December 1994 period, the Company 
acquired in a series of transactions an additional seventeen lodging 
facilities for approximately $34.1 million of cash and the assumption of $4.5 
million of mortgage debt.  In October 1994, the Company, entered into a two-
year $100 million secured line of credit facility (the "NACC credit line") 
with Nomura Asset Capital Corporation ("NACC") to provide funding for 
acquisitions and related expenses (including refurbishment costs). 

<PAGE>

         In September 1995, the Company and NACC entered into a financing 
transaction (the "Secured Financing") involving the formation of Motels of 
America, L.L.C., a limited liability company wholly owned by MOA ("MOA LLC").  
MOA and its subsidiaries transferred 93 lodging facilities to MOA LLC and MOA 
LLC borrowed on a secured basis $158.8 million from NACC.  Proceeds of the 
Secured Financing were used to repay existing indebtedness of approximately 
$142.2 million (including outstanding indebtedness under the NACC credit line) 
and for general corporate purposes.  During 1996, ownership of MOA LLC was 
transferred from MOA to two of its wholly owned subsidiaries.
 
         In January 1996, the Company acquired nineteen lodging facilities 
from Forte USA, Inc., a subsidiary of Forte Hotels, Inc., for approximately 
$35.5 million in cash which was financed by $30.9 million of borrowings under 
the NACC credit line and from other unaffiliated sources.  During 1996, the 
Company, in a series of transactions, sold eleven motel properties for $15.8 
million in net cash proceeds and $6.3 million in mortgage and other notes 
receivable. In November 1996, the Company completed two separate financing 
transactions with CS First Boston Corporation ("CSFB") pursuant to which the 
Company borrowed approximately $37.2 million.  Approximately $29.8 million of 
the proceeds were utilized to repay the entire outstanding borrowings under 
the NACC credit line; $1.6 million of the proceeds were utilized toward a 
partial paydown of the certain borrowings; and the remaining net proceeds were 
retained for general corporate purposes. The CSFB borrowings are evidenced by 
notes which mature on November 1, 1998 and are secured by first mortgages on 
nineteen of the Company's motel properties and a pledge of the stock of one of 
the Company's subsidiaries. 

         In 1997, an affiliate of the Company was formed for the sole purpose 
of constructing lodging properties to be acquired by a subsidiary of the 
Company upon completion at cost.  Such affiliate develops the lodging 
properties from its own funds, payments from the Company on account to be 
applied towards the purchase price and the proceeds of a $20,000,000 
revolving construction loan facility arranged by the affiliate.  In connection 
with such construction loan facility, the Company has guaranteed completion of 
the construction of each property and the subsidiary acquiring the properties 
has guaranteed the construction loan facility to a maximum of $10,000,000.  In 
1997, five (5) such properties were acquired for $12,900,000 of which 
$7,800,000 was funded form a $150,000,000 secured loan facility between the 
subsidiary acquiring the properties and CS First Boston.  This facility 
provides, among other things for interest computed at a rate based upon the 
thirty (30) day LIBOR rate plus 300 basis points, monthly principal and 
interest payments at an 11.5% per annum constant, and repayment in full of 
each funding made pursuant to the facility forty-two (42) months after the 
date of each such funding.  In addition, the Company has pledged its interest 
in a wholly owned subsidiary to secure up to $20,000,000 of borrowing under 
the facility.  As of March 20, 1998, seven additional properties were under 
construction and management anticipates approximately $19,000,000 will be 
expended to purchase these lodging facilities upon completion.  Payments from 
the Company on account to be applied towards the future purchases amounted to 
$1,841,000 at December 31, 1997. Interest earned by the Company on such payments
in 1997 equaled $558,000.

         During 1997, in separate transactions, the Company sold two 
properties for an aggregate of $3.9 million consisting of cash in the amount 
of $0.1 million, a mortgage note receivable in the amount of $1.0 million and 
the buyer's assumption of a mortgage note in the amount of $2.3 million.  The 
Company remains contingently liable on the note, $2.3 million, in the event 
the purchaser does not perform under its obligations. 

<PAGE>

         In March 1998, the Company sold one of its motels pursuant to a 
condemnation related to a highway reconfiguration project for approximately 
$1.6 million in cash and realized an approximate $0.5  million gain. 

 Industry and Competition

         The United States lodging industry is generally comprised of two 
sectors:  full-service facilities and limited-service facilities.  Full-
service lodging facilities generally have more extensive common areas 
(including restaurants, lounges and extensive meeting room facilities), offer 
more services such as bell service and room service, and tend to be larger in 
terms of number of rooms than limited-service facilities.  MOA's properties 
are principally limited-service type lodging facilities.  The United States 
lodging industry is also categorized into five general price segments (based 
on relative pricing in local markets): luxury, upscale, mid-price, economy, 
and budget.  MOA's properties predominately fall into the economy segment with 
a small percentage represented in both the mid-price and budget segments.  
Industry estimates indicate that there are over 23,000 lodging facilities 
within the mid-price, economy and budget segments.  The United States lodging 
industry is also generally considered to be relatively fragmented in terms of 
ownership.  This combination of a large number of competitive lodging 
facilities and limited concentration of ownership makes the segment in which 
MOA's lodging facilities compete very competitive. 

         Generally, each of the Company's lodging facilities competes within 
its local market with several national and regional brand affiliated lodging 
facilities along with many independent competitive lodging facilities.  Some 
of the more recognizable brands with which the Company's lodging facilities 
compete either directly or indirectly include:  Budgetel Inns, Comfort Inns, 
Day's Inns, Fairfield Inns, Hampton Inns, Holiday Inn Express, LaQuinta Inns, 
Motel 6, Ramada, Ltd., Red Roof Inns, Super 8 Motels and Travelodge.  
Distinguishing characteristics among competitive lodging facilities include:  
convenience of location, degree of curb appeal, reasonableness of room rates, 
and in particular with repeat customers the quality and cleanliness of room 
accommodations and the level of service. 

         The Company competes with other lodging facilities for a wide 
spectrum of business and leisure travelers who desire consistency in the 
quality of their accommodations and demand reasonable prices.  They tend to be 
value conscious consumers consisting of:  construction workers, sales people, 
technicians, senior citizens, government and military employees, and vacation 
travelers.  Due to the nature and location of the Company's lodging 
facilities, the Company does not experience any significant degree of advance 
bookings typical with many resort facilities nor does any one customer 
represent a significant portion of the Company's revenues. 

         The lodging industry has seen a significant increase in the 
construction of new lodging facilities over the course of the past few years.  
Management believes this increase is a result of the relative strength of the 
Nation's economy which in turn has resulted in greater travel and stronger 
operating performance of lodging facilities in general.  Management also 
believes the increase in new construction has been facilitated by an increased 
availability of financing for such projects and a relatively favorable 
interest rate environment.  Based on the Company's internally prepared annual 
surveys of new supply entering the markets in which it competes, the 
percentage increase in new supply in such markets appears to have peaked in 
1996 with a slightly lower percentage increase experienced in 1997 and an even 
lower percentage of known and rumored new supply identified for 1998.   
Management believes this increase in new supply of lodging facilities has 
negatively affected the occupancy rate at its lodging facilities.  Other than 
various independent and small chain affiliated lodging facilities, Hampton 
Inns, Holiday Express Inns and Fairfield Inns represent the national brands 
with the most new rooms being built in the markets in which the Company's 
lodging facilities compete.  These national brands tend to have higher average 
daily rates than the Company's lodging facilities which the Company believes 
has allowed it and its direct competitors to continue to raise average daily 
rates at a rate in excess of the underlying national inflation rate.

<PAGE>

         Demand for the Company's lodging facilities is affected by normally 
recurring seasonal patterns.  Demand for the Company's lodging facilities is 
generally highest during the months of June, July and August and lowest during 
the months of December, January and February.  As is the case for the lodging 
industry in general, demand for the Company's lodging facilities may be 
affected by weather, national and regional economic conditions, government 
regulations, changes in travel patterns, construction of new lodging 
facilities, changes in the degree of competition from existing lodging 
facilities and other factors.  Management believes the much publicized weather 
affect of El Nino began negatively impacting the occupancy of its properties 
located in the Southeast during the fourth quarter. 

 Ownership Structure

         At December 31, 1997, the Company had 100% ownership interest, either 
directly or through subsidiaries, in 136 of the 138 lodging facilities it 
operated.  Due to the divesture of a property in the first quarter, these 
numbers are reduced by one as of March 20, 1998.  The Company was a general 
partner with ownership interests of 30% and 50% in two individual limited 
partnerships each of which owned one lodging facility as its principal asset.  
These partially owned lodging facilities have been consolidated for financial 
reporting purposes due to the management and control which the Company 
possesses.

 Franchise and License Agreements

         The Company operates 133 of its lodging facilities pursuant to 
franchise or license agreements.  Eighty-seven of these agreements are with 
Super 8 Motels, Inc.  The franchise fees (including royalties, and 
contributions to advertising and media funds) range from 6% to 7% of room 
revenues.  Under the Super 8 franchise agreements, the franchiser is obligated 
to:  provide certain standardized training programs; publish a travel 
directory with information pertaining to all Super 8 motels; maintain an 
advertising and reservation fund to be administered by the franchiser for 
advertising and promotion; inspect the motels to assure satisfaction of Super 
8 specifications and maintain availability of corporate officers and employees 
for consultation concerning motel operations.  The obligations of the 
franchisee include, among other things, maintaining the motel in a manner that 
satisfies Super 8 quality assurance standards and compliance with Super 8 
rules of operations. 

         The Super 8 franchise agreements have an initial 20-year term which, 
for the Company, results in various ending dates through 2017.  The agreements 
continue thereafter on a year-by-year basis unless terminated by either party 
upon nine months notice.  The agreements provide a negotiated area of 
geographic protection within which the franchiser is prohibited from 
franchising another Super 8 motel. 

<PAGE>

         The Company has forty-six franchise or license agreements with other 
franchisers or licensees.  These agreements, which have various terms with 
ending dates through 2017, generally provide similar benefits and obligations 
as the Super 8 franchise agreements.  Not all of franchise and license 
agreements for the non Super 8 brands provide for a specific area of 
geographic protection in which case, they generally rely on an impact policy 
to determine if another lodging facility with the same brand affiliation could 
be located within a particular market. 

         The Company has four standard license agreements with Best Western 
International.  These agreements provide for an annual renewal.

 Operations

         The Company believes the ownership and management of its properties 
gives it certain competitive advantages over third party managed properties 
with which it competes by being able to control all aspects of a lodging 
facility's operations and expenditures to maintain such facilities.  The 
Company also believes it has certain competitive advantages over chain owned 
and operated properties because as long as the Company meets a franchisor's 
minimum requirements it can tailor the services and product offering of 
individual facilities without concerning itself with national consistency. 

         Management of the Company's lodging facilities is coordinated from 
the Company's corporate offices in Des Plaines, Illinois.  During 1997, the 
Company undertook a reorganization of its management infrastructure and 
implemented a more decentralized organization structure whereby many of the 
property management support functions previously based out of the corporate 
office in Des Plaines, Illinois were moved to various regional offices which 
were established. 
  This decentralization was undertaken in order to enhance the Company's 
responsiveness, efficiency and control with respect to the day-by-day 
operations of its properties.  In conjunction with this reorganization, the 
Company recorded a charge in the amount of $750,000 to cover the cost of 
restructuring. 
 The regional offices are located in Independence, Missouri, Indianapolis, 
Indiana, Marietta, Georgia and Salt Lake City, Utah.  Day-to-day management, 
facility renovation, human resources and training, purchasing of operating 
supplies and sales and marketing are principally directed from the regional 
offices.  The executive level functions as well as accounting and construction 
continue to be centralized in Des Plaines, Illinois.

         The Company has developed and conducts its own training programs which 
satisfies most franchiser training requirements.  The Company believes its 
unique training programs provide a competitive advantage in the management of 
motels over individual owner/operators which must rely on franchiser and 
industry supplied training material.

         Typically, the general manager is the only salaried position at a 
property; although, for the larger properties (generally in excess of 100 
rooms), an assistant manager and/or salesperson may be present on a salaried 
basis.  Other employees generally are employed on an hourly basis with 
staffing continually adjusted based on occupancy levels.  General managers 
generally do not reside on site because the Company believes its managers are 
more effective if they spend time away from the property and become involved 
in the communities where the properties are located.  At December 31, 1997, 
the Company employed approximately 2,300 employees including approximately 60 
full and part-time employees at the corporate office.  The employees are not 
represented by any labor unions and management believes its ongoing labor 
relations with its employees is good. 

<PAGE>

         The Company utilizes advertising and marketing programs sponsored by 
the various franchisers on both a national and regional basis.  In addition, 
the Company engages in a wide variety of sales and marketing activities at the 
local market level including extensive individual sales calls, marketing 
blitzes and involvement in local community activities such as Rotary Clubs, 
Chambers of Commerce and motel associations.  Various properties also promote 
special packages in conjunction with local attractions or events.  Billboard 
advertising represents the single largest sales and marketing expenditure 
other than contributions to franchiser sponsored advertising and media funds.  

 Regulatory Matters

         The Company is subject to environmental regulations under various 
federal, state and local laws.  Certain of these laws may require a current or 
previous owner or operator of real estate to clean up designated hazardous or 
toxic substances or petroleum product releases affecting the property.  In 
addition, the owner or operator may be held liable to a governmental entity or 
to third parties for damages or costs incurred by such parties in connection 
with the contamination. 

         Certain of the Company's lodging facilities are located on, adjacent 
to or in the vicinity of, properties, including gasoline stations, that 
contain or have contained storage tanks or that have engaged or may in the 
future engage in activities that may release petroleum products or other 
hazardous substances into the soil or groundwater. 

         While there can be no assurance that in the future the foregoing 
environmental conditions may not have a material effect on the Company, 
management is not aware of any such materially adverse impacts to the Company 
due to the existence of contaminants under or near its properties.  Except as 
described above, management is not aware of any environmental condition with 
respect to its lodging facilities that could have a material adverse impact on 
the Company's financial condition or results of operations.

         The Company's lodging facilities are subject to various other laws, 
ordinances and regulations.  The Company believes that each facility has the 
necessary permits and approvals required to enable the Company to operate its 
lodging facilities.

         The Company's lodging facilities must comply with Title III of the 
Americans With Disabilities Act (the "ADA").  Under the provisions of the ADA, 
the Company, as owner of the lodging facilities, is obligated to reasonably 
accommodate the patrons of its facilities who have physical, mental or other 
disabilities.  In addition, the Company is obligated to ensure that alterations 
to its lodging facilities conform to the specific requirements of the ADA 
implementing regulations.  The Company believes that it is in substantial 
compliance with all current applicable regulations with respect to 
accommodations for the disabled.

Item 2.  PROPERTIES

         The Company's lodging facilities are typically situated along 
interstate highways and in secondary markets, offering a convenient lodging 
alternative for many prospective customers.  The facilities have an average 
size of 83 rooms, though individual properties range from 33 to 187 rooms, 
depending on location and business environment.  MOA's properties generally do 
not offer large meeting or banquet facilities, in-house restaurants, or room 
service; and most do not offer recreational facilities such as pools or 
fitness centers.  The motels do, however, typically provide free coffee, free 
local calls, remote control television, fax service, and free parking.  In 
addition, many nationally and regionally recognized restaurant chains are 
generally within close proximity of the motels. 

<PAGE>

         The Company generally owns its motels in fee simple; however, the 
underlying real property of five of the lodging facilities is subject to a 
ground lease.  Ownership of the buildings and improvements situated on such 
properties reverts to the landlord upon the expiration of the lease term.

         Most of the Company's properties were designed and built as limited 
service economy lodging facilities.  As such, they were designed to achieve 
functional efficiencies and operate at lower fixed costs than most full 
service or upscale lodging facilities.  The properties generally employ 
individual through-the-wall heating and cooling systems for each room.  This 
provides cost savings during periods of low occupancy and eliminates the need 
to have skilled maintenance personnel on the payroll.  Further, the Company's 
motels have limited public areas to maintain. 

         The Company believes that the physical condition and general 
appearance of a property have a significant impact on profitability.  MOA has 
established a strict maintenance and refurbishment program enacted to ensure 
high quality and well maintained properties.  This program seeks to maximize 
the attractiveness of the Company's rooms with prudent levels of capital 
investment. 

         MOA has made capital expenditures (exclusive of acquistions and 
development of investment properties) of $7,948,000, $9,857,000 and $7,806,000 
in 1997, 1996 and 1995, respectively.  These expenditures include not only the 
replacement of guestroom carpet and furnishings but also expenditures on 
parking lot repavement, exterior renovations and interior public area 
renovations including lobby enhancements and other revenue enhancing 
improvements such as installation of complete snack shoppe vended areas and 
guest laundry facilities.  Management believes the level of capital 
expenditures made over the past three years is in excess of often cited 
industry standards due to the improvements referred to above and as a result 
of the deferred maintenance associated with the significant number of 
properties acquired in recent years.  The following table summarizes capital 
expenditures made in 1997, 1996 and 1995 in relation to the year in which such 
properties were acquired:

<TABLE>     
<CAPTION>
                                                               
                             Capital Expenditures               Number of Rooms at Year End
                             --------------------               ---------------------------
   Property Acquired       1997         1996          1995        1997      1996      1995
   -----------------       ----         ----          ----        ----      ----      ----
   <S>                 <C>          <C>           <C>            <C>       <C>       <C>      
   Corporate Office    $  159,000   $  192,000    $  171,000     
   1993 and prior       3,072,000    5,535,000     2,150,000     5,771     5,798     5,811
   1994                 1,599,000    3,991,000     5,627,000     3,619     3,623     4,512
   1995                   188,000      139,000                     250       250
   1996                 2,930,000                                1,466
                       ----------   ----------    ----------
   Total               $7,948,000   $9,857,000    $7,948,000
                       ==========   ==========    ==========               

</TABLE> 


        The Company believes that its facilities are currently well 
maintained and conform to the Company's standards for cleanliness and 
attractiveness and intends to maintain its facilities in such condition. 
                    
<PAGE>
 

Information pertaining to the Company's 137 lodging facilities operated as of 
March 20, 1998 is set forth in the following table.  

<TABLE> 
<CAPTION>                                                          
                                                     Number              Year  
                                                      of       Year    Acquired by  
Location                         Franchise           Rooms     Built   the Company
- --------                         ---------           ------    -----   -----------
<S>                              <S>                 <C>       <C>     <C>
ALABAMA                                                                       
  Pelham.......................  Travelodge              64      1989    1996 
ARKANSAS                                                                      
  West Memphis (1).............  Super 8                 61      1989    1989
CALIFORNIA                                                                     
  Indio........................  Holiday Inn Express    126      1986    1995 
  Santa Clara..................  Days Inn               168      1984    1994
  Santa Monica.................  Best Western           122      1991    1992 
  Santa Monica (1).............  Pacific Shore          168      1966    1993 
  West Los Angeles.............  Best Western            76      1993    1994   
COLORADO                                                                     
  Longmont.....................  Super 8                 64      1989    1994 
DELAWARE                                                                      
  Newark.......................  Howard Johnson         141      1969    1996 
FLORIDA                                                                        
  Fernandina Beach.............  Shoney's               134      1985    1994
  Ft. Lauderdale...............  Travelodge             118      1987    1996
  Ft. Walton Beach.............  Shoney's               102      1987    1994
  Jacksonville.................  Travelodge             119      1986    1996 
  Melbourne....................  Shoney's               119      1990    1994 
  Orlando Centroplex (1).......  Travelodge              75      1957    1996 
  Panama City..................  Super 8                 63      1986    1987 
  Pensacola....................  Super 8                 62      1985    1987 
GEORGIA                                                                   
  Brunswick....................  Super 8                 62      1986    1987 
  Cartersville.................  Super 8                 62      1986    1987 
  Columbus.....................  Super 8                 74      1985    1987  
  Douglas......................  Shoney's               100      1986    1994 
  Dublin.......................  Shoney's               100      1984    1994 
  Fitzgeral....................  Shoney's               108      1985    1994 
  Greensboro...................  Microtel                48      1997    1997 
  Hinesville...................  Shoney's               163      1976    1994 
  Macon........................  Shoney's               120      1987    1994 
  Moultrie.....................  Shoney's               100      1979    1994 
  Rome.........................  Super 8                 62      1986    1987 
  Vidalia......................  Shoney's               128      1984    1994 
  Warner Robins................  Super 8                 60      1986    1987 
IDAHO                                                                       
  Boise........................  Super 8                110      1978    1994 
  Coeur D'Alene (1)............  Super 8                 95      1983    1983 
  Lewiston.....................  Super 8                 62      1985    1985  
  Sandpoint....................  Super 8                 61      1984    1984 
ILLINOIS                                                                        
  Bloomington..................  Super 8                 61      1985    1987  
  Champaign....................  Super 8                 61      1984    1987
  Crystal Lake.................  Super 8                 59      1983    1987
  Decatur......................  Super 8                 61      1983    1987
  East Moline..................  Super 8                 63      1988    1988
  Litchfield...................  Super 8                 61      1987    1994 
  Naperville...................  Travelodge             100      1983    1996
  Okawville....................  Super 8                 40      1985    1988
  Peru.........................  Super 8                 61      1986    1987
  South Springfield............  Super 8                122      1987    1994
  Springfield..................  Super 8                 65      1985    1994
  Tuscola......................  Super 8                 64      1988    1994
  Waukegan.....................  Super 8                 61      1986    1987 
INDIANA                                                                     
  Columbus.....................  Super 8                 62      1984    1987
  Elkhart......................  Shoney's                61      1990    1994 
  Elkhart......................  Super 8                 62      1986    1989
  Indianapolis.................  Days Inn               161      1985    1994
  Muncie.......................  Days Inn                62      1990    1994
  Muncie.......................  Super 8                 63      1986    1989
  Terre Haute..................  Super 8                118      1985    1994
IOWA                                                                          
  Davenport....................  Super 8                 61      1984    1987
  Des Moines...................  Super 8                152      1985    1994
KANSAS                                                                        
  Leavenworth..................  Super 8                 60      1984    1989
  Salina.......................  Super 8                 61      1984    1989
  Topeka.......................  Super 8                 62      1984    1987   
KENTUCKY                                                                      
  Danville.....................  Super 8                 49      1987    1987
  Lexington....................  Super 8                 62      1987    1987
  Louisville...................  Super 8                100      1988    1988
  Louisville...................  Travelodge             108      1983    1996
LOUISIANA                                                                     
  Shreveport...................  Super 8                143      1986    1994
MASSACHUSETTS                                                              
  Milford......................  Days Inn                69      1997    1997
MAINE                                                                      
  Ellsworth....................  Comfort Inn             63      1993    1993
MICHIGAN                                                                   
  Battle Creek.................  Super 8                 62      1985    1987
  Detroit......................  Travelodge             122      1986    1996
  Grand Rapids.................  Super 8                 62      1986    1987
  Kalamazoo....................  Super 8                 62      1985    1987
  Muskegon.....................  Days Inn               106      1968    1993
  Muskegon.....................  Super 8                 62      1986    1987
  Saginaw......................  Super 8                 62      1985    1987
MINNESOTA                                                                  
  Hibbing......................  Super 8                 49      1993    1994
  Red Wing.....................  Super 8                 60      1987    1996
  Savage.......................  Comfort Inn             75      1982    1994
MISSISSIPPI                                                                   
  Vicksburg....................  Super 8                 62      1988    1988
MISSOURI                                                                   
  Independence.................  Super 8                 77      1983    1987
  Joplin.......................  Super 8                 50      1985    1987
  Liberty......................  Super 8                 60      1980    1987
  NW Kansas City...............  Super 8                 50      1983    1987
  St. Joseph...................  Super 8                 54      1985    1987 
  St. Louis....................  Super 8                 99      1984    1987 
  Springfield..................  Super 8                 50      1985    1987
MONTANA                                                                      
  Billings.....................  Ramada Ltd.            116      1978    1994
  Billings.....................  Super 8                115      1979    1994
  Dillon.......................  Super 8                 48      1985    1989
  Great Falls..................  Super 8                117      1978    1994
  Helena.......................  Super 8                102      1979    1988
  Kalispell....................  Super 8                 74      1984    1988
NEBRASKA                                                                   
  Fremont......................  Super 8                 43      1986    1989
NEVADA                                                                     
  Carson City..................  Super 8                 63      1985    1985
  Wendover.....................  Super 8                 74      1988    1988
NEW MEXICO                                                                  
  Las Cruces...................  Super 8                 61      1981    1987 
  Raton (1)....................  Super 8                 48      1983    1987
NEW YORK                                                                   
  East Syracuse................  Super 8                 53      1997    1997
NORTH CAROLINA                                                             
  Greensboro..................   Travelodge             108      1985    1996
  Weldon......................   Orchard Inn             49      1973    1993 
  Wilson......................   Microtel                61      1997    1997
NORTH DAKOTA                                                                    
  Bismarck....................   Super 8                 61      1976    1987
  Grand Forks.................   Super 8                 33      1983    1987
  Minot.......................   Super 8                 60      1977    1987
OHIO                                                                       
  Akron.......................   Super 8                 59      1986    1987
  Canton......................   Days Inn                61      1985    1987
  Cleveland/Beachwood.........   Travelodge             127      1980    1996
  Cleveland/Willoughby........   Travelodge             110      1984    1996
  Columbus....................   Travelodge             108      1983    1996
  St. Clairsville.............   Super 8                 62      1986    1987 
PENNSYLVANIA                                                                    
  Lancaster...................   Super 8                101      1990    1990
  York........................   Super 8                 94      1990    1990
SOUTH CAROLINA                                                                  
  Anderson.....................  Super 8                 62      1986    1987
  Camden.......................  Shoney's                84      1989    1994
  Charleston...................  Orchard Inn             89      1973    1993
  Columbia.....................  Microtel                48      1997    1997
  Columbia.....................  Travelodge             106      1985    1996
  Greenwood....................  Villager Lodge          62      1986    1987
  Hilton Head..................  Shoney's               136      1989    1994 
SOUTH DAKOTA                                                                
  Sioux Falls..................  Super 8                 95      1976    1987
TENNESSEE                                                                   
  Chattanooga..................  Best Western           124      1972    1995
  Chattanooga..................  Super 8                 73      1986    1987
  East Memphis.................  Super 8                 69      1990    1990
  Johnson City.................  Super 8                 63      1986    1987
  Knoxville....................  Super 8                137      1975    1993
  Union City...................  Super 8                 61      1989    1989
UTAH                                                                          
  Salt Lake City...............  Super 8                120      1983    1988
VIRGINIA                                                                     
  Charlottesville..............  Super 8                 65      1986    1987
  Richmond.....................  Shoney's               117      1985    1994
WASHINGTON                                                                   
  Spokane......................  Super 8                187      1982    1988
  Wenatchee....................  Orchard Inn            103      1984    1988
WISCONSIN                                                                    
  Ashland......................  Super 8                 70      1984    1988
  Janesville...................  Super 8                 48      1985    1987
  Kenosha......................  Super 8                 60      1984    1987
  Madison......................  Best Western           101      1983    1994
  Oshkosh......................  Super 8                 61      1987    1994
  Rice Lake....................  Super 8                 47      1984    1994
WYOMING                                                                     
  Cody.........................  Super 8                 64      1982    1982
  Jackson......................  Super 8                 97      1983    1983
                                                            
        Total..................                      11,336
===============================                      ======      
</TABLE>


(1)  Property is subject to a ground lease.                               

<PAGE>                      


Item 3.  LEGAL PROCEEDINGS

         The Company is involved in various legal proceedings arising in the 
ordinary course of business.  The Company does not believe that any of these 
actions, either individually or in the aggregate, will have a material adverse 
effect on the Company's business, results of operations or financial condition.


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

         No matters were submitted during the fiscal quarter ended December 
31, 1997 to a vote of the security holders of the Company. 



                                       PART II


Item 5.  MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER
                   MATTERS

         As of March 20, 1998, there were approximately 12 holders of record 
of the Company's Common Stock.  No established public trading market exists 
for the Company's common equity.  The Company has been advised that since its 
original issuance there have been a limited number of privately negotiated 
sales of the Common Stock. 

         The Company has never paid cash dividends on its Common Stock.  It is 
the Company's present intention to retain all future earnings for use in its 
business and, therefore, it does not expect to pay cash dividends on the 
Common Stock in the foreseeable future.  The declaration and payment of 
dividends on the Common Stock is restricted by the indenture relating to the 
$80 million principal amount of 12% Senior Subordinated Notes due April 15, 
2004, Series B issued by the Company in April 1994 (the "Notes") and the 
instruments relating to the Company's other indebtedness. 
 


<PAGE>

Item 6.  SELECTED FINANCIAL DATA                                               

         The following table sets forth certain consolidated financial 
information of the Company and its subsidiaries for the five fiscal years ended
December 31, 1997, which has been derived from the audited financial 
statements, with the exception of Operating Data and Same Property Data.  This 
data should be read in conjunction with the consolidated historical financial 
statements of the Company and the notes thereto included elsewhere herein.     

<TABLE>
<CAPTION> 
                                                                             Year Ended December 31,
                                                          -----------------------------------------------------------------

                                                           1993 (1)      1994 (2)      1995 (1)      1996 (1)      1997 (1) 
                                                          ----------    ----------    ----------    ----------    ---------
                                                            (dollars in thousands except Ratio, Margin and Operating Data) 
<S>                                                       <C>           <C>           <C>           <C>           <C>            
Statement of Operations Data                                                               
   Total revenues .....................................    $ 58,257     $ 87,067      $ 112,720     $ 128,271     $ 122,367 
   Costs and expenses:                                                              
      Motel operating .................................      28,625       43,245         57,353        67,344        62,333 
      Marketing and royalty fees ......................       3,874        5,900          7,643         9,606         8,905 
      Corporate general and                                                   
         administrative ...............................       3,371        4,596          5,590         6,833         7,908 
      Restructuring costs                                                    
         and impairment losses ........................          -            -             -              -          3,276 
      Depreciation and amortization(2) ................       6,609        8,569         12,618        13,995        14,985 
                                                           ---------    ---------     ----------    ----------    ---------- 
   Total direct expenses ..............................      42,479       62,310         83,204        97,778        97,407 
                                                           ---------    ---------     ----------    ----------    ---------- 
   Net operating income ...............................      15,778       24,757         29,516        30,493        24,960 
   Interest expense ...................................      11,449       20,297         27,831        31,573        31,373 
                                                           ---------    ---------     ----------    ----------    ---------- 
   Income (loss) from operations ......................       4,329        4,460          1,685        (1,080)       (6,413)
   Net income (loss) before                                                          
      extraordinary item ..............................       3,304          414          1,265           687        (3,372)
   Net income  (loss)..................................       3,796          414          1,533           687        (3,372)
   Net income (loss) before                                                                 
      extraordinary item per share ....................    $   4.63     $   0.53      $    1.58     $    0.86        ($4.21)
   Net income (loss) per share ........................        5.32     $   0.53      $    1.91     $    0.86        ($4.21)
Other Financial Data                                                                       
   Net cash provided by operating                                                     
      activities ......................................    $ 10,176     $ 10,494      $   8,144     $  13,477     $  15,947 
   Net cash used in investing activities ..............      (3,762)    (104,474)       (10,532)      (50,498)      (13,648)
   Net cash provided by (used in)                                                     
      financing activities ............................      (9,444)      98,713          7,798        35,371        (1,515)
   EBITDA(3) ..........................................      22,387       33,326         42,134        44,487        43,221
   EBITDA Margin (% of total                                                         
      revenues)(3) ....................................       38.43%       38.28%         37.38%        34.70%        35.32%
   Net operating revenue margin                                                      
      (% of total revenues) ...........................       27.08%       28.43%         26.19%        23.66%        20.40%
   Refurbishment of investment properties .............    $  3,455     $  6,818      $   7,806     $   9,857     $   7,948 
Operating Data                                                                            
   Number of motels ...................................          82          125            125           135           138 
   Number of rooms ....................................       5,781       10,551         10,573        11,317        11,385
   REVPAR(4) ..........................................    $  28.11     $  28.38      $   28.96     $   28.96     $   29.48 
   ADR(5) .............................................    $  37.67     $  37.58      $   40.25     $   40.91     $   43.43 
   Occupancy percentage(6) ............................       69.78%       70.18%         66.89%       66.25%         63.75%
Balance Sheet Data                                                                        
   Total assets .......................................    $165,694     $310,567      $ 325,151     $ 368,433     $ 362,859 
   Total debt .........................................     141,453      268,191        286,088       327,554       324,989 
   Total stockholders' equity .........................      16,326       20,745         22,279        22,966        19,594 

</TABLE>

<PAGE>

<TABLE>
<CAPTION> 
                                                                             Year Ended December 31,
                                                          -----------------------------------------------------------------

                                                           1993 (1)      1994 (2)      1995 (1)      1996 (1)      1997 (1) 
                                                          ----------    ----------    ----------    ----------    ---------
                                                                            (room revenues in thousands)    
<S>                                                       <C>           <C>           <C>           <C>           <C>  
Same Property Data:                                                                        
   76 Motels owned since                                                             
       January 1, 1993:                                                     
       Room revenues .................................    $ 48,612      $ 51,018      $  52,655     $  52,757     $  52,475 
       REVPAR(4) .....................................    $  27.31      $  28.67      $   29.55     $   28.75     $   28.71 
       ADR(5).........................................    $  36.88      $  36.45      $   38.52     $   38.92     $   40.67 
       Occupancy percentage(6) .......................       69.92%        74.25%         72.26%        71.38%        68.30%
   83 Motels owned since                                                             
       January 1, 1994:                                                     
       Room revenues .................................                  $ 58,577      $ 60,870      $ 61,217      $  62,147 
       REVPAR(4) .....................................                  $  29.37      $  30.46      $  30.67      $   31.20 
       ADR(5) ........................................                  $  37.54      $  39.73      $  40.46      $   42.66 
       Occupancy percentage(6) .......................                     72.95%        71.44%        70.30%         68.05%
   117 Motels owned since                                                            
       January 1, 1995:                                                     
       Room revenues .................................                                $ 95,704      $ 95,627      $  96,850 
       REVPAR(4)......................................                                $  29.71      $  29.61      $   30.10 
       ADR(5) ........................................                                $  40.41      $  41.04      $   43.40 
       Occupancy percentage(6) .......................                                   68.85%        67.52%         65.01% 
   119 Motels owned since                                                            
       January 1, 1996:                                                     
       Room revenues .................................                                              $ 97,143      $  98,828 
       REVPAR(4) .....................................                                              $  29.28      $   29.88 
       ADR(5) ........................................                                              $  41.01      $   43.45 
       Occupancy percentage(6) .....................                                                   66.87%         64.50% 

</TABLE>


[FN] 

(1)   Results for the years ended December 31, 1993 and 1995 include gains on 
      early extinguishment of debt, net of income taxes, of $0.5 million and 
      $0.2 million, respectively. Results for the years ended December 31, 1994 
      and 1995 include the writeoff of $3.1 million of deferred costs and the 
      recovery of $0.5 million of offering costs previously written off, 
      respectively.  The results for years ended December 31, 1995, 1996 and 
      1997 include a $0.5 million, $2.6 million and $1.1 million gain on the 
      sale of properties, respectively.  Results for the year ended December 
      31, 1997 included the recording of restructuring costs and the impairment 
      losses of $3.3 million.                                              
(2)   The Company changed its estimate of the useful life of its buildings from
      35 to 40 years in 1994.  The effect of this change decreased depreciation
      by $1,154,000 for the year ended December 31, 1994.
(3)   EBITDA represents earnings before interest expense, income taxes, 
      depreciation, amortization, minority interest, gain on sale of 
      properties, write-off (recovery) of deferred offerring costs, 
      restructuring costs and impairment losses and gain on early 
      extinguishment of debt.  EBITDA is not intended to represent cash flow 
      or any other measure of performance in accordance with GAAP.  EBITDA is 
      included herein because management believes that certain investors find 
      it to be useful tool for measuring the ability to service debt.  EBITDA 
      should not be construed by the reader as an alternative to operating 
      income (as determined in accordance with GAAP) as an indicator of the 
      Company's operating performance, or to cash flows from operating
      activities (as determined in accordance with GAAP) as a measure of 
      liquidity.
(4)   Revenue per available room (REVPAR) represents motel operating revenues 
      divided by the total number of rooms available.  Total available rooms 
      represents the number of rooms available for rent multiplied by the 
      number of days in the reported period.
(5)   The average daily room rate (ADR) represents total room revenues divided 
      by the total number of rooms occupied.
(6)   The occupancy percentage represents total rooms occupied divided by total
      available rooms.

<PAGE> 


Item 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
          RESULTS OF OPERATIONS


THIS DISCUSSION SHOULD BE READ IN CONJUNCTION WITH THE "SELECTED FINANCIAL 
DATA" AND THE AUDITED CONSOLIDATED FINANCIAL STATEMENTS OF THE COMPANY AND THE
NOTES THERETO INCLUDED ELSEWHERE HEREIN.  THE SUPPLEMENTAL HISTORICAL OPERATING
RESULTS PRESENTED BELOW FOR THE YEARS ENDED DECEMBER 31, 1997, 1996 AND 1995 
HAVE BEEN PREPARED ON THE SAME BASIS AS THE AUDITED CONSOLIDATED FINANCIAL 
STATEMENTS. 

General

         MOA operates principally in the economy limited service segment of the
lodging industry.  As a result, its average room rates tend to be lower than 
the average room rates of full service lodging facilities.  However, due to the
limited nature of the public space and ancillary services provided by limited 
service motels, the Company's expenses tend to be lower than those of full 
service lodging facilities.  The profitability of the lodging industry in 
general is significantly dependent upon room rental rates and occupancy rates. 
Due to the fixed nature of a relatively high portion of the Company's expenses,
changes in either room rates or occupancy percentages result in significant 
changes in the operating profit of the Company's motels.

Between January 1, 1995 and December 31, 1997, the Company has acquired, 
developed and sold a number of motels in various transactions summarized as 
follows:


                                                                    Number of
     Date                        Transaction                          Rooms
     ----                        -----------                        ---------
            
     September and               Purchased two motels located          250
     December 1995               in Chattanooga, TN and Indio, CA.
                                                 
     December 1995               Sold two motels located in           (260)
                                 Charlotte, NC and Augusta, GA.

     January 1996                Purchased nineteen motels           1,794
                                 located in the eastern half
                                 of the United States from
                                 Forte USA, Inc.

     January through             Purchased two motels located in       201
     March 1996                  Newark, DE and Red Wing, MN.
                                 Also purchased the land underlying
                                 one of its existing properties.

     May 1996                    Sold a motel located in              (102)
                                 Newport, KY.        

     June 1996                   Sold a motel located in               (60)
                                 Waukegan, IL.


<PAGE>
                                                                   Number of
     Date                        Transaction                       Rooms  
     ----                        -----------                       ---------
     August 1996                 Sold three motels located            (306)
                                 in York, PA and Romulus, MI.

     September 1996              Sold two motels located in            (95)
                                 Niagara Falls, NY and
                                 Pittsfield, MA.

     October 1996                Sold three motels located            (447)
                                 in West Des Moines, IA,
                                 Phoenix, AZ and Orlando, FL

     November 1996               Sold a motel located in              (223)
                                 Las Vegas, NV.                  

     January 1997                Sold a motel located in              (130)
                                 Kissimmee, FL.

     February 1997               Assumed management control             48
                                 of a motel located in                 
                                 Greensboro, GA which was built
                                 by an affiliate for the Company
                                 and acquired in October 1997.

     May 1997                    Assumed management control             61
                                 of a motel located in 
                                 Wilson, NC which was built
                                 by an affiliate for the
                                 Company and acquired in 
                                 October 1997.

     September 1997              Assumed management control            117
                                 of two motels located in
                                 Columbia, SC and Milford, MA
                                 which were built by an
                                 affiliate for the Company
                                 and acquired in October 1997.

     December 1997               Sold a motel located in               (48)
                                 Cambridge, OH.

                                 Purchased a motel located in           53
                                 East Syracuse, NY which was built
                                 by an affiliate.                     -----
                                                                           
                                                                       853
                                                                      =====
<PAGE>


         During such period, the Company has in the aggregate expended $53.8 
million in cash (net of proceeds from sales of $20 million) in conjunction 
with the above listed acquisitions.  Cash was funded from internal sources and 
$50.3 million in borrowings. 

         The above listed acquisitions have been accounted for under the 
purchase method of accounting and therefore results from operations have been 
included only since the earlier of the date of acquisition or date the Company 
assumed management control and was at financial risk. 

         This report contains certain forward-looking statements that reflect 
management's current views as well as estimates of future economic 
circumstances, industry conditions, company performance and financial results.  
The statements are based on many assumptions and factors, including 
competition, seasonality and interest rates, as well as risks related to 
expansion, leverage and lodging industry conditions.  Any changes in such 
assumptions or factors could significantly affect results. 


<PAGE>

   Year Ended December 31, 1997 Compared to the Year Ended December 31, 1996

      The following chart presents certain historical operating results and 
statistics discussed herein and is being provided as a supplement to the 
audited consolidated financial statements presented elsewhere herein.

<TABLE>
<CAPTION>
                                               Supplemental Operating Results and Statistics
                                      -----------------------------------------------------------------------
                                                                  (unaudited)

                                                             Year Ended December 31
                                      -----------------------------------------------------------------------
                                          Motels Owned             Acquisitions/
                                          Both Periods             Divestitures            Consolidated
                                      ----------------------  ----------------------  -----------------------
                                        1997        1996        1997        1996        1997        1996
                                      ----------  ----------  ----------  ----------  ----------  ----------- 
                                                 (dollars in thousands, except Other data)
<S>                                   <C>         <C>         <C>         <C>         <C>         <C>           
Motel operations:
  Motel operating revenues:
    Room revenues ..................   $ 98,828     $ 97,143   $ 15,282    $ 22,505    $114,110     $119,648
    Ancillary motel revenues........      6,813        6,408        589       1,787       7,402        8,195
                                      ----------  -----------  ---------  -----------  ---------  -----------
      Total motel operating revenues    105,641      103,551     15,871      24,292     121,512      127,843
    Motel costs and expenses:
    Motel operating expenses........     53,142       52,387      9,191      14,957      62,333       67,344
    Marketing and royalty fees......      7,438        7,602      1,467       2,004       8,905        9,606
    Depreciation and amortization...     11,657       11,305      2,600       1,903      14,257       13,208
                                      ----------  -----------  ---------  -----------  ---------  -----------
      Total motel direct expenses...     72,237       71,294     13,258      18,864      85,495       90,158
                                      ----------  -----------  ---------  -----------  ---------  -----------
                                       $ 33,404     $ 32,257   $  2,613    $  5,428      36,017       37,685
                                      ==========  ===========  =========  ===========  
Corporate operations:
  Other revenues ...................                                                        855          428
  General and administrative expenses:
    Management Operations ..........                                                      4,568        4,893
    Construction and development....                                                      1,032          695
    Other general and
      administrative ...............                                                       2,308       1,245
      Total general and 
        administrative expenses ....                                                       7,908       6,833
  Restructuring costs and
    impairment losses ..............                                                      3,276           -
  Depreciation and amortization ....                                                        728          787
                                                                                       ---------  ------------   
                                                                                        (11,057)      (7,192)
                                                                                       ---------  ------------              
Net operating income ...............                                                   $ 24,960     $ 30,493
                                                                                       =========  ============

Other data:
  Number of motels at period end ...        119          119         19          16         138           135
  Number of rooms at period end ....      9,640        9,673      1,745       1,644      11,385        11,317
  Occupancy percentage .............      64.50%       66.87%     59.25%      63.75%      63.75%        66.25%
  ADR (1) ..........................    $ 43.45     $  41.01   $  43.26    $  40.51    $  43.43     $   40.91
  REVPAR (2) .......................    $ 29.96     $  29.23   $  26.62    $  27.88    $  29.48     $   28.96
  Net operating income margin (3) ..                                                      20.40%        23.77%
  Net motel revenue margin (4) .....      45.60%       44.84%     34.11%      32.57%      44.06%        42.54%

</TABLE>

[FN]
 (1)  ADR represents room revenues divided by the total number of rooms 
      occupied. 

 (2)  REVPAR represents total motel operating revenues divided by the total 
      number of rooms available.

 (3)  Net operating income margin represents net operating income divided by 
      total motel operating revenues plus corporate other revenues.

 (4)  Net motel revenue margin represents total motel operating revenues less 
      motel operating expenses and marketing and royalty fees, divided by 
      motel room revenues.

<PAGE>

         Total revenues consist principally of motel operating revenues.  
Motel operating revenues are derived from room rentals and ancillary motel 
revenues such as charges to guests for food and beverage service, long 
distance telephone calls, fax machine use and from vending machines.  Other 
revenues include interest income, distributions on partnership interests in 
excess of the Company's basis in such partnerships and other miscellaneous 
income.  Total revenues decreased to $122,367,000 in 1997 from $128,271,000 in 
1996, a decrease of $5,904,000 or 4.6%. 

         Motel revenues decreased to $121,512,000 in 1997 from $127,843,000 in 
1996, a decrease of $6,331,000 or 5.0%.  Approximately $8,421,000 of the 
decrease in motel revenues was attributable to the twenty-six motels acquired 
and the thirteen motels divested, since January 1, 1996 and an increase in the 
motel revenues for motels owned during both periods offset the decrease by 
$2,090,000.  Motel revenues for motels owned during both periods increased 
2.0%.  The increase in motel revenues for motels owned during both periods was 
attributable to: an increase in the average daily room rate ("ADR"); and a 
decrease in the occupancy percentage.  The ADR for the motels owned during 
both periods increased to $43.45 in 1997 from $41.01 in 1996, an increase of 
$2.44 or 6.0%.  The increase in ADR is reflective of management's efforts to 
increase room rates at its lodging facilities.  The occupancy percentage in 
1997 for the motels owned during both periods decreased to 64.5% from 66.9% in 
1996.  Management attributes this decrease to an increase in competitive 
supply and other factors outside of its control.  Revenue per available room 
("REVPAR") for motels owned during both periods increased to $29.96 in 1997 
from $29.23 in 1996, an increase of $0.73 or 2.5%.  The acquired and divested 
motels had an occupancy percentage of 59.25%, an ADR of $43.26 and a REVPAR of 
$26.62 for the period which they were owned by the Company in 1997. 

         Motel operating expenses include payroll and related costs, 
utilities, repairs and maintenance, property taxes, linens and other operating 
supplies.  Motel operating expenses decreased to $62,333,000 in 1997 from 
$67,344,000 in 1996, a net decrease of $5,011,000 or 7.4%.  Approximately 
$5,766,000 of the decrease is attributable to the cost of operating the 
acquired and divested motels since January 1, 1996.  The cost of operating 
motels owned during both periods increased to $53,142,000 in 1997 from 
$52,387,000 in 1996, an increase of $755,000 or 1.4%.  Motel operating 
expenses as a percentage of motel revenues decreased to 51.3% in 1997 from 
52.7% in 1996.  Motel operating expenses as a percentage of motel revenues for 
the motels owned in both periods decreased to 50.3% in 1997 from 50.6% in 
1996.  The increase in the operating margin for motels owned during both 
periods is primarily attributable to the increase in motel operating revenues.  
Motel operating expenses as a percent of motel revenues for the acquired and 
divested motels was 57.9% in 1997. 

         Marketing and royalty fees include media advertising, billboard 
rental expense, advertising fund contributions and royalty charges paid to 
franchisers and other related marketing expenses.  Marketing and royalty fees 
decreased to $8,905,000 in 1997 from $9,606,000 in 1996, a decrease of 
$701,000 or 7.3%.  Approximately $537,000 of the decrease in marketing and 
royalty fees was attributable to the motels acquired and divested since 
January 1, 1996.  The marketing and royalty fees for motels owned during both 
periods decreased to $7,438,000 in 1997 from $7,602,000 in 1996, a decrease of 
$164,000 or 2.2%.  For the motels owned during both periods, marketing and 
royalty fees as a percent of room revenues decreased to 7.5% in 1997 from 7.8% 
in 1996. 

<PAGE>

         Corporate general and administrative expenses are segregated by the 
Company into three separate areas: Management Company Operations, Construction 
and Development, and Other.  Included in the Management Company Operations 
which is the division responsible for the motel operations, are the costs 
associated with training, marketing, purchasing, administrative support, 
property related legal and accounting costs.  The major components of these 
costs are salaries, wages and related expenses, travel, rent and other 
administrative expenses.  The general and administrative expenses for the 
Management Operations decreased $325,000 to $4,568,000 in 1997 from $4,893,000 
in 1996, a decrease of 6.6%.  The decrease is primarily attributable to the 
Company's implementation of its decentralized management structure and the 
elimination of certain corporate positions which had previously existed.  The 
general and administrative expenses associated with Construction and 
Development increased $337,000 from $695,000 in 1996 to $1,032,000 or 48.5%.  
The increase is directly attributable to the increase in development activity 
in 1997 compared to 1996 including site location personnel.  Other General and 
Administrative expenses increased $1,063,000 from $1,235,000 in 1996 to 
$2,308,000 in 1997.  The increase is due to legal costs incurred in connection 
with a lawsuit that the Company initiated against ShoLodge Franchise Systems, 
Inc., the franchiser of the Shoney's Inn Franchises operated by the Company 
and the creation of a new executive position unrelated to the operations of 
the motel properties.  As a percentage of total motel operating revenues, 
Management Operations general and administrative expenses were 3.8% in both 
1997 and 1996. 

         Restructuring costs and impairment losses in the amount of $3,276,000 
were recorded in 1997.  Restructuring costs of $750,000 were recorded relating 
to the reorganization of the Company's management structure.  This 
reorganization included the implementation of a decentralized organizational 
structure whereby many of the property management support functions previously 
based out of the corporate office were moved to various regional offices which 
were established throughout the country.  The provision for restructuring 
costs is intended to cover the associated relocation and severance costs.  
Impairment losses of $2,526,000 were recorded in 1997 to reflect the writedown 
of certain land held for development to its fair value based on an independent 
appraisal of such land obtained in 1998 and to reflect a provision for loss on 
the collection of a mortgage note receivable. 

         Depreciation and amortization increased to $14,985,000 in 1997 from 
$13,995,000 in 1996, an increase of $990,000 or 7.1%.  Approximately $697,000 
of the increase in depreciation and amortization is attributable to the 
addition of the motels acquired and divested since January 1, 1996.  
Depreciation and amortization with respect to motels owned during both periods 
increased $352,000 due to the Company's continued reinvestment in the 
properties.  Corporate depreciation and amortization decreased $59,000 to 
$728,000 in 1997 from $787,000 in 1996. 

         Net operating income decreased to $24,960,000 in 1997 from 
$30,493,000 in 1996, a decrease of $5,533,000 or 18.2%.  The decrease in net 
operating revenues included a decrease of $619,000 in net motel revenues 
(motel revenues less motel operating expenses and marketing and royalty fees).  
Of the $619,000 decrease in net motel revenues, $2,118,000 resulted from the 
motels acquired and divested since January 1, 1996 offset by an increase in 
net motel revenues for motels owned during both periods of $1,499,000 or 3.4%.  
Net operating revenue as a percent of total revenues was 20.4% and 23.8% in 
1997 and 1996, respectively. 

         Interest expense decreased to $31,373,000 in 1997 from $31,573,000 in 
1996, a decrease of $200,000.  The decrease is principally due to a decrease 
in outstanding borrowings. 

         Net income(loss) decreased $4,059,000 to a net loss of $3,372,000 in 
1997 from a net income of $687,000 in 1996. Included in the net decrease of 
$4,059,000 is a reduction of $903,000 in the net of tax gains realized on the 
sale of properties of $678,000 in 1997 and $1,581,000 in 1996.  In addition, 
for 1997, included in the $4,059,000 reduction in net income is the provision 
for the restructuring costs and impairment losses of $2,016,000 net of tax.  


<PAGE>



   Year Ended December 31, 1996 Compared to the Year Ended December 31, 1995

        The following chart presents certain historical operating results and 
statistics discussed herein and is being provided as a supplement to the 
audited consolidated financial statements presented elsewhere herein.

<TABLE>
<CAPTION>
                                               Supplemental Operating Results and Statistics
                                      ----------------------------------------------------------------------       
                                                                   (unaudited)

                                                            Year Ended December 31
                                      ----------------------------------------------------------------------
                                          Motels Owned             Acquisitions/
                                          Both Periods             Divestitures           Consolidated
                                      ----------------------  ----------------------  ----------------------
                                        1996        1995        1996        1995        1996        1995
                                      ----------  ----------  ----------  ----------  ----------  ---------- 
                                                 (dollars in thousands, except Other data)
<S>                                   <C>         <C>         <C>         <C>         <C>         <C>                    
Motel operations:
  Motel operating revenues:
    Room revenues ...................  $ 96,568    $ 96,480    $ 23,079    $ 7,745     $119,647    $104,225
    Ancillary motel revenues.........     6,385       6,407       1,811      1,492        8,196       7,899
      Total motel operating            ---------  ----------  ----------  ----------  ----------  ---------- 
       revenues......................   102,953     102,887      24,890      9,237      127,843     112,124
  Motel costs and expenses:
    Motel operating expenses.........    50,743      49,658      16,601      7,695       67,344      57,353
    Marketing and royalty fees.......     7,447       7,080       2,159        563        9,606       7,643
    Depreciation and amortization....    11,273      10,112       1,935        614       13,208      10,726
                                       ---------  ----------  ----------  ----------  ----------  ----------
      Total motel direct expenses ...    69,463      66,850      20,695      8,872       90,158      75,722
                                       ---------  ----------  ----------  ----------  ----------  ----------
                                       $ 33,490    $ 36,037    $  4,195    $   365       37,685      36,402
                                       =========  ==========  ==========  ==========  

Corporate operations:
  Other revenues .................                                                          428         596
  General and administrative 
    expenses:
    Management operations.........                                                        4,893       4,762
    Construction and development..                                                          695          -
    Other general and
      administrative expenses.....                                                        1,245         828
                                                                                      ----------  ----------
  Total general and               
    administrative expenses ......                                                        6,833       5,590
  Depreciation and amortization...                                                          787       1,892
                                                                                      ----------  ----------
                                                                                         (7,192)     (6,886)
                                                                                      ----------  ----------
Net operating income .............                                                      $30,493     $29,516
                                                                                      ==========  ==========
Other data:
  Number of motels at period end..          118         118         17           7          135         125 
  Number of rooms at period end...        9,553       9,565      1,764       1,008       11,317      10,573
  Occupancy percentage ...........        67.30%      68.55%     62.25%      51.77%       66.25%      66.89% 
  ADR (1) ........................       $41.01      $40.36     $40.50      $38.94       $40.91      $40.25 
  REVPAR (2) .....................       $29.43      $29.50     $27.19      $24.04       $28.96      $28.96
  Net operating income margin (3).                                                        23.77%      26.19%
  Net motel revenue margin (4)....        46.35%      47.83%     26.56%      12.64%       42.54%      45.22%
</TABLE>

[FN]
   (1)  ADR represents room revenues divided by the total number of rooms 
        occupied. 

   (2)  REVPAR represents total motel operating revenues divided by the total 
        number of rooms available. 

   (3)  Net operating income margin represents net operating income divided by 
        total motel operating revenues plus corporate other revenues. 

   (4)  Net motel revenue margin represents total motel operating revenues 
        less motel operating expenses and marketing and royalty fees, divided 
        by motel room revenues.
 
<PAGE>


         Total revenues increased to $128,271,000 in 1996 from $112,720,000 in 
1995, an increase of $15,551,000 or 13.8%. 

         Motel revenues increased to $127,843,000 in 1996 from $112,124,000 in 
1995, an increase of $15,719,000 or 14.0%.  Approximately $15,653,000 of the 
increase in motel revenues was attributable to the twenty-three motels 
acquired and the thirteen motels divested, since January 1, 1995 and $66,000 
of the increase related to motels owned during both periods.  Motel revenues 
for motels owned during both periods increased 0.1%.  The increase in motel 
revenues for motels owned during both periods was attributable to: 1996 having 
one additional day; an increase in the average daily room rate ("ADR"); and a 
decrease in the occupancy percentage.  The ADR for the motels owned during 
both periods increased to $41.01 in 1996 from $40.36 in 1995, an increase of 
$0.65 or 1.6%.  The increase in ADR is reflective of management's efforts to 
increase room rates at its lodging facilities.  The occupancy percentage in 
1996 for the motels owned during both periods decreased to 67.3% from 68.6% in 
1995.  Management attributes this decrease to an increase in competitive 
supply and other factors outside of its control.  Revenue per available room 
("REVPAR") for motels owned during both periods decreased to $29.43 in 1996 
from $29.50 in 1995, a decrease of $0.07 or 0.2%.  The acquired and divested 
motels had an occupancy percentage of 62.25%, an ADR of $40.50 and a REVPAR of 
$27.19 for the period which they were owned by the Company in 1996. 

         Motel operating expenses include payroll and related costs, 
utilities, repairs and maintenance, property taxes, linens and other operating 
supplies.  Motel operating expenses increased to $67,344,000 in 1996 from 
$57,353,000 in 1995, a net increase of $9,991,000 or 17.4%.  Approximately 
$8,906,000 of the increase is attributable to the cost of operating the 
acquired and divested motels since January 1, 1995.  The cost of operating 
motels owned during both periods increased to $50,743,000 in 1996 from 
$49,658,000 in 1995, an increase of $1,085,000 or 2.2%.  Payroll and related 
costs experienced the most significant increase of all of the motel operation 
expenses.  Management attributes this increase to the affect of the minimum 
wage increase and general tightening of the labor markets in many of the areas 
where the Company's motels are located.  Motel operating expenses as a 
percentage of motel revenues increased to 52.7% in 1996 from 51.1% in 1995.  
Motel operating expenses as a percentage of motel revenues for the motels 
owned in both periods increased to 49.3% in 1996 from 48.3% in 1995.  The 
decrease in the operating margin for motels owned during both periods is 
primarily attributable to the increase in motel operating expenses.  Motel 
operating expenses as a percent of motel revenues for the acquired and 
divested motels was 66.7% in 1996. 

         Marketing and royalty fees include media advertising, billboard 
rental expense, advertising fund contributions and royalty charges paid to 
franchisors and other related marketing expenses.  Marketing and royalty fees 
increased to $9,606,000 in 1996 from $7,643,000 in 1995, an increase of 
$1,963,000 or 25.7%.  Approximately $1,596,000 of the increase in marketing 
and royalty fees was attributable to the motels acquired and divested since 
January 1, 1995.  The marketing and royalty fees for motels owned during both 
periods increased to $7,447,000 in 1996 from $7,080,000 in 1995, an increase 
of $367,000 or 5.2%.  For the motels owned during both periods, marketing and 
royalty fees as a percent of room revenues increased to 7.7% in 1996 from 7.3% 
in 1995. 

<PAGE>

         Corporate general and administrative expenses are segregated by the 
Company into three separate area:  Management Operations, Construction and 
Development, and Other.  Included in the Management Company Operations which 
is the division responsible for the motel operations, are the costs associated 
with training, marketing, purchasing, administrative support, property related 
legal and accounting costs.  The major components of these costs are salaries, 
wages and related expenses, travel, rent and other administrative expenses.  
The general and administrative expenses for the Management Operations 
increased $131,000 or 2.8% from $4,762,000 in 1995 to $4,893,000 in 1996.  The 
increase resulted principally from higher payroll costs. The general and 
administrative expenses for Construction and Development relate the employment 
of several individuals to  facilitate the Company's new construction and 
development activities.  Other General and Administrative expenses increased 
$417,000 or 50.4% from $828,000 in 1995 to $1,245,000 in 1997.  The increase 
is principally salary related for positions not associated with the motel 
operations.  As a percentage of total motel operating revenues, Management 
Operations general and administrative expenses decreased from 4.2% in 1995 to 
3.8% in 1996.  The decrease is due to the increase in motel operating revenues 
resulting from the acquisition of properties early in 1996 without a 
corresponding increase in corporate motel operation personnel. 

         Depreciation and amortization increased to $13,995,000 in 1996 from 
$12,618,000 in 1995, an increase of $1,377,000 or 10.9%.  Approximately 
$1,321,000 of the increase in depreciation and amortization is attributable to 
the addition of the motels acquired and divested since January 1, 1995.  
Depreciation and amortization with respect to motels owned during both periods 
increased $1,161,000 due to the Company's continued reinvestment in the 
properties.  Corporate depreciation and amortization decreased $1,105,000 to 
$787,000 in 1996 from $1,892,000 in 1995.  The decrease is principally a 
result of the completion of the amortization of the of deferred financing 
costs incurred with respect to the borrowings under the two-year $100 million 
secured line of credit facility entered into with Nomura Asset Capital 
Corporation ("NACC") in October 1994 (the "NACC credit line"). 

         Net operating income increased to $30,493,000 in 1996 from 
$29,516,000 in 1995, an increase of $977,000 or 3.3%.  The increase in net 
operating revenues included an increase of $3,765,000 in net motel revenues 
(motel revenues less motel operating expenses and marketing and royalty fees).  
Of the $3,765,000 increase in net motel revenues, $5,151,000 resulted from the 
motels acquired and divested since January 1, 1995.  Net motel revenues for 
motels owned during both periods decreased $1,386,000 or 3.0%.  Net operating 
revenue as a percent of total revenues was 23.8% and 26.2% in 1996 and 1995, 
respectively. 

         Interest expense increased to $31,573,000 in 1996 from $27,831,000 in 
1995, an increase of $3,742,000.  The increase is principally due to an 
increase in outstanding borrowings utilized to finance the acquisition of 
motel properties. 

         Net income decreased to $687,000 in 1996 from $1,533,000 in 1995. Net 
income for 1996 includes the gain on sale of properties of $1,581,000, net of 
tax.  Net income for 1995 includes the gain on sale of properties of $293,000, 
net of tax, the reversal of the writeoff of deferred offering costs of 
$247,000, net of tax, and the gain on early extinguishment of debt of 
$268,000, net of tax.  


Liquidity and Capital Resources 

The Company's primary uses of its capital resources include debt service, 
capital expenditures (primarily for motel refurbishment) and working capital; 
in addition, on a discretionary basis the Company utilizes its capital 
resources for the development and acquisition of motel properties. 

<PAGE>

The Company's debt service requirements consist of the obligation to make 
interest and principal payments on its outstanding indebtedness.  As of 
December 31, 1997, the Company has principal repayment obligations of 
$67,157,000, $6,745,000 and $14,373,000 for the years ending December 31, 
1998, 1999 and 2000, respectively.  Management has held discussions with 
investment bankers regarding the refinancing of mortgage notes in the amount 
of $62,645,000 as of December 31, 1997 which require repayment in 1998.  
Management has been told by investment bankers that the cash flows derived 
from the properties securing the maturing mortgage loans will be sufficient to 
allow for the refinancing of such mortgage debt given the current interest 
rate environment.  As of March 20, 1998 however, the Company had not 
definitively arranged for such refinancing and therefore is subject to the 
risk that the credit market could be adversely affected by some unforeseen 
event.  Although the Company currently does not have lines of credit 
outstanding, management believes sufficient resources exist to meet its normal 
liquidity needs. 

In 1997, an affiliate of the Company was formed for the sole purpose of 
constructing lodging properties to be acquired by a subsidiary of the Company 
upon completion at cost.  Such affiliate develops the lodging properties from 
its own funds, payments from the Company on account to be applied towards the 
purchase price and the proceeds of a $20,000,000 revolving construction loan 
facility arranged by the affiliate.  In connection with such construction loan 
facility, the Company has guaranteed completion of the construction of each 
property, and the subsidiary acquiring the properties has guaranteed the 
construction loan facility to a maximum of $10,000,000.  In 1997, five (5) 
such properties were acquired for $12,900,000 of which $7,800,000 was funded 
from a new $150,000,000 secured loan facility between the subsidiary acquiring 
the properties and CS First Boston.  This facility provides, among other 
things, for interest computed at a rate based upon the thirty (30) day LIBOR 
rate plus 300 basis points, monthly principal and interest payments at an 
11.5% per annum constant, and repayment in full of each funding made pursuant 
to the facility forty-two (42) months after the date of each such funding.  In 
addition, the Company has pledged its interest in a wholly owned subsidiary to 
secure up to $20,000,000 of borrowing under the facility.  As of March 20, 
1998, seven additional properties were under construction and management 
anticipates approximately $19,000,000 will be expended to purchase these 
lodging facilities upon completion. Payments from the Company on account to be
applied towards the future purchases amounted to $1,841,000 at December 31,
1997.  Interest earned by the Company on such payments in 1997 equaled
$558,000.

The Company's capital expenditure requirements principally include capital 
improvements and the refurbishment of lodging facilities as part of an ongoing 
strategy to provide well maintained facilities.  The Company made capital 
expenditures (exclusive of acquisitions and development of investment 
properties) of $7,948,000, $9,857,000 and $7,806,000 in 1997, 1996 and 1995, 
respectively.  In addition, as of December 31, 1997, the Company has 
$1,226,000 of cash restricted for future refurbishment, in accordance with 
certain debt agreements.  Management is not aware of any unusual required 
level of future capital expenditures necessary to maintain its existing 
properties. 

For the year ended December 31, 1997 cash and cash equivalents increased 
$785,000 from $12,247,000 at December 31, 1996 to $13,032,000 at December 31, 
1997.  A total of $15,948,000 of cash was provided by operating activities, 
$13,648,000 of cash was utilized in investing activities and $1,515,000 of 
cash was used by financing activities.  Net investing activities include:  
$10,402,000 of cash utilized for motel development: $7,948,000 expended on 
renovation of existing motel properties; $2,512,000 of cash was provided from 
a decrease in cash restricted for refurbishment of properties; and $2,190,000 
of cash provided from the sale of investment properties and collections on 
mortgage and other notes receivable.  Cash provided by financing activities 
include: $9,798,000 of proceeds from borrowings less $649,000 of deferred 
financing costs; $10,350,000 of cash utilized to repay indebtedness; and 
$314,000 of cash distributed to minority interests. 

<PAGE>

The Company is not currently a party to any proceeding which, in management's 
opinion, is likely to have a material adverse effect on the Company's 
operating results or financial position. 

Impact of Year 2000

The year 2000 Issue is the result of computer programs being written using two 
digits rather than four to define the applicable year.  Any of the Company's 
computer programs that have time-sensitive software may recognize a date using 
"00" as the year 1900 rather than the year 2000.  this could result in a 
system failure or miscalculations causing disruptions of operations, 
including, among other things, a temporary inability to process transactions, 
send invoices, or engage in similar normal business activities. 

The Company, in the normal course of operations, is in the process of 
replacing its primary financial accounting system that was implemented in 
1991.  The new system will be year 2000 compliant.  The Company has made an 
assessment of its other financial systems and believes other than for a few 
necessary minor modifications, that they are year 2000 compliant.  There can 
be no guarantee that the systems of other companies such as banks and 
suppliers on which the Company relies upon to transact business in the normal 
course will be year 2000 compliant which would possibly cause hardships for 
the Company. 

Item 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

         See Index to Financial Statements in this Form 10-K.

         The supplemental financial information specified by Item 302 of 
Regulation S-K is not applicable. 


Item 9.  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING
             AND FINANCIAL DISCLOSURE

         None.



 

 
<PAGE>

                                PART III 


Item 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

         The following chart lists the Company's current directors and 
executive officers.

         Name           Age       Positions(s) with the Company
         ----           ---       -----------------------------
Paul F. Wallace          61    Director, Chairman and Chief Executive Officer
Alan H. Baerenklau       52    Director, President and Chief Operating Officer
Kurt M. Mueller          41    Director, Chief Financial Officer
Carl W. Desch            82    Director
Louis A. Scarrone, M.D.  74    Director
Ronald P. Stewart        53    Director
Peter W. McClean         54    Director
Philip J. Levien         53    Director
Daniel W. Daniele        42    Executive Vice President
Richard Gerhart          51    Senior Vice President
John D. Simon            51    Secretary & Treasurer
Robert Brandt            57    Vice President & Assistant Secretary


         The following is a biographical summary of the experience of the 
directors and executive officers of the Company: 

         Paul F. Wallace, formerly a Director and controlling stockholder of 
EconoLodge, has been Chairman and Chief Executive Officer of the Company since 
January 1994 and a Director of the Company since August 1992.  Mr. Wallace also 
serves on the Company's operations committee.  Mr. Wallace was President of the 
Broadstone Group from July 1978 until June of 1986, and he became the President 
again in July of 1993.  Mr. Wallace has been Chairman of the Board and 
controlling stockholder of the Broadstone Group since July 1981, and is 
currently the principal shareholder of a privately-held manufacturing company 
and an investor in and operator of various real estate related projects.

         Alan H. Baerenklau joined the Company in March 1997 and became a 
Director, President and Chief Operating Officer of the Company in April 1997.  
Mr. Baerenklau was President and Chief Operating Officer of Florida Hospitality 
Group, a hotel development and management company, from 1984 to 1997.  Prior to 
1984, Mr Baerenklau held various positions with the Howard Johnson Company 
including those of General Manager, Regional Manager, Director of Corporate 
Real Estate and Vice President of Operations.  He is also an investor, partner 
and officer in various hotel real estate ventures.

         Kurt M. Mueller has been the Chief Financial Officer since April 1997.
Mr. Mueller has been a Director of the Company since he joined MOA in May 1991.
Mr. Mueller was President from January 1994 until April 1997 and as Chief 
Operating Officer of the Company from May 1991 until April 1997.  Mr. Mueller 
also served as Executive Vice President from May 1991 until January 1994.  In 
addition, Mr. Mueller currently serves on the Company's operations committee 
and audit committee. From 1978 to 1991, Mr. Mueller was employed by Ernst & 
Young LLP and most recently was a Senior Manager.  During his career at Ernst &
Young LLP, he was on the audit staff and, during his last two years, he worked 
in the Mergers and Acquisitions Group performing due diligence financial and 
operational reviews.

<PAGE>

         Carl W. Desch, formerly a Director of EconoLodge, has been a Director 
of the Company since April 1993 and serves on the Company's audit committee and 
operations committee.  Mr. Desch has been Chairman and Director of Citibank (NY 
State), N.A. for over five years.

         Louis A. Scarrone, M.D., formerly a Director of EconoLodge, has been a 
Director of the Company since October 1993.  He has been engaged in his own 
private practice of internal medicine since 1955.

         Ronald P. Stewart, formerly a Director of EconoLodge, has been a 
Director of the Company since October 1993.  Mr. Stewart has been Headmaster of
York Preparatory School in New York City since 1969 and Chairman of the
Learning Annex of New York since 1992.

         Peter W. McClean, has been a Director of the Company since April 1997.
Mr. McClean is currently Senior Vice President and Head of Global Risk 
Management for the Bank of Bermuda Limited, based in Hamilton, Bermuda.  In his
current position, Mr McClean is responsible for the credit policy, the market 
risk policy, the operating risk, the internal audit and the Bank's General 
Counsel.

         Philip J Levien, formerly a Director and Chairman of the Board of 
EconoLodge, has been a Director of the Company since April 1997 and serves on 
its audit committee.  Mr. Levien has served as a Director of the Broadstone 
Group for the past 15 years.  Mr Levien has been a Real Estate Developer for 
the past 30 years.  

         Daniel W. Daniele has been Executive Vice President of the Company
since September 1994.  From October 1, 1993 until September 1994, Mr. Daniele 
served as the Principal and National Director Hospitality Consulting for Ernst 
& Young LLP.  From March 26, 1991 to September 30, 1993, Mr. Daniele served as 
a Senior Manager and National Director Hospitality Consulting for Ernst & Young
LLP.  From February 1, 1991 to March 25, 1991, he worked on an independent 
consulting basis for Ernst & Young LLP, and from January 2, 1991 to January 31,
1991, he served as a Senior Principal for Pannel, Kerr, Forster.  From February
1978 to November 1990, Mr. Daniele was employed by Laventhol & Horwath in 
various positions including the Senior Principal and National Director 
Economy/Limited-Service Lodging.

         Richard Gerhart has been the Senior Vice President of Operations since 
joining the Company in April 1997.  With over 25 years experience in the 
Hospitality industry, he has served in various operations positions with 
Marriott Corporation, Registry Hotels, LaQuinta Inns, Remington Hotels and 
Motel 6.  His responsibilities ranged from property level management positions 
to Senior Vice President of Operations.

<PAGE>

         John D. Simon has been Secretary and Treasurer of the Company since 
joining the Company in August 1996.  From April 1995 to August 1996, he worked 
as an independent consultant.  From January 1990 to March 1995, Mr. Simon was 
Vice President-Property Financial Operations for The Balcor Company, a wholly-
owned subsidiary of American Express Co.  From October 1988 to December 1989,
he served as Senior Controller for The Balcor Company.  

         Robert Brandt has been Vice President and Assistant Secretary of the 
Company since November 1996.  Mr. Brandt has served as Vice President of Budget 
Motels Supply Corporation, a subsidiary of MOA, since 1990.  From 1986 to 1990, 
he was Vice President of DRG Investments,in charge of motel development for the 
Company.
    
         Executive officers of the Company are appointed and serve at the 
discretion of the Board of Directors.  Each director of the Company is elected 
for a period of one year and serves until his successor is duly elected and 
qualified.  None of the directors or executive officers of the Company has a 
family relationship with any of the other directors or executive officers of 
the Company.


<PAGE>


Item 11.  EXECUTIVE COMPENSATION

         The following table sets forth the compensation paid or accrued by the 
Company to each of the Chief Executive Officer and the four other most highly 
compensated executive officers of the Company, as of the end of the last fiscal 
year, for services rendered to the Company in all capacities during the last 
three fiscal years:


                           SUMMARY COMPENSATION TABLE
                           --------------------------

Name and Principal Position                      Year     Salary($)  Bonus($)
- ---------------------------                      ----     ---------  --------
Paul F. Wallace                                  1997     300,000       --
  Chairman and Chief Executive Officer           1996     300,000       --
                                                 1995     300,000       --
                                                                         
Alan H. Baerenklau                               1997     194,500       --
  President and Chief Operating Officer(1)                                   

Kurt M. Mueller                                  1997     266,667       --
  Chief Financial Officer                        1996     400,000     50,000
                                                 1995     350,000       --

Daniel W. Daniele                                1997     250,000       --
  Executive Vice President                       1996     250,000    100,000
                                                 1995     200,000       --

Richard Gerhart
  Senior Vice President(2)                       1997      95,333  
                                        
_____________________________

(1)  Mr. Baerenklau joined the Company in March 1997.

(2)  Mr. Gerhart has been employed by the Company since April 1997.


         The Company historically has and intends to continue to pay 
discretionary bonuses to key employees, including property managers, as 
rewards for superior financial performance.  The Company does not maintain any 
employee pension, profit sharing or savings plans for its employees nor does 
it currently have any stock related plans for key executives. 

         Members of the Board of Directors do not receive compensation for 
serving on the Board except that Messrs. Desch, Kouba, Stewart and Dr. 
Scarrone each receive a $5,000 annual retainer and are paid $1,000 for each 
meeting.  All members of the Board of Directors receive reimbursement of 
reasonable expenses incidental to attendance at meetings of the Board of 
Directors and all committees. 

<PAGE>

  Compensation Committee Interlocks and Insider Participation

         The Company has no compensation committee of the Board of Directors.  
During 1997, no officer or employee of the Company or its subsidiaries 
participated in deliberations of the Company's Board of Directors concerning 
executive officer compensation. 

  Employment Agreements and Compensation Arrangements

         On September 14, 1994 the Company entered into an employment 
agreement with Mr. Daniele providing for the employment of Mr. Daniele as 
Executive Vice President of the Company until December 31, 1997.  Pursuant to 
this agreement, Mr. Daniele was entitled to a base salary each year of 
$200,000 in 1995, 1996 and 1997.  In addition, pursuant to this agreement Mr. 
Daniele is eligible to receive an annual bonus to be determined by the Board 
of Directors of the Company. 

<PAGE>


Item 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
          MANAGEMENT

         The following table sets forth the number of shares of Common Stock 
beneficially owned by the only entity known to be the beneficial owner of more 
than 5% of the Company's Common Stock, by each director and by all directors 
and officers of the Company as a group as of March 20, 1998: 

<TABLE>
<CAPTION>

                                                           Shares of   
                                                            Common           
                                                       Stock Beneficially    Percent of
Name and Address of Beneficial Owner                        Owned             Class 
- ------------------------------------                   ------------------    ----------
<S>                                                      <C>                  <C>
Principal Stockholders:
                             
New Image Realty, Inc................................     677,228             85%  
888 Seventh Avenue                                                
Suite 3400                                                        
New York, NY   10106                                              
                                                                  
Executive Officers and Directors:                                 
                                                                  
Paul F. Wallace......................................     684,357(1)          86%
All Directors and Officers as a Group (11 persons)...     684,357(2)          86%  
_________________________
</TABLE>

[FN]
(1)   Mr. Wallace is President, Chairman of the Board and controlling 
      stockholder of The Broadstone Group.  The Broadstone Group owns 100% of 
      the outstanding Common Stock of New Image Realty,Inc. ("New Image"), 
      which owns 85% of the outstanding Common Stock of MOA. Mr. Wallace is 
      deemed to be a beneficial owner of 677,228 shares of Common Stock of the 
      Company owned by New Image and 7,129 shares of Common Stock of the 
      Company issued to Opal Inc. in January 1994. 

(2)   Includes 677,228 shares of Common Stock of the Company held by New Image 
      and 7,129 shares of Common Stock of the Company held by Opal Inc. that 
      are deemed to be beneficially owned by Paul F. Wallace.



Item 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

         The Company paid $190,000, $185,000 and $243,000 for construction 
management, brokerage commissions and for other services performed in 1995, 
1996 and 1997, respectively, to a company which Mr. Kouba has a minority 
ownership interest.  Mr. Kouba resigned as a Director of the Company in 
December 1997 citing personal reasons.

         The Company is a member of an affiliated group that files a 
consolidated tax return for federal income tax purposes.  During 1997, the 
Company received a payment of approximately $0.4 million and during 1995 and 
1996, the Company made payments of approximately $1.3 million and $0.5 million 
respectively, to affiliates of Paul F. Wallace, of which approximately $2.2 
million is available to offset required future tax payments, if any.


<PAGE>

                                  PART IV


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

  (a)  1 & 2.  Financial Statements and Schedules

             See Index to Financial Statements in this Form 10-K.

         3.  Exhibits

             The Exhibits listed in the accompanying Index to Exhibits are 
             filed as part of this Form 10-K. 

  (b)  Reports on Form 8-K

         None.
         
 

 <PAGE>
 






                    INDEX TO FINANCIAL STATEMENTS

                MOA HOSPITALITY, INC. AND SUBSIDIARIES

             Years Ended December 31, 1997, 1996 and 1995





Report of Independent Auditors ....................................... F-2

Consolidated Balance Sheets as of December 31, 1997 and 1996 ......... F-3

Consolidated Statements of Operations for each of the three years 
in the period ended December 31, 1997 ................................ F-4 

Consolidated Statements of Changes in Stockholders' Equity for each 
of the three years in the period ended December 31, 1997 ............. F-5 

Consolidated Statements of Cash Flows for each of the three years in
the period ended December 31, 1997 ................................... F-6

Notes to Consolidated Financial Statements ........................... F-7



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


<PAGE>
                       REPORT OF INDEPENDENT AUDITORS


The Board of Directors
MOA Hospitality, Inc.

         We have audited the consolidated balance sheets of MOA Hospitality, 
Inc. (formerly Motels of America, Inc.) and Subsidiaries as of December 31, 
1997 and 1996, and the related consolidated statements of operations, changes 
in stockholders' equity, and cash flows for each of the three years in the 
period ended December 31, 1997.  These financial statements are the 
responsibility of the Company's management.  Our responsibility is to express 
an opinion on these financial statements based on our audits. 

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

         In our opinion, the financial statements referred to above present 
fairly, in all material respects, the consolidated financial position of MOA 
Hospitality, Inc. and Subsidiaries at December 31, 1997 and 1996, and the 
consolidated results of their operations and their cash flows for each of the 
three years in the period ended December 31, 1997, in conformity with 
generally accepted accounting principles. 




                                                        /s/ Ernst & Young LLP
                                                            ERNST & YOUNG LLP

April 8, 1998
Chicago, Illinois 
 

<PAGE>    
 







                        MOA HOSPITALITY, INC. AND SUBSIDIARIES

                             CONSOLIDATED BALANCE SHEETS

<TABLE>
<CAPTION>

                                                                      December 31,
                                                          -----------------------------------
                                                                 1997              1996
                                                          ----------------    ---------------
<S>                                                        <C>                <C>
ASSETS
  Current Assets:
  Cash and cash equivalents ..........................      $  13,032,496      $  12,247,571
  Accounts receivable from property operations .......          2,240,908          2,794,739
  Operating supplies and prepaid expenses ............          2,199,013          2,879,660
  Current portion of mortgage and notes receivable ...            601,445            309,058
                                                            --------------     --------------               
Total Current Assets ...............................           18,073,862         18,231,028
  Investment property:
       Operating properties, net of accumulated 
          depreciation................................        310,991,915        307,696,323
       Land held for development .....................          2,389,439          4,046,536
                                                            --------------     --------------
  Total investment property ..........................        313,381,354        311,742,859
  Other Assets:
  Deposits and other assets ..........................          6,797,533          7,658,003
  Restricted cash ....................................          1,226,379          3,738,478
  Mortgage and other notes receivable, less current
       portion........................................          6,800,493          8,623,223
  Financing and other deferred costs, net of 
       accumulated amortization of $5,604,511 in 1997 
       and $4,162,912 in 1996.........................         16,579,356         18,438,910
                                                            --------------     --------------
  Total Other Assets .................................         31,403,761         38,458,614
                                                            --------------     --------------
       Total Assets                                         $ 362,858,977      $ 368,432,501
                                                            ==============     ==============

LIABILITIES, MINORITY INTERESTS AND
  STOCKHOLDERS' EQUITY
  Current Liabilities:
  Trade accounts payable .............................      $   2,693,317      $   2,176,690
  Real estate taxes payable ..........................          2,450,224          2,611,873
  Accrued interest payable ...........................          3,624,809          3,692,868
  Other accounts payable and
       accrued expenses ..............................          4,392,814          3,847,484
  Current portion of long-term debt ..................         67,157,229         10,207,437
                                                            --------------     --------------
  Total Current Liabilities ..........................         80,318,393         22,536,352

  Net deferred tax liability .........................          3,351,684          3,684,565

  Long-term debt, less current portion:
  Mortgage and other notes payable ...................        181,097,669        240,940,110
  12% Senior Subordinated Notes, net of unamortized
       discount of $3,265,362 in 1997 and $3,593,603
       in 1996........................................         76,734,638         76,406,397
                                                            --------------     --------------
  Total Long-term debt, excluding current portion ....        257,832,307        317,346,507
                                                            --------------     --------------
  Total Liabilities ..................................        341,502,384        343,567,424
                                                            --------------     --------------

  Minority Interests .................................          1,762,507          1,899,176
  Stockholders' equity:
       Common stock, $.01 par value, 1,500,000 shares
         authorized; 800,000 shares issued and 
         outstanding..................................              8,000              8,000
       Additional paid-in capital ....................         15,294,284         15,294,284
       Retained earnings .............................          4,291,802          7,663,617
                                                            --------------     --------------
  Total stockholders' equity .........................         19,594,086         22,965,901
                                                            --------------     --------------
                                                            $ 362,858,977      $ 368,432,501
                                                            ==============     ==============

</TABLE>

           See accompanying notes to consolidated financial statements.

                                                           

<PAGE>



                       MOA HOSPITALITY, INC. AND SUBSIDIARIES

                        CONSOLIDATED STATEMENTS OF OPERATIONS

<TABLE>
<CAPTION>

                                                           Year Ended December 31,
                                                 ----------------------------------------------------
                                                       1997              1996              1995
                                                 ---------------    ---------------  ----------------  

<S>                                              <C>                <C>               <C>   
Revenues:
  Motel operating revenues ...................    $ 121,511,834      $ 127,842,502     $112,123,889
  Other revenues .............................          855,305            428,277          596,481
                                                  --------------     --------------    ------------- 
Total revenues ...............................      122,367,139        128,270,779      112,720,370
Costs and expenses:
  Motel operating expenses ...................       62,333,314         67,343,939       57,353,233
  Marketing and royalty fees .................        8,904,980          9,606,013        7,643,068
  General and administrative .................        7,907,752          6,833,365        5,590,441
  Restructuring costs and impairment losses ..        3,276,219                 -               -
  Depreciation and amortization ..............       14,984,942         13,994,963       12,617,306
                                                  --------------     --------------    -------------
Total direct expenses ........................       97,407,207         97,778,280       83,204,048
                                                  --------------     --------------    -------------
Net operating income .........................       24,959,932         30,492,499       29,516,322
Interest expense .............................       31,372,749         31,572,501       27,830,864
                                                  --------------     --------------    -------------
Income (loss) from operations ................      (6,412,817)         (1,080,002)       1,685,458
Gain on sale of properties....................       1,109,622           2,589,029          479,281
Recovery of offering costs ...................              -                   -           404,101
Minority interests............................        (177,617)           (334,010)        (471,688)
                                                  --------------     --------------    -------------
Income (loss) before income taxes and
  extraordinary item .........................      (5,480,812)          1,175,017        2,097,152
Income tax expense (benefit)..................      (2,108,997)            487,761          831,709
                                                  --------------     --------------    -------------
Income (loss) before extraordinary item ......      (3,371,815)            687,256        1,265,443
Gain on early extinguishment of debt, net of
  applicable income taxes of $170,734 in 1995.              -                   -           267,946
                                                  --------------     --------------    -------------
Net income (loss).............................    $ (3,371,815)      $     687,256     $  1,533,389
                                                  ==============     ==============    =============
Net income (loss) per common share (basic 
  and diluted):
  Income (loss) before extraordinary item ....    $      (4.21)      $        0.86     $       1.58
  Extraordinary item .........................              -                   -              0.33
                                                  --------------     --------------    -------------
Net income (loss) per common share .........      $      (4.21)      $        0.86     $       1.91
                                                  ==============     ==============    =============

Weighted average number of
  common shares outstanding ..................         800,000             800,000           800,000
                                                  ==============     ==============    =============
</TABLE>


      See accompanying notes to consolidated financial statements.
 


<PAGE>

                        MOA HOSPITALITY, INC. AND SUBSIDIARIES

                        CONSOLIDATED STATEMENTS OF CHANGES IN
                                STOCKHOLDERS' EQUITY


<TABLE>
<CAPTION>
                                                       Additional                          Total
                                         Common          Paid-In        Retained        Stockholders' 
                                          Stock          Capital        Earnings          Equity
                                        ---------    --------------   -------------    --------------
<S>                                     <C>          <C>              <C>              <C>     
Balance at January 1, 1995              $ 8,000       $ 15,294,284     $ 5,442,972      $ 20,745,256
Net income .......................           -                 -         1,533,389         1,533,389
                                        --------      -------------    -----------      -------------
Balance at December 31, 1995 .....        8,000         15,294,284       6,976,361        22,278,645
Net income .......................           -                 -           687,256           687,256
                                        --------      -------------    ------------     -------------
Balance at December 31, 1996 .....        8,000         15,294,284       7,663,617        22,965,901
Net loss .........................                                      (3,371,815)       (3,371,815)
                                        --------      -------------    ------------     -------------
Balance at December 31, 1997......      $ 8,000       $ 15,294,284     $ 4,291,802      $ 19,594,086
                                        ========      =============    ============     =============
</TABLE>


          See accompanying notes to consolidated financial statements.

<PAGE>


                             MOA HOSPITALITY, INC. AND SUBSIDIARIES

                            CONSOLIDATED STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>
                                                                               Year Ended December 31,
                                                                      ---------------------------------------------------
                                                                            1997             1996               1995
                                                                      -------------     -------------      -------------
<S>                                                                   <C>               <C>                <C>
Cash flows provided by operating activities:
 Net income (loss)................................................    $ (3,371,815)     $    687,256       $  1,533,389
 Adjustments to reconcile net income (loss)
  to net cash provided by operating activities:
   Depreciation, amortization and accretion
    of discount on notes ..........................................     15,313,183        14,286,260         12,875,818
   Recovery of offering costs .....................................             -                 -            (404,101)
   Impairment losses ..............................................      2,530,219                -                  -
   Minority interests of others in income from operations .........        177,617           334,010            471,688
   Deferred income taxes ..........................................       (332,881)         (480,994)          (607,038)
   Gain on sale of properties......................................     (1,109,622)       (2,589,029)          (479,281)
   Gain on early extinguishment of debt ...........................             -                 -            (438,680)
   Change in assets and liabilities:
    (Increase) decrease in assets:
     Accounts receivable ..........................................        553,831            54,855           (193,129)
     Operating supplies, prepaid expenses,
      deposits and other assets ...................................      1,295,880        (1,196,653)        (2,706,016)
    Increase (decrease) in liabilities:
     Accounts payable and accrued expenses ........................        959,074         1,792,405         (1,268,500)
     Accrued interest payable .....................................        (68,059)          589,037           (639,999)
                                                                      -------------     -------------      -------------
Net cash provided by operating activities .........................     15,947,427        13,477,147          8,144,151
Cash flows used in investing activities:
 Acquisition and development of investment properties .............    (10,401,985)      (55,021,276)        (8,942,596)
 Refurbishment of investment properties ...........................     (7,948,239)       (9,857,347)        (7,805,508)
 Cash restricted for refurbishment of properties ..................      2,512,099        (1,575,913)         2,020,836
 Net proceeds from sales of investment properties .................        569,892        15,821,148          4,108,055
 Collections on mortgage and other notes receivable ...............      1,620,492           135,552             86,865
                                                                      -------------     -------------      -------------
Net cash used in investing activities .............................    (13,647,741)      (50,497,836)       (10,532,348)
Cash flows provided by financing activities:
 Repayment of notes payable .......................................    (10,350,127)      (41,674,691)      (151,712,095)
 Proceeds from notes payable and
  Senior Subordinated Notes .......................................      9,798,728        82,721,234        169,800,000
 Distributions to minority interests ..............................       (314,286)         (314,285)          (414,511)
 Deferred financing costs and offering costs ......................       (649,076)       (5,361,159)        (9,875,712)
                                                                      -------------     -------------      -------------
Net cash provided (used) by financing activities ..................     (1,514,761)       35,371,099          7,797,682
                                                                      -------------     -------------      -------------
Net increase (decrease) in cash and cash equivalents ..............        784,925        (1,649,590)         5,409,485

Cash and cash equivalents at beginning of period ..................     12,247,571        13,897,161          8,487,676
                                                                      -------------     -------------      -------------
Cash and cash equivalents at end of period ........................   $ 13,032,496      $ 12,247,571       $ 13,897,161
                                                                      =============     =============      =============

Supplementary disclosure of cash flow information:
 Cash paid during the period for interest ........................    $ 31,440,807      $ 30,732,896       $ 28,218,093
                                                                      =============     =============      =============

 Cash paid (received) during the period for income taxes .........    $    (59,941)     $    993,984       $  1,904,260
                                                                      =============     =============      =============

</TABLE>

        See accompanying notes to consolidated financial statements.


<PAGE>
                  MOA HOSPITALITY, INC. AND SUBSIDIARIES

                 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                             December 31, 1997

1.  Organization and Basis of Presentation 

         MOA Hospitality, Inc.(formerly known as Motels of America, Inc.), an 
85%-owned subsidiary of New Image Realty, Inc. ("New Image"), owns, develops, 
manages, and has equity interests in various national brand affiliated limited 
service lodging facilities in 37 states throughout the United States.  At 
December 31, 1997, the Company's largest concentrations of lodging facilities 
were located in the States of Georgia and Illinois with 13 lodging facilities 
each.  The consolidated financial statements include the accounts of MOA 
Hospitality, Inc. and all wholly owned subsidiaries and all entities in which 
it has a controlling interest (collectively, the "Company").  All significant 
intercompany accounts have been eliminated in consolidation.  Certain 
reclassifications of prior-period amounts have been made to conform with the 
current-period presentation of the classified balance sheet. 

2.  Summary of Significant Accounting Policies

         Use of Estimates

         The preparation of the financial statements in conformity with 
generally accepted accounting principles requires management to make estimates
and assumptions that affect the amounts reported in the financial statements 
and accompanying notes.  Actual results could differ from those estimates.

         Cash Equivalents

         Cash equivalents represent liquid assets with a maturity of three 
months or less when purchased. 

         Restricted Cash

         Restricted cash represents cash that, under the terms of certain 
mortgage notes payable, has been set aside for the refurbishment of motel 
properties. 

         Investment Properties

         The Company's operating properties are stated at cost less accumulated 
depreciation.  Operating properties, excluding land, are depreciated using the 
straight-line method over the estimated useful lives of the assets (buildings - 
40 years; furniture and equipment - 7 years).  

         Maintenance and repair costs are expensed as incurred, while 
significant improvements, replacements and major renovations are capitalized. 

The Company records impairment losses on long-lived assets used in operations 
when indicators of impairment are present and the undiscounted cash flows 
estimated to be generated by those assets are less than the assets' carrying 
amount.  An impairment loss is measured as the difference between the carrying 
value and fair value. 

<PAGE>


                MOA HOSPITALITY, INC. AND SUBSIDIARIES

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS-(Continued)

2.  Summary of Significant Accounting Policies-(Continued)


         Financing and Other Deferred Costs

         Financing costs are amortized over the terms of the related 
indebtedness using the level yield method.  Franchise costs are 
amortized using the straight-line method over the life of the 
related franchise agreement.  Organization costs are amortized 
using the straight-line method over a period of 60 months.

         Earnings Per Share

         Earnings per share is based on the weighted average number of 
shares of common stock outstanding during each period.  In 1997, 
the Financial Accounting Standards Board issued Statement No. 128, 
"Earnings Per Share".  The adoption of Statement No. 128 had no 
effect on the Company's earnings per share calculations.  

3.  Offering Costs

         In 1994, in conjunction with the planned offering of a real 
estate investment trust, the Company incurred $3,121,000 of costs. 
 During the fourth quarter of 1994, the offering was suspended due 
to a change in market factors and the costs were written off.  
During 1995, management determined that the estimated costs 
exceeded the actual costs and the Company recovered $404,000 of 
the writeoff.

4.  Mortgage and Other Notes Receivable

         Mortgage notes receivable in the amounts of $6,601,412 and 
$6,884,174 at December 31, 1997 and 1996, respectively, represent 
notes collateralized by motel properties.  The notes provide for 
monthly principal and interest (various rates of 8% to 10.5%) 
receipts over various terms through 2009, although certain notes 
are callable prior to their due dates.

         Other notes receivable in the amounts of $800,526 and 
$2,048,107 at December 31, 1997 and 1996, respectively, bear 
interest at rates from 9% to 11% and are receivable over various 
terms through 2016.

         Notes receivable of $4,692,262 at December 31, 1997 have been 
pledged as collateral for a loan facility in which the Company 
participated along with one of its affiliates. The loan facility 
has an outstanding balance of $2,442,146.


<PAGE>

                MOA HOSPITALITY, INC. AND SUBSIDIARIES

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS-(Continued)
                                                                  

5.  Operating Properties
                                                                              
         The major classes of operating properties, at cost, are as 
follows:           

                                                   December 31,
                                          -----------------------------
                                              1997             1996
                                          -------------    ------------- 
      Land                                $ 53,830,545     $ 52,819,337
      Buildings                            273,244,078      265,228,461
      Furniture and Equipment               57,786,496       51,503,219
                                          -------------    -------------
                                           384,861,119      369,551,017
      Less:  Accumulated depreciation      (73,869,204)     (61,854,694)
                                          -------------    -------------
                                          $310,991,915     $307,696,323
                                          =============    =============

         Depreciation expense equaled $12,151,209, $11,520,181, and 
$10,036,922 for the years ended December 31, 1997, 1996 and 1995, 
respectively.
                                                                             
6.   Notes Payable and Senior Subordinated Notes

         In September 1995, the Company completed funding of a 
financing transaction with Nomura Asset Capital Corporation 
("NACC").  Motels of America, L.L.C. (the "LLC"), a limited 
purpose subsidiary, obtained a loan from NACC in the principal 
amount of $158.8 million evidenced by a Promissory Note due 2015. 
 The Note is secured by 93 motel properties owned by the LLC.  The 
loan requires fixed monthly payments (based on a 20-year 
amortization schedule) of principal and interest totaling 
approximately $1,390,000 through October 11, 2005; thereafter, if 
the loan is not repaid, excess cash flow as defined is applied as 
additional principal payments.  Interest accrues at 8.62% through 
October 11, 2005, and thereafter at a fixed rate per annum equal 
to the greater of (i) 10.62% or (ii) the yield as of October 11, 
2005 on ten-year U.S. Treasury notes, plus 4.5%. 

         During 1995 the Company repaid a mortgage note recognizing a 
gain of $267,946 net of applicable income taxes of $170,734.

         In January 1996, the Company borrowed approximately $24.2 
million under a two year $100 million secured line of credit 
(interest at LIBOR plus 3.33%) with NACC and $10 million from an 
unrelated party to finance the acquisition of nineteen motels from 
Forte USA, Inc. (see Note 10).  In February and March 1996, the 
Company borrowed approximately $700,000 from an unrelated party 
and an additional $6.7 million under the NACC line of credit to 
finance the acquisition of two additional motel properties and the 
land underlying one of its properties (see Note 10).  The $10 
million note payable, repayable at any time with a maturity date 
of January 31, 2001, bears interest, payable quarterly, at 14% per 
annum and is secured by a guarantee of New Image.

         In November 1996, the Company completed two separate 
financing transactions with CS First Boston Corporation ("CSFB") 
pursuant to which the Company borrowed approximately $37.2 
million.  The proceeds were utilized to repay the entire 
outstanding borrowings under the NACC line of credit;
and a partial paydown of $1.6 million of the $10 million note 
referred to above.  The CSFB borrowings 


                MOA HOSPITALITY, INC. AND SUBSIDIARIES

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS-(Continued)



6.  Notes Payable and Senior Subordinated Notes-(Continued)

are secured by first mortgages on nineteen of the Company's motel 
properties and a pledge of the stock of one the Company's 
subsidiaries.  The terms of the notes and mortgages, among other 
things, provide for a floating rate of interest adjusted monthly 
based on the thirty-day LIBOR rate plus 3.37% and monthly payments 
of principal and interest based on a twenty-year amortization 
period.  The notes mature on November 1, 1998.

         In November 1996, the Company borrowed $3.9 million in a 
collateralized loan facility, along with one of its affiliates.  
Such loan bears interest at the rate of 250 basis points over the 
thirty-day LIBOR rate, payable monthly and matures November 13, 
1999.

         In April 1997, the Company borrowed $2,000,000 under a 
$2,000,000 secured revolving line of credit facility.  Terms of 
the revolving line of credit include interest payable at the prime 
rate plus 100 basis points and a maturity date of May 1, 1998.  
The borrowings were repaid on July 17, 1997 and the facility 
terminated.

         In September 1997, the Company renegotiated the terms of a 
maturing mortgage note secured by a motel with an outstanding 
principal balance of $1,228,000.  The new terms include monthly 
payments of interest at a rate of 9.25% and principal based on a 
twenty-five year amortization schedule.  The mortgage note matures 
on September 14, 2000.
 
         In 1997, an affiliate of the Company was formed for the sole 
purpose of constructing lodging properties to be acquired by a 
subsidiary of the Company upon completion at cost.  Such affiliate 
develops the lodging properties from its own funds, payments from 
the Company on account of the purchase price and the proceeds of 
a $20,000,000 revolving construction loan facility arranged by the 
affiliate.  In connection with such construction loan facility, 
the Company has guaranteed completion of the construction of each 
property, and the subsidiary acquiring the properties has 
guaranteed the construction loan facility to a maximum of 
$10,000,000.  In 1997, five (5) such properties were acquired for 
$12,900,000 of which $7,800,000 was funded form a new $150,000,000 
secured loan facility between the subsidiary acquiring the 
properties and CS First Boston.  This facility provides, among 
other things for interest computed at a rate based upon the thirty 
(30) day LIBOR rate plus 300 basis points, monthly principal and 
interest payments at an 11.5% per annum constant, and repayment in 
full of each funding made pursuant to the facility forty-two (42) 
months after the date of each such funding.  In addition, the 
Company has pledged its interest in a wholly owned subsidiary to 
secure up to $20,000,000 of borrowing under the facility.  As of 
March 20, 1998, seven additional properties were under 
construction and management anticipates approximately $19,000,000 
will be expended to purchase these lodging facilities upon 
completion.  Payments from the Company on account to be applied 
towards the future purchases amounted to $1,841,000 at December 31, 
1997. Interest earned by the Company on such payments in 1997 equaled
$558,000.


         In 1994, the Company completed an offering of $80,000,000 in 
principal amount of 12% Senior Subordinated Notes due April 15, 
2004, Series B.  In conjunction with this offering, 80,000 shares 
of common stock were also issued.  These Notes have been 
registered under the Securities Act of 1933 and are freely 
transferable by holders thereof.  Interest on the Notes is payable 
semiannually.  The Notes are not redeemable at the option of the 
Company prior to April 15, 1999.  The Company may redeem the Subordinated 
Notes at 106% reducing to 100% over the life of the Subordinated Notes plus 
any accrued and unpaid interest.

<PAGE>




                 MOA HOSPITALITY, INC. AND SUBSIDIARIES

         NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)




6.  Notes Payable and Senior Subordinated Notes-(Continued)

         The declaration and payment of dividends is restricted by the 
indenture relating to the 12% Senior Subordinated Notes.  At 
December 31, 1997, dividends were not eligible to be declared and 
at December 31, 1996, dividends of $1,683,375 were eligible to be 
declared. 


         A summary of mortgage and other notes payable is as follows:
                                                                             
                                                       December 31,
                                                 -----------------------------
                                                     1997           1996
                                                 -------------   -------------
Mortgage and other notes:
  Mortgage note payable secured by 93 motels,
  with interest at 8.62% per annum through
  October 10, 2005.  Rate equal to greater of
  10.62% or ten-year Treasury note plus 4.5%
  thereafter.  Principal and interest
  payable monthly; due October 11, 2015 . . . .   $152,188,885   $ 155,416,361 

Mortgage notes payable secured by 19 motels 
  and a pledge of the stock of one of MOA 
  Hospitality,Inc's subsidiaries, with 
  interest at a floating rate of LIBOR 
  plus 3.37%; Principal and interest payable 
  monthly; due November 1, 1998 . . . . . . . .     35,891,475      37,089,632 

Various cross-collateralized, nonrecourse
  mortgage notes secured by 7 motels and the
  common stock of MOA Portfolio II, Ltd.,
  with interest at a floating rate of LIBOR 
  plus 1.75% with a cap of 9%; monthly 
  principal and interest payments; due
  December 31, 1998 . . . . . . . . . . . . . .     18,396,629      19,485,345
 
Various mortgage notes payable currently
  secured by 9 motels, with fixed interest from
  7% to 10.25%; principal and interest
  payments payable monthly; due dates from
  September 14, 2000 to November 1, 2001  . . .      7,205,967       7,404,715
 
Various mortgage notes payable currently
  secured by 2 motels and undeveloped land,
  with variable interest based on prime or
  Treasury bill rates; principal and interest
  payments payable monthly; due dates through
  June 1, 2001  . . . . . . . . . . . . . . . .      3,347,926       5,767,207


<PAGE>



                 MOA HOSPITALITY, INC. AND SUBSIDIARIES

         NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)



                                                       December 31,
                                                 -----------------------------
                                                     1997           1996
                                                 -------------   -------------  
Mortgage note payable secured by a hotel,
  with interest at LIBOR plus 1.75%, principal
  and interest payments payable monthly, due
  January 31, 2000  . . . . . . . . . . . . . .    $ 8,827,220     $ 8,981,640 

Note secured by notes receivable with interest
  at a floating rate of LIBOR plus 2.50%;
  monthly principal and interest payment: due 
  November 13, 1999 . . . . . . . . . . . . . .      2,442,146       3,900,000 

Note payable secured by a motel with
  fixed interest of 8%; principal and
  interest payment payable monthly; repaid 
  in 1997 . . . . . . . . . . . . . . . . . . .        ----            698,558
  
Mortgage note payable secured by a guarantee of
  New Image Realty, Inc. with a fixed interest
  rate of 14%; interest payments payable
  quarterly; due January 23, 2001 . . . . . . .      8,400,000       8,400,000
 
Note payable secured by a pledge of stock of one 
  of MOA Hospitality, Inc.'s subsidiaries, with an
  interest at a floating rate of LIBOR plus 3%;
  principal and interest payments payable monthly;
  due April 8, 2001 to June 19, 2001 . . . . . .     7,783,995         ---- 

Industrial development revenue bonds secured
  by a motel with interest payable semiannually
  at 10.5%; annual sinking fund redemptions
  of principal on December 1 through 2016 . . . .    3,585,000       3,645,000
 
Other notes payable . . . . . . . . . . . . . . .      185,655         359,089 
                                                   -----------     -----------
                                                   248,254,898     251,147,547 
Less current portion  . . . . . . . . . . . . . .  (67,157,229)    (10,207,437)
                                                   ------------    ------------
                                                  $181,097,669    $240,940,110
                                                  =============   =============
<PAGE>




                 MOA HOSPITALITY, INC. AND SUBSIDIARIES

         NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)




6.  Notes Payable and Senior Subordinated Notes-(Continued)


         Principal payments required on notes payable and the Senior 
Subordinated Notes are scheduled as follows: 


               Years ended December 31,
               ------------------------
               1998                          $ 67,157,229
               1999                             6,745,389
               2000                            14,373,338
               2001                            21,428,048
               2002                             5,325,574
               Thereafter                     213,225,320
                                             ------------
                                             $328,254,898
                                             ============
         
         


7.  Leases

         The Company leases certain properties, administrative offices, 
and equipment under operating leases.  The leases generally provide 
for the Company to pay taxes, insurance, and maintenance expenses 
related to the leased property.  Rent expense was approximately 
$947,000, $974,000, and $988,000 for the years ended December 31, 
1997, 1996 and 1995, respectively.

         Minimum annual rentals for leases on properties and the 
corporate office for the five years subsequent to December 31, 1997 
and thereafter, are approximately as follows:

                Years ended December 31,
                ------------------------
                1998                       $   761,000
                1999                           753,000
                2000                           759,000
                2001                           681,000
                2002                           525,000
                Thereafter                  17,975,000
                                           -----------
                                           $21,454,000
                                           ===========


<PAGE>




                 MOA HOSPITALITY, INC. AND SUBSIDIARIES

         NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)



8.  Restructuring costs and impairment losses

         In 1997, restructuring costs of $750,000 were recorded 
relating to the reorganization of the Company's management 
structure.  This reorganization included the implementation of a 
decentralized organizational structure whereby many of the property 
management support functions previously based out of the corporate 
office were moved to various regional offices which were 
established throughout the country.  Impairment losses of 
$2,526,000 were recorded in 1997 to reflect the writedown of 
certain land held for development to its estimated fair value and 
to reflect a provision for loss on collection of a mortgage note 
receivable.


9.  Income Taxes

         Total income tax expense (benefit) was allocated as follows:

                                           Year Ended December 31,
                                     -----------------------------------------
                                         1997           1996          1995
                                     ------------   ------------  ------------
     Income (loss) from operations   $(2,108,997)    $ 487,761     $  831,709
     Extraordinary item                    --            --           170,734
                                     ------------   ------------  ------------
                                     $(2,108,997)    $ 487,761     $1,002,443
                                     ============   ============  ============


         Income tax expense (benefit) attributable to income from 
operations consists of:


                                  Current         Deferred           Total
                                ------------   ------------      -------------
Year ended December 31, 1997:
   U.S. federal                 $(1,498,879)    $ (206,171)      $ (1,705,050)
   State and local                 (277,237)      (126,710)          (403,947)
                                ------------   ------------      -------------
                                $(1,776,116)    $ (332,881)      $ (2,108,997)
                                ============   ============      =============

Year ended December 31, 1996:
   U.S. federal                 $   910,476     $ (516,139)      $    394,337
   State and local                   58,279         35,145             93,424
                               -------------    -----------      -------------
                                $   968,755     $ (480,994)      $    487,761
                               =============    ===========      =============

Year ended December 31, 1995:
   U.S. federal                 $ 1,214,098     $ (542,740)      $    671,358
   State and local                  224,649        (64,298)           160,351
                                -----------    ------------      -------------
                                $1,438,747      $ (607,038)      $    831,709
                                ===========    ============      =============


<PAGE>




                 MOA HOSPITALITY, INC. AND SUBSIDIARIES

         NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)



9. Income Taxes-(Continued)

         Income tax expense (benefit) differs from the amounts computed 
by applying the U.S. federal income tax rate of 34% to income 
before income taxes and extraordinary item as a result of the 
following:
                   

                                           Year Ended December 31,
                                      -------------------------------------
                                         1997         1996         1995
                                      ----------   -----------  -----------
Computed "expected" tax
   expense (benefit)                  $(1,863,476)   $399,506     $713,032
Increase in income taxes 
   resulting from:
       State income taxes, 
       net of federal income 
       tax effect                        (266,605)     61,659      105,832

       Other, net                          21,084      26,596       12,845
                                       -----------   ---------   ----------
                                      $(2,108,997)   $487,761     $831,709
                                      ============   =========   ==========

         The deferred tax effects of temporary differences between the 
carrying amounts of assets and liabilities for financial reporting 
purposes and the amounts reported for income tax purposes are as 
follows:
                                                                   
                

                                                  December 31,
                                        --------------------------------------
                                             1997                1996
                                        ----------------    ------------------
Deferred tax assets:
  Reserves                               $ (1,035,999)       $  (364,012)
  Certain bankruptcy costs                    (30,517)           (88,890)
  Net state operating loss carryforwards     (896,012)          (896,012)
  Partnership investments                      16,638             (3,681)
  Federal tax credits carryover              (633,727)          (792,394)
  Other, net                                 (443,346)          (559,446)
                                         --------------      --------------
Total deferred tax assets                  (3,022,963)        (2,704,435)
Deferred tax liabilities:
   Investment properties, principally
   due to depreciation and purchase 
   accounting adjustments                   6,374,647          6,389,000 
                                         -------------       -------------
Total deferred tax liabilities              6,374,647          6,389,000 
                                         -------------       -------------
Net deferred tax liability                $ 3,351,684        $ 3,684,565
                                         =============       ============= 

<PAGE>




                 MOA HOSPITALITY, INC. AND SUBSIDIARIES

         NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)



9. Income Taxes-(Continued)

         The Company is a member of an affiliated group that files a 
consolidated tax return for federal income tax purposes and has 
entered into a tax allocation agreement with New Image and its 
parent corporation.  In accordance with the agreement, the 
Company's tax liability/benefit will be computed as if the Company 
had filed its own consolidated tax return and is subject to tax on 
all of its taxable income.  During 1997 the Company received a 
payment of approximately $0.4 million from the parent and during 
1996, the Company made payments of approximately $0.5 million, to 
the parent corporation.  At December 31, 1997, approximately $2.2 
million has been advanced to offset future tax payments to the 
parent corporation, if any.  

         At December 31, 1997, the Company has net operating loss 
carryforwards ("NOLs") for state income tax purposes of 
approximately $13.3 million.  The NOLs, which are subject to 
certain limitations, expire at various dates through 2010.  At 
December 31, 1997, the Company also has approximately $633,000 of 
tax credit carryforwards subject to certain limitations, $500,000 
of which do not expire.  


10.  Acquisitions and Divestitures

         In December 1995, the Company sold two motel properties for 
$4.1 million in cash and a $300,000 note receivable; the Company 
recorded gains of $479,281.

         In January 1996, the Company acquired nineteen motel 
properties from Forte USA, Inc., a subsidiary of Forte Hotels, 
Inc., for $35.5 million.

         In January through March 1996, the Company acquired two 
additional motel properties and the land underlying one of its 
properties for approximately $8.2 million. 

         In May through November 1996, the Company sold eleven motel 
properties to unaffiliated parties for approximately $15.8 million 
in net cash proceeds and $6.3 million in notes receivable; the 
Company recorded a gain of $2.6 million.

         During 1997, in separate transactions, the Company sold two 
properties for an aggregate of $3.9 million consisting of cash in 
the amount of $0.1 million, a mortgage note receivable in the 
amount of $1.0 million and the buyer's assumption of a mortgage 
note in the amount of $2.3 million.  the Company remains 
contingently liable on the note, $2.3 million, in the event the 
purchaser does not perform under its obligations.



<PAGE>



                 MOA HOSPITALITY, INC. AND SUBSIDIARIES

         NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)




10.  Acquisitions and Divestitures-(Continued)

         Pro forma unaudited results for 1995 assuming the 1996 
acquisitions had occurred at the beginning of 1995 are as shown 
below.  

                                                   1995
                                            -----------------
Total revenue                                 $ 131,865,949
Net operating revenue                            34,179,661
Income before Extraordinary Gain                  2,495,419
Net Income                                        2,763,365
Income before Extraordinary Gain                      
   per common share                                    3.45
Net Income per common share                            3.12
Depreciation and amortization                    13,685,354

        
         Pro forma results for 1997 and 1996 are not shown as such 
results would not differ materially from historical results.

         In March 1998, the Company sold one of its motels pursuant to 
a condemnation related to a highway reconfiguration project for 
approximately $1.6 million in cash and realized an approximate $0.5 
million gain.
         
11.  Fair Value of Financial Instruments
         The following methods and assumptions were used by the Company 
in estimating its fair value disclosures for financial instruments:

         Cash and cash equivalents:  The carrying amount reported in 
the balance sheet for cash and cash equivalents approximates 
its fair value.

         Mortgage and other notes receivable:  The fair values of the 
Company's mortgage and other notes receivable are estimated 
using discounted cash flow analyses, using interest rates 
currently being offered for similar loans to borrowers with 
similar credit ratings.  

         Mortgage and other notes payable:  The fair values of the 
Company's mortgage and other notes payable are estimated using 
discounted cash flow analyses, based on the Company's current 
incremental borrowing rates for similar types of borrowing 
arrangements.

         12% Senior Subordinated Notes:  The fair value of the 
Company's 12% Senior Subordinated Notes are based on quoted 
market prices.


<PAGE>



                 MOA HOSPITALITY, INC. AND SUBSIDIARIES

         NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (Continued)




11.  Fair Value of Financial Instruments-(Continued)

         The carrying amounts and fair values of the Company's 
financial instruments at December 31 are as follows:

               Carrying                          Carrying 
                Amount          Fair Value        Amount       Fair Value
              ----------      -------------    ------------   ------------
Cash and cash 
equivalents    $13,032,496     $13,032,496      $12,247,571    $12,247,571

Mortgage and 
other notes 
receivable       7,401,938       7,588,815        8,932,281      9,047,466

Secured notes 
payable        248,254,898     249,509,580      251,147,547    250,506,863
 
12% Senior 
Subordinated 
Notes           76,734,638      76,000,000       76,406,397     68,800,000

 

 
<PAGE>
                                                                           

Supplemental Information to Be Furnished With Reports Filed Pursuant to 
Section 15(d) of the Act by Registrants Which Have Not Registered Securities 
Pursuant to Section 12 of the Act.


        The Company did not submit an annual report to security holders 
covering the registrants's last fiscal year.  In addition, the Company did not 
send proxy statements, any form of proxy or other proxy soliciting material to 
security holders with respect to any annual or other meeting of security 
holders.
 


<PAGE>
 

                              SIGNATURES

        Pursuant to the requirements of Section 13 or 15(d) 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, on the 9th day of 
April, 1998.
                                                  MOA HOSPITALITY, INC.


                                                  By:    /s/ Kurt M. Mueller
                                                    Kurt M. Mueller
                                                    Chief Financial Officer

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

        Signature                           Title                 Date


    /s/ Paul F. Wallace            Director, Chairman and       April 9, 1998
Paul F. Wallace                      Chief Executive Officer
Principal Executive Officer

    /s/ Alan H. Baerenklau         Director, President and      April 9, 1998
Alan H. Baerenklau                   Chief Operating Officer 


    /s/ Kurt M. Mueller            Director and Chief           April 9, 1998
Kurt M. Mueller                      Financial Officer
Principal Financial Officer

    /s/ Carl W. Desch              Director                     April 9, 1998
Carl W. Desch


    /s/ Peter W. McClean           Director                     April 9, 1998
Peter W. McClean


    /s/ Louis A. Scarrone, M.D.    Director                     April 9, 1998
Louis A. Scarrone, M.D.


   /s/ Ronald P. Stewart           Director                     April 9, 1998
Ronald P. Stewart


   /s/ Philip J. Levien            Director                     April 9, 1998
Philip J. Levien                                        
 

<PAGE>

 

 


                                    INDEX TO EXHIBITS

                                                                    Sequential
Exhibit                                                                Page
Number                                 Description                    Number
- -------                                -----------                  ----------

  3.1      Certificate of Incorporation of Motels of America, Inc. 
           ("MOA" or the "Company") as amended to date, incorporated 
           by reference to Exhibit 3.1 to MOA's Registration 
           Statement on Form S-1 (No. 33-78866) which became 
           effective on July 13, 1994 (the "1994 Form S-1"). 

  3.2      By-laws of MOA, incorporated by reference to Exhibit 3.2 
           to the 1994 Form S-1. 

  4.1      Indenture dated April 14, 1994 for the 12% Senior 
           Subordinated Notes due 2004, incorporated by reference 
           to Exhibit 4.1 to the 1994 Form S-1. 

  4.2      Registration Rights Agreement dated as of April 14, 1994 
           by and among MOA, Alex. Brown and BT Securities, 
           incorporated by reference to Exhibit 4.2 to the 1994 
           Form S-1. 

  4.3      Loan Agreement between Motels of America, L.L.C. and 
           Nomura Asset Capital Corporation ("NACC") dated as of 
           September 15, 1995, incorporated by reference to Exhibit 
           4.1 to MOA's Form 8-K filed on November 4, 1995. 
               
  4.4      Form of Mortgage, Security Agreement, Assignment of 
           Rents and Fixture Filing between MOA-TL Corp. and MOA-CS 
           Corp., as Mortgagor to CS First Boston Mortgage Capital 
           Corp., as Mortgagee, dated as of November 5, 1996, 
           incorporated by reference to Exhibit 4.4 to MOA's Form 
           10-K for the fiscal year ended December 31, 1996 (the 
           "1996 Form 10-K"). 

 10.1      Note Purchase Agreement dated as of October 20, 1994, 
           among NACC and MOA, MOA Midwest Corp. and Tri-State 
           Inns, Inc. (the "Note Purchase Agreement"), incorporated 
           by reference to Exhibit 10.2 to MOA's Form 10-K for the 
           fiscal year ended December 31, 1994 (the "1994 Form 10-K"). 

 10.1A     Amendment No. 1 to the Note Purchase Agreement, dated as
           of October 20, 1994, incorporated by reference to 
           Exhibit 10.2A to the 1994 Form 10-K. 

 10.1B     Environmental Indemnity Agreement dated as of October 
           20, 1994, incorporated by reference to Exhibit 10.2B 
           to the 1994 Form 10-K. 

 10.1C     Amendment No. 2 to the Note Purchase Agreement, dated 
           as of December 16, 1994, incorporated by reference to 
           Exhibit 10.1B to MOA's Form 8-K filed on February 7, 
           1996 (the "1996 Form 8-K"). 


<PAGE>

                                                                    Sequential
Exhibit                                                                Page
Number                        Description                             Number    
- --------                     ------------                           ---------
 10.1D     Amendment No. 3 to the Note Purchase Agreement, dated 
           as of January 23, 1996, incorporated by reference to 
           Exhibit 10.1C to the 1996 Form 8-K. 
                                                                            
 10.2      Note Purchase Agreement dated as of January 23, 1996, 
           among NACC and MOA-TL Corp., incorporated by reference 
           to Exhibit 10.2 to the 1996 Form 8-K. 

 10.3      $10,000,000 Promissory Note of MOA-TL Holding Corp. 
           payable to HFS Incorporated, dated as of January 23, 1996, 
           incorporated by reference to Exhibit 10.3 to the 1996 
           Form 8-K. 

 10.4      Asset Purchase Agreement dated as of December 19, 1995, 
           by and among MOA, Forte Hotels, Inc. and Forte USA, Inc. 
           (the "Asset Purchase Agreement"), incorporated by 
           reference to Exhibit 10.4 to the 1996 Form 8-K. 

 10.4A     First Amendment to the Asset Purchase Agreement, dated 
           as of January 23, 1996, incorporated by reference to 
           Exhibit 10.4A to the 1996 Form 8-K. 

 10.5      Employment Agreement of Daniel W. Daniele dated 
           September 14, 1994, incorporated by reference to 
           Exhibit 10.14 to the 1994 Form 10-K. 

 10.6      $20,000,000 Promissory Note of MOA-TL Corp. payable 
           to CS First Boston Mortgage Capital Corp., dated as
           of November 5, 1996, incorporated by reference to 
           Exhibit 10.6  to MOA's Form 10-K for the fiscal year 
           ended December 31, 1996 (the "1996 Form 10-K").   

 10.7      $17,150,000 Promissory Note of MOA-CS Corp. payable 
           to CS First Boston Mortgage Capital Corp., dated as 
           of November 5, 1996,  incorporated by reference to 
           Exhibit 10.7 to MOA's Form 10-K for the fiscal year 
           ended December 31, 1996 (the "1996 Form 10-K").   

 10.8      Credit facility agreement up to $150,000,000 between
           TAD Properties, L.L.C. and Credit Suisse First Boston 
           Mortgage Capital., date as of December 20, 1996. 

 10.8A     Amendment to credit facility agreement, dated as 
           of October 8, 1997.

 21.1      Subsidiaries of MOA.



<PAGE>
 

 



                          UP TO U.S. $150,000,000
                                      
                         CREDIT FACILITY AGREEMENT
                                      
                       Dated as of December 20, 1996
                                      
                                  Between
                                      
                           TAD PROPERTIES, L.L.C.
                                      
                                as Borrower
                                      
                                    and
                                      
                   CS FIRST BOSTON MORTGAGE CAPITAL CORP.
                                      
                                  as Lender
<PAGE>


                              TABLE OF CONTENTS 
                              -----------------

                                                                          PAGE 
                                                                          ----


ARTICLE I     DEFINITIONS AND ACCOUNTING TERMS . . . . . . . . . . . . . .   1 
    1.1. Defined Terms . . . . . . . . . . . . . . . . . . . . . . . . . .   1 
    1.2. Accounting Terms. . . . . . . . . . . . . . . . . . . . . . . . .  17 
    1.3. Certain Terms . . . . . . . . . . . . . . . . . . . . . . . . . .  17 

ARTICLE II    AMOUNTS AND TERMS OF THE LOANS . . . . . . . . . . . . . . .  17 
    2.1. The Loans . . . . . . . . . . . . . . . . . . . . . . . . . . . .  18 
    2.2. Making the Loans. . . . . . . . . . . . . . . . . . . . . . . . .  18 
    2.3. Earnout . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  19 
    2.4. Repayment . . . . . . . . . . . . . . . . . . . . . . . . . . . .  19 
    2.5. Prepayments . . . . . . . . . . . . . . . . . . . . . . . . . . .  20 
    2.6. Reserve Account . . . . . . . . . . . . . . . . . . . . . . . . .  21 
    2.7. Application of Payments After Event of Default. . . . . . . . . .  22 
    2.8. Interest Rate Determination and Protection. . . . . . . . . . . .  22 
    2.9. Increased Costs . . . . . . . . . . . . . . . . . . . . . . . . .  22 
    2.10.     Illegality . . . . . . . . . . . . . . . . . . . . . . . . .  23 
    2.11.     Capital Adequacy . . . . . . . . . . . . . . . . . . . . . .  23 
    2.12.     Payments and Computations. . . . . . . . . . . . . . . . . .  23 
    2.13.     Taxes. . . . . . . . . . . . . . . . . . . . . . . . . . . .  24 
    2.14.     Use of Loans . . . . . . . . . . . . . . . . . . . . . . . .  25 

ARTICLE III   INITIAL APPROVAL OF PROPOSED MOTEL FACILITIES;PREPARATION OF 
              MORTGAGE DOCUMENTS; PRELIMINARY APPROVAL . . . . . . . . . .  25 
    3.1. Initial Motels. . . . . . . . . . . . . . . . . . . . . . . . . .  25 
    3.2. Approval of Proposed Motel Facilities . . . . . . . . . . . . . .  25 
    3.3. Preparation and Execution of Mortgage Documents . . . . . . . . .  26 

ARTICLE IV    CONDITIONS OF LENDING. . . . . . . . . . . . . . . . . . . .  26 
    4.1. Conditions Precedent to Effectiveness . . . . . . . . . . . . . .  26 
    4.2. Conditions Precedent to Each Loan . . . . . . . . . . . . . . . .  27 
    4.3. Further Conditions Precedent to Each Loan . . . . . . . . . . . .  30 
    4.4. Conditions Precedent for an Earnout . . . . . . . . . . . . . . .  31 

ARTICLE V     REPRESENTATIONS AND WARRANTIES . . . . . . . . . . . . . . .  32 
    5.1. Representations and Warranties as to Borrower . . . . . . . . . .  32 
    5.2. Representations and Warranties as to the 
         Borrower and the Approved Motel Facilities. . . . . . . . . . . .  36 
    5.3. Survival of Representations . . . . . . . . . . . . . . . . . . .  41 

ARTICLE VI    LIABILITY OF MOA . . . . . . . . . . . . . . . . . . . . . .  41 
    6.1. Liabilities . . . . . . . . . . . . . . . . . . . . . . . . . . .  41 
    6.2. Bankruptcy/Enforcement. . . . . . . . . . . . . . . . . . . . . .  42 
    6.3. Reliance. . . . . . . . . . . . . . . . . . . . . . . . . . . . .  42 

ARTICLE VII   AFFIRMATIVE COVENANTS. . . . . . . . . . . . . . . . . . . .  42 
    7.1. Compliance with Laws, Etc . . . . . . . . . . . . . . . . . . . .  42 
    7.2. Conduct of Business . . . . . . . . . . . . . . . . . . . . . . .  42 
    7.3. Payment of Taxes, Etc . . . . . . . . . . . . . . . . . . . . . .  43 
    7.4. Maintenance of Insurance. . . . . . . . . . . . . . . . . . . . .  43 
    7.5. Preservation of Existence; Single Purpose Entity. . . . . . . . .  43 
    7.6. Access. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  43 
    7.7. Keeping of Books. . . . . . . . . . . . . . . . . . . . . . . . .  44 
    7.8. Maintenance of Properties, Etc. . . . . . . . . . . . . . . . . .  44 
    7.9. Performance and Compliance with Other Covenants . . . . . . . . .  44 
    7.10.     Application of Proceeds. . . . . . . . . . . . . . . . . . .  44 
    7.11.     Financial Statements . . . . . . . . . . . . . . . . . . . .  44 
    7.12.     Reporting Requirements . . . . . . . . . . . . . . . . . . .  45 
    7.13.     Leases and Operating Leases. . . . . . . . . . . . . . . . .  47 
    7.14.     Employee Plans . . . . . . . . . . . . . . . . . . . . . . .  48 
    7.15.     Fiscal Year. . . . . . . . . . . . . . . . . . . . . . . . .  48 
    7.16.     Environmental Matters. . . . . . . . . . . . . . . . . . . .  48 
    7.17.     Maintenance of Reserves/Operating Lease. . . . . . . . . . .  49 
    7.18.     Casualty and Condemnation. . . . . . . . . . . . . . . . . .  49 
    7.19.     Further Assurances . . . . . . . . . . . . . . . . . . . . .  49 

ARTICLE VIII  NEGATIVE COVENANTS . . . . . . . . . . . . . . . . . . . . .  49 
    8.1. Liens, Etc. . . . . . . . . . . . . . . . . . . . . . . . . . . .  49 
    8.2. Indebtedness. . . . . . . . . . . . . . . . . . . . . . . . . . .  50 
    8.3. Lease Obligations . . . . . . . . . . . . . . . . . . . . . . . .  51 
    8.4. Asset Sales/Refinancings. . . . . . . . . . . . . . . . . . . . .  51 
    8.5. Investments . . . . . . . . . . . . . . . . . . . . . . . . . . .  53 
    8.6. Change in Nature of Business or Organizational Documents. . . . .  54 
    8.7. Modification of Material Agreements . . . . . . . . . . . . . . .  54 
    8.8. Accounting Changes. . . . . . . . . . . . . . . . . . . . . . . .  54 
    8.9. Transactions with Affiliates. . . . . . . . . . . . . . . . . . .  54 
    8.10.     Environmental Matters. . . . . . . . . . . . . . . . . . . .  54 
    8.11.     Membership Interests . . . . . . . . . . . . . . . . . . . .  55 
    8.12.     Cash Flow. . . . . . . . . . . . . . . . . . . . . . . . . .  55 
    8.13.     ERISA. . . . . . . . . . . . . . . . . . . . . . . . . . . .  55 

ARTICLE IX    EVENTS OF DEFAULT. . . . . . . . . . . . . . . . . . . . . .  55 
    9.1. Events of Default . . . . . . . . . . . . . . . . . . . . . . . .  55 
    9.2. Remedies. . . . . . . . . . . . . . . . . . . . . . . . . . . . .  57 

ARTICLE X     MISCELLANEOUS. . . . . . . . . . . . . . . . . . . . . . . .  58 
    10.1.     Amendments, Etc. . . . . . . . . . . . . . . . . . . . . . .  58 
    10.2.     Notices, Etc . . . . . . . . . . . . . . . . . . . . . . . .  58 
    10.3.     No Waiver; Remedies. . . . . . . . . . . . . . . . . . . . .  59 
    10.4.     Costs; Expenses; Indemnities . . . . . . . . . . . . . . . .  59 
    10.5.     Right of Set-off . . . . . . . . . . . . . . . . . . . . . .  60 
    10.6.     Binding Effect . . . . . . . . . . . . . . . . . . . . . . .  61 
    10.7.     Assignments and Participations . . . . . . . . . . . . . . .  61 
    10.8.     Governing Law; Severability. . . . . . . . . . . . . . . . .  62 
    10.9.     Submission to Jurisdiction; Service of Process . . . . . . .  62 
    10.10.    Section Titles . . . . . . . . . . . . . . . . . . . . . . .  62 
    10.11.    Execution in Counterparts. . . . . . . . . . . . . . . . . .  62 
    10.12.    Entire Agreement . . . . . . . . . . . . . . . . . . . . . .  62 
    10.13.    Waiver of Jury Trial . . . . . . . . . . . . . . . . . . . .  63 
    10.14.    Enforcement by Borrower. . . . . . . . . . . . . . . . . . .  63 

<PAGE>

                                   EXHIBITS

Exhibit A     -    Form of Senior Note 

Exhibit A-1   -    Form of Mezzanine Note 

Exhibit A-2   -    Form of Earnout Note 

Exhibit B     -    Form of Notice of Borrowing 

Exhibit C     -    Form of Opinion of Counsel for the Borrower 

Exhibit C-1   -    Form of Opinion of Counsel for the Borrower (re:Security 
                   Documents) 

Exhibit D     -    Form of Opinion of Local Counsel for the Borrower 

Exhibit E     -    Form of Mortgage 

Exhibit F     -    Form of Assignment Agreement 

Exhibit G     -    Form of Security Agreement 

Exhibit H     -    Form of MOA Pledge 

Exhibit I     -    Form of Fixed Payment Certificate 

Exhibit J     -    Form of Subordination, Non-Disturbance and Attornment 
Agreement 

Exhibit K     -    Form of Operating Agreement 

Exhibit L     -    Form of Operating Lease 

Exhibit M     -    Form of Acquisition Agreement 

Exhibit N     -    Form of Assignment of Contracts 

Exhibit 0     -    Form of Assignment of Acquisition Agreement 


<PAGE>


         CREDIT FACILITY AGREEMENT (this "Agreement"), dated as of the 20th 
day of December, 1996, between TAD PROPERTIES, L.L.C., a Delaware limited 
liability company (the "Borrower"), and CS FIRST BOSTON MORTGAGE CAPITAL 
CORP., a Delaware corporation (the "Lender"). 

                             W I T N E S S E T H: 

         WHEREAS, the Borrower desires to obtain a series of loans from the 
Lender in an aggregate amount at any time outstanding of up to $150,000,000 to 
provide the Borrower with funds to acquire real estate as more particularly 
described herein; 

         WHEREAS, the Lender is unwilling to make such loans unless the 
Borrower joins in the execution and delivery of this Agreement which shall 
establish the terms and conditions of such loans; 

         NOW, THEREFORE, in consideration of the making of the promises and 
covenants, agreements, representations and warranties set forth in this 
Agreement, the parties hereby covenant, agree, represent and warrant as 
follows: 

<PAGE>

                                 ARTICLE I 
                                      
                      DEFINITIONS AND ACCOUNTING TERMS 

         1.1. Defined Terms.  As used in this Agreement, the following terms 
have the following meanings (such meanings to be equally applicable to both 
the singular and plural forms of the terms defined): 

         "Acquisition Agreement" means that certain Development and Purchase 
and Sale Agreement attached hereto as Exhibit M, entered into between Borrower 
and Motel Developer. 

         "Affiliate" means, as to any Person, any Subsidiary of such Person 
and any other Person which, directly or indirectly, controls, is controlled by 
or is under common control with such Person.  For the purposes of this 
definition, "control" means the possession of the power to direct or cause the 
direction of management and policies of such Person, whether through the 
ownership of voting securities, by contract or otherwise. 

         "Agreement" means this Credit Facility Agreement, together with all 
Exhibits and Schedules hereto, as the same may be amended, supplemented or 
otherwise modified from time to time. 

         "Appraisal" means an appraisal using methodologies reasonably 
acceptable to the Lender at the time such appraisal is or was made and 
performed by a Recognized Appraiser. 

         "Approved Construction Costs" means, with respect to each Proposed 
Motel Facility, the estimated costs, as the same may be amended from time to 
time, to be incurred by Motel Developer with respect to acquiring the real 
property and constructing the improvements thereon (including but not limited 
to, (i) costs for land acquisition and site improvements thereto, (ii) costs 
for environmental inspections, soil analysis, title insurance, permits and 
other predevelopment items; (iii) all hard costs, including contingency, (iv) 
all legal, architectural, engineering and other professional fees and 
disbursements, (v) all soft costs incurred in connection with the acquisition 
and development, (vi) $20,000 for each Approved Motel Facility representing 
the allocable share of all fees payable in connection with the Commitment 
(including, but not limited to legal and other professional fees and expenses, 
financing and advisory fees payable to the Lender in connection with the 
negotiation and execution of this Agreement), (vii) legal fees, title 
insurance premiums and other customary closing expenses incurred in connection 
with the acquisition of each Approved Motel Facility and the closing of each 
respective Loan and (viii) the Motel Developer Supervisory Fee, which 
estimated costs set forth in clauses (i) through (viii) of this definition are 
set forth on a budget, (and if amended, on an amended budget) submitted to and 
approved by the Lender, which approval will not be unreasonably withheld or 
delayed. 

         "Approved Motel Facility" means a Proposed Motel Facility approved by 
the Lender pursuant to Section 3.2 hereof and for which a Loan is advanced 
pursuant to this Agreement. 

         "Asset Sale" means any sale, conveyance, transfer, assignment, lease 
or other disposition by the Borrower to any Person of any Approved Motel 
Facility (other than the leasing of an Approved Motel Facility to an Operating 
Lessee pursuant to an Operating Lease). 

         "Asset Sale Proceeds" means payments received by the Borrower from 
any Asset Sale (after repayment of the Loan secured by the respective Approved 
Motel Facility), in each case net of the amount of: (i) brokers' and advisors' 
fees and commissions payable (other than to an Affiliate of the Borrower) in 
connection with such Asset Sale; (ii) all foreign, federal, state and local 
taxes payable as a direct consequence of such Asset Sale; (iii) the reasonable 
fees and expenses attributable to such Asset Sale, to the extent not included 
in clause (i) (except to the extent payable to any Affiliate of the Borrower), 
and (iv) customary closing costs and adjustments to the extent not included in 
clauses (i) and (iii) of this definition. 

         "Assignment Agreement" means an agreement substantially in the form 
of Exhibit F, executed by the Borrower, Franchisor and the Lender, assigning 
to the Lender, each Franchise Agreement. 

         "Assignment of Contracts" means an agreement substantially in the 
form of Exhibit N executed by Borrower. 

         "Base Rate" means, for any period, a fluctuating interest rate per 
annum as shall be in effect from time to time, which rate per annum shall be 
equal at all times to the rate of interest announced publicly by Bankers Trust 
Company, New York, New York, from time to time, as such bank's prime rate. 

         "Business Day" means a day of the year on which banks are not 
required or authorized to close in New York City and a day on which dealings 
are also carried on in the London interbank market. 

         "Capitalized Lease" means, as to any Person, any lease of property by 
such Person as lessee which would be capitalized on a balance sheet of such 
Person prepared in conformity with GAAP. 

         "Capitalized Lease Obligations" means, as to any Person, the 
capitalized amount of all obligations of such Person under Capitalized Leases, 
in conformity with GAAP. 

         "Closing Date" means the date on which any Loan is made. 

         "Code" means the Internal Revenue Code of 1986 (or any successor 
legislation thereto), as amended from time to time. 

         "Collateral" means all property and interests in property and 
proceeds thereof now owned or hereafter acquired by the Borrower in or upon 
which a Lien is granted under any of the Collateral Documents. 

         "Collateral Documents" means the Assignment Agreement, the assignment 
agreement in respect of the Acquisition Agreement, the Mortgages, the Security 
Agreement, the MOA Pledge and any other document now or hereafter executed and 
delivered by the Borrower or MOA granting a Lien on any of its property to 
secure payment of the Obligations. 

         "Commitment" has the meaning specified in Section 2.1. 

         "Contingent Obligation" means, as applied to any Person, any direct 
or indirect liability, contingent or otherwise, of such Person with respect to 
any Indebtedness or Contractual Obligation of another Person, if the purpose 
or intent of such Person in incurring the Contingent Obligation is to provide 
assurance to the obligee of such Indebtedness or Contractual Obligation that 
such Indebtedness or Contractual Obligation will be paid or discharged, or 
that any agreement relating thereto will be complied with, or that any holder 
of such Indebtedness or Contractual Obligation will be protected (in whole or 
in part) against loss in respect thereof.  Contingent Obligations of a Person 
include, without limitation, (a) the direct or indirect guarantee, endorsement 
(other than for collection or deposit in the ordinary course of business), co-
making, discounting with recourse or sale with recourse by such Person of an 
obligation of another Person, and (b) any liability of such Person for an 
obligation of another Person through any agreement (contingent or otherwise) 
(i) to purchase, repurchase or otherwise acquire such obligation or any 
security therefor, or to provide funds for the payment or discharge of such 
obligation (whether in the form of a loan, advance, stock purchase, capital 
contribution or otherwise), (ii) to maintain the solvency or any balance sheet 
item, level of income or financial condition of another Person, (iii) to make 
take-or-pay or similar payments, if required, regardless of non-performance by 
any other party or parties to an agreement, (iv) to purchase, sell or lease 
(as lessor or lessee) property, or to purchase or sell services, primarily for 
the purpose of enabling the debtor to make payment of such obligation or to 
assure the holder of such obligation against loss, or (v) to supply funds to 
or in any other manner invest in such other Person (including, without 
limitation, to pay for property or services irrespective of whether such 
property is received or such services are rendered). 

         "Contract" means any contract, agreement, undertaking, indenture, 
note, bond, loan, instrument, lease, conditional sales contract, mortgage, 
deed of trust, license, franchise, insurance policy, commitment or other 
arrangement or agreement. 

         "Contractual Obligation" of any Person means any obligation, 
agreement, undertaking or similar provision of any security issued by such 
Person or of any Contract to which such Person is a party or by which it or 
any of its property is bound or to which any of its properties is subject. 

         "Default" means any event which with the passing of time or the 
giving of notice or both would become an Event of Default. 

         "Default Rate" has the meaning specified in Section 2.4 (e). 

         "DL" has the meaning specified in Section 4.1(c). 

         "DOL" means the United States Department of Labor, or any successor 
thereto. 

         "Dollars" and the sign "$" each mean the lawful money of the United 
States of America. 

         "DSCR" means for any specified period the ratio of (a) Net Operating 
Income for such period to (b) the debt service payable in such period on all 
Indebtedness of the Borrower (assuming that monthly debt service on the Loans 
during such period is equal to the greater of: (i) the monthly payment which 
would be required to fully liquidate the Loans in twenty-five (25) years 
assuming a rate of interest equal to the interest rate in effect with respect 
to the Senior Tranche as of the commencement date of such period; and (ii) the 
monthly interest payment which would be required in respect of the Loans 
during such period assuming a rate of interest equal to eleven and one-half 
percent per annum) 

         "Earnout" has the meaning specified in Section 2.3. 

         "Earnout Note" means the note delivered by the Borrower to the Lender 
in the form of Exhibit A-2 hereto. 

         "Earnout Tranche" has the meaning specified in Section 2.1. 

         "Earnout Tranche Rate" means the LIBOR Base Rate plus four and one-
half percent (4-1/2%). 

         "Environmental Claim" means any accusation, allegation, notice of 
violation, action, claim, Environmental Lien, demand, abatement or other Order 
or direction (conditional or otherwise) by any Governmental Authority or any 
other Person for personal injury (including sickness, disease or death), 
tangible or intangible property damage, damage to the environment, nuisance, 
pollution, contamination or other adverse effects on the environment, or for 
fines, penalties or restriction, resulting from or based upon (i) the 
existence, or the continuation of the existence, of a Release (including, 
without limitation, sudden or non-sudden accidental or non-accidental 
Releases) of, or exposure to, any Hazardous Material or odor, audible noise or 
other nuisance, or other Release in, into or onto the environment (including, 
without limitation, the air, soil, surface water or groundwater) at, in, by, 
from or related to any property owned, operated or leased by the Borrower or 
any activities or operations thereof; (ii) the environmental aspects of the 
transportation, storage, treatment or disposal of Hazardous Materials in 
connection with any property owned, operated or leased by the Borrower or 
their operations or facilities; or (iii) the violation, or alleged violation, 
of any Environmental Laws, Orders or Environmental Permits of or from any 
Governmental Authority relating to environmental matters connected with any 
property owned, leased or operated by the Borrower. 

         "Environmental Laws" means any federal, state, local or foreign law 
(including common law), statute, code, ordinance, rule, regulation or other 
requirement relating in any way to the environment, natural resources, or 
public or employee health and safety and includes, without limitation, the 
Comprehensive Environmental Response, Compensation, and Liability Act 
("CERCLA"), 42 U.S.C. Sect. 9601 et seq., the Hazardous Materials Sect. 
Tansportation Act, 49 U.S.C. Sect. 1801 et seq., the Federal Insecticide, 
Fungicide, and Rodenticide Act, 7 U.S.C. Sect. Sect. 136 et seq., the Resource 
Conservation and Recovery Act ("RCRA"), 42 U.S.C. 6901 et seq., the Toxic 
Sect. Substances Control Act, 15 U.S.C. 2601 et seq., the Clean Air Act, 42 
U.S.C. Sect. 7401 et seq., the Clean Water Sect. Act, 33 U.S.C. Sect. 1251 et 
seq., the Occupational Safety and Health Act, 29 Sect. Sect. U.S.C. Sect. 651 
et seq., and the Oil Pollution Act of 1990, 33 U.S.C. Sect. 2701 et seq., as 
Sect. Sect. such laws have been amended or supplemented, and the Sect. 
regulations promulgated pursuant thereto, and all analogous state and local 
statutes. 

         "Environmental Liabilities and Costs" means, as to any Person, all 
liabilities, obligations, responsibilities, Remedial Actions, losses, damages, 
punitive damages, consequential damages, treble damages, costs and expenses 
(including, without limitation, all fees, disbursements and expenses of 
counsel, experts and consultants and costs of investigation and feasibility 
studies), fines, penalties, sanctions and interest incurred as a result of any 
Environmental Claim. 

         "Environmental Lien" means any Lien in favor of any Governmental 
Authority arising under any Environmental Law. 

         "Environmental Permit" means any Permit required under any applicable 
Environmental Laws or Order and all supporting documents associated therewith. 

         "ERISA" means the Employee Retirement Income Security Act of 1974 (or 
any successor legislation thereto), as amended from time to time. 

         "ERISA Affiliate" means any trade or business (whether or not 
incorporated) under common control or treated as a single employer with the 
Borrower within the meaning of Section 414 (b), (c), (m) or (o) of the Code. 

         "ERISA Event" means (i) an event described in Sections 4043(b)(1), 
(2), (3), (5), (6), (8), (9), (10), (11), (12) or (13) of ERISA with respect 
to a Pension Plan; (ii) the withdrawal of the Borrower or any ERISA Affiliate 
from a Pension Plan subject to Section 4063 of ERISA during a plan year in 
which it was a substantial employer, as defined in Section 4001(a)(2) of 
ERISA; (iii) the complete or partial withdrawal of the Borrower or any ERISA 
Affiliate from any Multiemployer Plan or the insolvency of any Multiemployer 
Plan; (iv) the filing of a notice of intent to terminate a Pension Plan or the 
treatment of a plan amendment as a termination under Section 4041 of ERISA; 
(v) the institution of proceedings by the PBGC to terminate or appoint a 
trustee to administer a Pension Plan or Multiemployer Plan; (vi) the failure 
to make any required contribution to a Pension Plan; (vii) any other event or 
condition which might reasonably be expected to constitute grounds under 
Section 4042 of ERISA for the termination of, or the appointment of a trustee 
to administer, any Pension Plan or Multiemployer Plan; (viii) the imposition 
of any liability under Title IV of ERISA, other than for PBGC premiums due but 
not delinquent under Section 4007 of ERISA; (ix) a prohibited transaction (as 
described in Code Section 4975 or ERISA Section 406) shall occur with respect 
to any Plan; or (x) the Borrower or ERISA Affiliate shall request a minimum 
funding waiver from the IRS with respect to any Pension Plan. 

         "Event of Default" has the meaning specified in Section 9.1. 

         "Final Borrowing Date" means the second anniversary of the date 
hereof. 

         "Final Maturity Date" means with respect to each Loan, the date that 
is three and one-half years following the Closing Date thereof. 

         "Financial Officer's Certificate" has the meaning specified in 
Section 7.11(c). 

         "Fiscal Quarter" means each of the three month periods ending on 
March 31, June 30, September 30 and December 31. 

         "Fiscal Year" means the twelve month period ending on December 31. 

         "Fixed Earnout Tranche Payment" means an amount (as confirmed and 
acknowledged by the Borrower pursuant to the Fixed Payment Certificate) equal 
to the greater of: (a) the payment required for the respective Interest Period 
in order to fully liquidate each Loan made in respect of an Earnout in twenty-
five (25) years, assuming a rate of interest equal to the Earnout Tranche Rate 
determined as of the Closing Date of the respective Earnout; and (b) the 
interest accrued on the Earnout Tranche during the respective Interest Period 
assuming a rate of interest equal to eleven and one-half percent (11-1/2%) per 
annum. 

         "Fixed Payment Certificate" shall mean a certificate of the Borrower 
in the form of Exhibit I executed and delivered by the Borrower on each 
Closing Date in which the Borrower shall acknowledge and certify the Fixed 
Senior Tranche Payment and Fixed Earnout Tranche Payment (as applicable) as of 
each such Closing Date. 

         "Fixed Senior Tranche Payment" means an amount (as confirmed and 
acknowledged by the Borrower pursuant to the Fixed Payment Certificate) equal 
to the greater of (a) the payment required for the respective Interest Period 
in order to fully liquidate the Senior Tranche portion of the respective Loan 
in twenty-five (25) years, assuming a rate of interest equal to the Senior 
Tranche Rate determined as of the Closing Date of such respective Loan; and 
(b) the interest accrued on the Senior Tranche portion of the respective Loan 
during the respective Interest Period assuming a rate of interest equal to 
eleven and one-half percent (11-1/2%) per annum. 

         "Franchise Agreement" means each franchise agreement entered into 
between Franchisor and the Borrower, as shall be approved by the Lender (which 
approval shall not be unreasonably withheld or delayed). 

         "Franchisor" means Microtel or such other franchiser under a 
Franchise Agreement as shall be approved by the Lender (which approval may be 
withheld in the sole and absolute discretion of the Lender). 

         "GAAP" means generally accepted accounting principles in the United 
States of America as in effect from time to time set forth in the opinions and 
pronouncements of the Accounting Principles Board and the American Institute 
of Certified Public Accountants and the statements and pronouncements of the 
Financial Accounting Standards Board, or in such other statements by such 
other entity as may be in general use by significant segments of the 
accounting profession. 

         "Governmental Authority" means any nation or government, any state or 
other political subdivision thereof and any entity exercising executive, 
legislative, judicial, regulatory or administrative functions of or pertaining 
to government. 

         "Hazardous Material" means any substance, material or waste which is 
regulated by any Governmental Authority of the United States or other national 
government, including, without limitation, any material, substance or waste 
which is defined as a "hazardous waste," "hazardous material," "hazardous 
substance," "extremely hazardous waste," "restricted hazardous waste," 
"contaminant," "toxic waste" or "toxic substance" under any provision of 
Environmental Law, which includes, but is not limited to, petroleum, petroleum 
products, asbestos, urea formaldehyde and polychlorinated biphenyls. 

         "Indebtedness" of any Person means (i) all indebtedness of such 
Person for borrowed money (including, without limitation, reimbursement and 
all other obligations with respect to surety bonds, letters of credit and 
bankers, acceptances, whether or not matured) or for the deferred purchase 
price of property or services, (ii) all obligations of such Person evidenced 
by notes, bonds, debentures or similar instruments, (iii) all indebtedness of 
such Person created or arising under any conditional sale or other title 
retention agreement with respect to property acquired by such Person (even 
though the rights and remedies of the seller or lender under such agreement in 
the event of default are limited to repossession or sale of such property), 
(iv) all Capitalized Lease Obligations of such Person, (v) all Contingent 
Obligations of such Person, (vi) all obligations of such Person to purchase, 
redeem, retire, defease or otherwise acquire for value any Stock or Stock 
Equivalents of such Person, valued, in the case of redeemable preferred stock, 
at the greater of its voluntary or involuntary liquidation preference plus 
accrued and unpaid dividends, (vii) all obligations of such Person under 
Interest Rate Contracts, and (viii) all Indebtedness referred to in clause 
(i), (ii), (iii), (iv), (v), (vi) or (vii) above secured by (or for which the 
holder of such Indebtedness has an existing right, contingent or otherwise, to 
be secured by) any Lien upon or in property (including, without limitation, 
accounts and general intangibles) owned by such Person, even though such 
Person has not assumed or become liable for the payment of such Indebtedness, 
(ix) in the case of the Borrower, the Obligations, and (x) all liabilities of 
such Person that would be shown on a balance sheet of such Person prepared in 
conformity with GAAP. 

         "Indemnitees" has the meaning specified in Section 10.4. 

         "Interest Period" shall mean, with respect to each Loan hereunder, 
the period commencing on the date of such Loan and ending on the day 
immediately preceding the first Business Day of the first calendar month 
thereafter, and, thereafter, each period commencing on the first Business Day 
in the first calendar month thereafter and ending on the day immediately 
preceding the first Business Day of the following calendar month. 
Notwithstanding the foregoing, if any Interest Period would otherwise commence 
before and end after the Final Maturity Date of a Loan, such Interest Period 
shall end on the Final Maturity Date thereof. 

         "Interest Rate Contracts" means interest rate swap agreements, 
interest rate cap agreements, interest rate collar agreements, interest rate 
insurance, and other agreements or arrangements designed to provide protection 
against fluctuations in interest rates. 

         "IRS" means the Internal Revenue Service, or any successor thereto. 

         "Legal Proceedings" means any judicial, administrative or arbitral 
actions, suits, proceedings (public or private), claims or governmental 
proceedings. 

         "LIBOR Base Rate" shall mean, for any Interest Period, the interest 
rate per annum offered for 30 day deposits in U.S. Dollars in the London 
interbank market which appears on Telerate Page 3750 or such other page as may 
replace Page 3750 on that service or such other service or services as may be 
nominated by The British Bankers' Association for the purpose of displaying 
such rate (collectively, "telerate Page 3750") as of 9:00 A.M. New York City 
time on the first Business Day of such Interest Period.  In the event that (i) 
more than one such LIBOR Base Rate is provided, the average of such rate shall 
apply or (ii) no such LIBOR Base Rate is published, then the LIBOR Base Rate 
shall be determined from such comparable financial reporting company as the 
Lender, in its discretion, shall determine. 

         "Lien" means any mortgage, deed of trust, pledge, hypothecation, 
assignment, deposit arrangement, encumbrance, lien (statutory or other), 
security interest or preference, priority or other security agreement or 
preferential arrangement of any kind or nature whatsoever intended to secure 
payment of any Indebtedness or other obligation, including, without 
limitation, any conditional sale or other title retention agreement, the 
interest of a lessor under a Capitalized Lease Obligation, any financing lease 
having substantially the same economic effect as any of the foregoing, and the 
filing, under the Uniform Commercial Code or comparable law of any 
jurisdiction, of any financing statement naming the owner of the asset to 
which such Lien relates as debtor (excluding precautionary filings). 

         "Loan" means each portion of the Commitment to be made by the Lender 
to the Borrower in connection with: (a) the acquisition of each Approved Motel 
Facility; or (b) an Earnout. 

         "Loan Documents" means, collectively, this Agreement, the Notes, the 
Collateral Documents and each certificate, agreement or document executed by 
the Borrower and delivered to the Lender in connection with or pursuant to any 
of the foregoing, as such agreements, documents or instruments may be amended, 
modified or supplemented from time to time. 

         "Lockout Period" means, with respect to each Loan, a period of six 
(6) months following the respective Closing Date. 

         "Managing Member" means TAD Membership Corp., a wholly owned 
subsidiary of MOA, as managing member of Borrower under the Operating 
Agreement. 

         "Material Adverse Change" means a material adverse change in any of: 
(i) the condition (financial or otherwise), business, performance, prospects, 
operations or properties of (A) the Borrower, (B) ten percent of the Approved 
Motel Facilities (as measured by the amount of each Loan made in respect of 
each Approved Motel Facility, provided, however, that with respect to a 
material adverse change which occurs in connection with an Approved Motel 
Facility as a result of a default by the respective Operating Lessee, then so 
long as TAD Leasing or a new Operating Lessee enters into a new Operating 
Lease with respect to such Approved Motel Facility or TAD Leasing assumes the 
obligations of such respective lessee under the respective Operating Lease 
from and after the date of such assumption, then a material adverse change 
shall not be deemed to have occurred with respect to such Approved Motel 
Facility for purposes of this clause (B)), or (C) any Franchisor; (ii) the 
legality, validity or enforceability of any Loan Document; (iii) the 
perfection or priority of the Liens granted pursuant to the Collateral 
Documents; (iv) the ability of the Borrower to repay the obligations or to 
perform its obligations under any Loan Document; or (v) the rights and 
remedies of the Lender under the Loan Documents. 

         "Mezzanine Note" means the note delivered by the Borrower to the 
Lender in the form of Exhibit A-1 hereto. 

         "Mezzanine Tranche" has the meaning specified in Section 2.1. 

         "Microtel" means Microtel Inns and Suites Franchising, Inc., a 
Georgia corporation. 

         "MOA" means Motels of America, Inc., a Delaware corporation. 

         "MOA Pledge" means the stock pledge agreement in the form of Exhibit 
H hereto. 

         "MOA Equity Contribution" means all capital contributions made by (or 
on behalf of) MOA to the capital of the Borrower, including, but not limited 
to, all costs paid by (or on behalf of) MOA in connection with the acquisition 
and construction of each Proposed Motel Facility. 

         "Mortgages" means the mortgages or deeds of trust made or required 
herein to be made by the Borrower in substantially the form of Exhibit E, as 
such Mortgages may be amended, supplemented or otherwise modified from time to 
time. 

         "Motel Developer" means TAD Development Corp., a Delaware 
corporation. 

         "Motel Developer Supervisory Fee" means, with respect to each 
Approved Motel Facility, a fee payable by Borrower to Motel Developer in an 
amount not to exceed three percent (30%) of the total Approved Construction 
Costs of such Approved Motel Facility in connection with services rendered by 
Motel Developer to Borrower pursuant to a separate agreement between the 
Borrower and Motel Developer and approved by the Lender (which approval shall 
not be unreasonably withheld or delayed).  In no event shall the Motel 
Developer Supervisory Fee exceed, in the aggregate, the sum of $6,000,000 with 
respect to all of the Approved Motel Facilities (exclusive of out-of-pocket 
expenses, such as, but not limited to, expenses for travel, meals, hotel 
accommodations and similar such expenses). 

         "Multiemployer Plan" means, as of any applicable date, a 
multiemployer plan, as defined in Section 4001(a)(3) of ERISA, and to which 
the Borrower, any of its Subsidiaries, or any ERISA Affiliate is making, is 
obligated to make, or within the six-year period ending at such date, has made 
or been obligated to make, contributions on behalf of participants who are or 
were employed by any of them. 

         "Net Operating Income" means with respect to each Approved Motel 
Facility for any specified period the actual net income derived from such 
Approved Motel Facility during such period without regard to the Operating 
Lease relating thereto and determined on an accrual basis in accordance with 
GAAP adjusted as follows: (a) gross income shall not include room revenues in 
excess of room revenues which would have been received assuming a seventy 
(70%) percent occupancy rate during the entire specified period, (b) expenses 
shall include to the extent not otherwise included in expense (i) a management 
fee of five (5%) percent of room revenues, (ii) a franchise fee and a 
marketing reservation and advertising fee in the combined amount of eight (8%) 
percent of room revenues, (iii) a reserve for furniture, fixtures, equipment 
and capital expenditures in the amount of four (4%) percent of room revenues 
and (iv) real estate taxes assuming a full assessment and (c) expenses shall 
not include (i) interest, (ii) income taxes, (iii) depreciation, amortization 
and other non-cash items, and (iv) management fees and franchise and marketing 
fees relating to any gross income excluded pursuant to clause (a) of this 
definition. 

         "Non-Disturbance Agreement" means the Subordination, Non-Disturbance 
and Attornment Agreement substantially in the form of Exhibit J hereto entered 
into between each Operating Lessee and the Lender. 

         "Notes" means the Senior Note, Mezzanine Note and the Earnout Note. 

         "Notice of Borrowing" has the meaning specified in Section 2.2(a). 

         "Obligations" means the Loans and all other advances, debts, 
liabilities, obligations, covenants and duties owing by the Borrower to the 
Lender or any Indemnitee, of every type and description, present or future, 
whether or not evidenced by any note, guaranty or other instrument, arising 
under this Agreement or under any other Loan Document, whether or not for the 
payment of money, loan, guaranty, indemnification, foreign exchange 
transaction or Interest Rate Contract or in any other manner, whether direct 
or indirect (including, without limitation, those acquired by assignment), 
absolute or contingent, due or to become due, now existing or hereafter 
arising and however acquired.  The term "Obligations" includes, without 
limitation, all interest, charges, expenses, fees, attorneys' fees and 
disbursements and any other sum chargeable to the Borrower under this 
Agreement or any other Loan Document. 

         "Operating Agreement" means that certain Amended and Restated 
Operating Agreement of the Borrower, to be entered into on the initial Closing 
Date by and among MOA, TAD Membership Corp. and the Lender in the form 
attached hereto as Exhibit K. 

         "Operating Lease" means, with respect to each Approved Motel 
Facility, a net lease substantially in the form of Exhibit L attached hereto, 
between the Borrower, as lessor, and the Operating Lessee, as lessee, which 
shall provide that: (a) the fixed annual rent payable thereunder shall not be 
less than twelve and nine-tenths percent (12.9%) of the Approved Construction 
Costs of such Approved Motel Facility; and (b) the Operating Lessee shall have 
the right, from and after the third anniversary of the respective Closing Date 
of such Approved Motel Facility, (or, if the Operating Lessee is TAD Leasing, 
at any time from and after such Closing Date), to purchase the Approved Motel 
Facility at a price of not less than an amount equal to the sum of: (i) the 
respective Approved Construction Costs; and (ii) $300,000 with respect to each 
Approved Motel Facility which has more than sixty (60) rooms; and (iii) 
$200,000 with respect to each Approved Motel Facility which has not more than 
sixty (60) rooms; and (iv) if the purchase by the Operating Lessee occurs 
during the fifth year of the term of the respective Operating Lease, an amount 
equal to the product of $1,000 and the number of rooms in the respective 
Approved Motel Facility; and (iv) if the purchase by the Operating Lessee 
occurs during the sixth year of the term of the Operating Lease, an amount 
equal to the product of $2,000 and the number of rooms in the respective 
Approved Motel Facility. 

         "Operating Lease Reserve" means the reserve held by Borrower pursuant 
to each Operating Lease for each Approved Motel Facility in the amount of 
$150,000. 

         "Operating Lessee" means, with respect to each Approved Motel 
Facility, the lessee under the Operating Lease as shall be approved by the 
Lender (which approval shall not be unreasonably withheld, delayed or 
conditioned), provided, however, that the Lender's consent shall not be 
required if the operating Lessee is TAD Leasing or Microtel. 

         "Order" means any order, injunction, judgment, decree, ruling, 
assessment or arbitration award. 

         "Other Taxes" has the meaning specified in Section 2.13(b). 

         "PBGC" means the Pension Benefit Guaranty Corporation, or any 
successor thereto. 

         "Pension Plan" means a plan, other than a Multiemployer Plan, which 
is covered by Title IV of ERISA or Code Section 412 and which the Borrower, 
any of its Subsidiaries or any ERISA Affiliate maintains, contributes to or 
has an obligation to contribute to on behalf of participants who are or were 
employed by any of them. 

         "Permit" means any permit, approval, authorization, license, 
variance, registration, permission or consent required from a Governmental 
Authority under an applicable Requirement of Law. 

         "Person" means an individual, partnership, limited liability company, 
corporation (including, without limita-tion, a business trust), joint stock 
company, trust, unincorporated association, joint venture or other entity, or 
a Governmental Authority. 

         "Plan" means an employee benefit plan, as defined in Section 3(3) of 
ERISA which the Borrower or any ERISA Affiliate maintains, contributes to or 
has an obligation to contribute to on behalf of participants who are or were 
employed by any of them. 

         "PML DSCR" means for any specified period the ratio of (a) Net 
Operating Income for such period to (b) the debt service payable in such 
period on all Indebtedness of the respective Operating Lessee (annualized to 
assume a full twelve months of operation on a pro forma basis during such 
period), assuming that monthly debt service on the respective Purchase Money 
Loan during such period is equal to the greater of: (i) the actual debt 
service payable in respect of such Purchase Money Loan; and (ii) the monthly 
interest which would be required in respect of the Purchase Money Loan during 
such period assuming a rate of interest equal to eleven and one-half percent 
(11 1/2%) per annum. 

         "PMM Rate" shall mean an interest rate equal to 3.50% plus the rate 
for the most recent auction of direct obligations of the United States having 
a maturity of seven (7) years as of the date of determination as published in 
H.15 (519), or any successor publication, under the heading "U.S. Government 
Securities-Treasury Bills-auction averages (investment)", or if not so 
published on such date, the auction average (expressed as a bond equivalent, 
on the basis of a year of 365 or 366 days, as applicable, and applied on a 
daily basis) as otherwise announced by the United States Department of the 
Treasury; provided, however, that if there is no direct obligation of the 
United States within 30 days of the seventh anniversary of the date of 
calculation, then a rate shall be calculated by an interpolation of the rates 
of the two closest Treasury obligations having a maturity most immediately 
preceding and following such seventh anniversary date.  The interpolated rate 
is calculated by (i) multiplying the (A) quotient of (i) the rate difference 
between the two such closest Treasury obligations divided by (ii) the number 
of months between the two such closest Treasury obligations times (B) the 
number of months between the date of the seventh anniversary of the date of 
calculation and the immediately preceding Treasury obligation and (2) adding 
such product of clause (A) times clause (B) to the rate of the immediately 
preceding Treasury obligation. 

         "Proposed Motel Facility" means a facility located in the continental 
United States which offers or shall offer motel services and which the 
Borrower desires to acquire using the proceeds of a Loan made by the Lender 
hereunder. 

         "Proposed Motel Facility Statement" means a certificate of a 
Responsible Officer providing each of the following: 

         (a)  details of the location of the Proposed Motel Facility; 
    
         (b)  the budget in respect of the Approved Construction Costs of the 
Proposed Motel Facility; 

         (c)  certification (based on information available to the Borrower 
after diligent enquiry) as to (A) the proposed annual rent under the proposed 
Operating Lease of the Proposed Motel Facility; (B) projected fixed charges 
for such Proposed Motel Facility for the next one year period; 

         (d)  a copy of the Operating Lease to be executed by the Borrower and 
the Operating Lessee; 

         (e)  a copy of the Franchise Agreement to be executed by the Borrower 
and the Franchisor; 

         (f)  a copy of an Appraisal in respect of the Proposed Motel Facility 
evidencing that the fair market value of such Proposed Motel Facility is: (i) 
not greater than $5,000,000; and (ii) not less than an amount equal to 120% of 
the Loan requested by the Borrower in respect of such Proposed Motel Facility; 

         (g)  a credit search in respect of the Operating Lessee performed by 
TRW or such other credit search agency reasonably acceptable to the Lender, 
together with any other financial statements in respect of such Operating 
Lessee that are in the possession of the Borrower; 

         (h)  a Phase I environmental report (and, if required, Phase II 
environmental report) which report shall demonstrate, to the reasonable 
satisfaction of the Lender, that the Proposed Motel Facility and the 
operations thereof are in compliance in all material respects with all 
applicable Environmental Laws and are not subject to any Environmental 
Liabilities and Costs; 

         (i)  a copy of a recent market study in respect of the Proposed Motel 
Facility; 

         (j)  a current title report and survey in respect of the Proposed 
Motel Facility, issued by Chicago Title Insurance Company or such other title 
company and a surveyor reasonably acceptable to the Lender; and 

         (k)  a written report of an investigation by an engineering 
consultant reasonably acceptable to the Lender. 

         "Purchase Money Loan" has the meaning specified in Section 8.4(e). 

         "Recognized Appraiser" means a qualified and recognized professional 
appraiser as may be selected or approved by the Lender, having at least five 
(5) years' prior experience in performing real estate appraisals in the 
geographic area where the property being appraised is located, having a 
recognized expertise in appraising properties operated as motel facilities. 

         "Refinancing" means a refinancing of a Loan by the Borrower in 
respect of an Approved Motel Facility. 

         "Release" means any release, spill, emission, leaking, pumping, 
pouring, dumping, emptying, injection, deposit, disposal, discharge, 
dispersal, leaching or migration on or into the indoor or outdoor environment 
or into or out of any property. 

         "Remedial Action" means all actions including, without limitation, 
required or voluntarily undertaken to (i) clean up, remove, treat or in any 
other way address any Hazardous Material or other substance in the indoor or 
outdoor environment, (ii) prevent the Release or threat of Release, or 
minimize the further Release, of any Hazardous Material or other substance so 
it does not migrate or endanger or threaten to endanger public health or 
welfare or the indoor or outdoor environment, (iii) perform pre-remedial 
studies and investigations or post-remedial monitoring and care, or (iv) bring 
facilities on any property owned, leased or operated by the Borrower or any of 
its Subsidiaries into compliance with all Environmental Laws and Environmental 
Permits. 

         "Requirement of Law" means, as to any Person, the certificate of 
incorporation and by-laws or other organizational or governing documents of 
such Person, and all federal, state and local laws, rules and regulations, 
including, without limitation, federal, state or local securities, antitrust 
and licensing laws, all food, health and safety laws, and all applicable trade 
laws and requirements, including, without limitation, all disclosure 
requirements of Environmental Laws, ERISA and all orders, judgments, decrees 
or other determinations of any Governmental Authority or arbitrator, 
applicable to or binding upon such Person or any of its property or to which 
such Person or any of its property is subject. 

         "Reserve Account" has the meaning specified in Section 2.6 (a) . 

         "Responsible Officer" means, with respect to any Person, any of the 
principal executive officers or general partners of such Person. 

         "Security Agreement" means an agreement in substantially the form of 
Exhibit I, executed by the Borrower, granting to the Lender a security 
interest in the collateral more particularly described therein. 

         "Senior Note" means the note delivered by the Borrower to the Lender 
in the form of Exhibit A hereto. 

         "Senior Tranche" has the meaning specified in Section 2.1. 

         "Senior Tranche Rate" means the LIBOR Base Rate plus three percent 
(3%). 

         "Single-Purpose Entity" means a Person, other than an individual, 
which (i) is formed or organized solely for the purpose of acquiring and 
directly holding an ownership interest in the Approved Motel Facilities, (ii) 
does not engage in any business unrelated to the Approved Motel Facilities, 
(iii) does not have any assets other than those related to its interest in the 
Approved Motel Facilities or any Indebtedness other than as permitted by this 
Agreement, the Mortgages or the other Loan Documents, (iv) has its own 
separate books and records and has its own accounts, in each case which are 
separate and apart from the books and records and accounts of any other Person 
and (v) holds itself out as being a Person separate and apart from any other 
Person. 

         "Solvent" means, with respect to any Person, that the value of the 
assets of such Person (both at fair value and present fair saleable value) is, 
on the date of determination, greater than the total amount of liabilities 
(including, without limitation, contingent and unliquidated liabilities) of 
such Person as of such date and that, as of such date, such Person is able to 
pay all liabilities of such Person as such liabilities mature. 

         "Stock" means shares of capital stock, beneficial or partnership 
interests, membership interests, participations or other equivalents 
(regardless of how designated) of or in a corporation or equivalent entity, 
whether voting or non-voting, and includes, without limitation, common stock 
and preferred stock. 

         "Stock Equivalents" means all securities convertible into or 
exchangeable for Stock and all warrants, options or other rights to purchase 
or subscribe for any stock, whether or not presently convertible, exchangeable 
or exercisable. 

         "Subsidiary" means, with respect to any Person, any corporation, 
partnership or other business entity of which an aggregate of 500% or more of 
the outstanding Stock having ordinary voting power to elect a majority of the 
board of directors, managers, trustees or other controlling persons, is, at 
the time, directly or indirectly, owned or controlled by such Person and/or 
one or more Subsidiaries of such Person (irrespective of whether, at the time, 
Stock of any other class or classes of such entity shall have or might have 
voting power by reason of the happening of any contingency). 

         "TAD Leasing" means TD Leasing, LLC, a Delaware limited liability 
company, an Affiliate of Borrower 

         "Taxes" has the meaning specified in Section 2.13(a). 

         "Title Insurance Policies" has the meaning specified in Section 
4.2(m). 

         "Unfunded Pension Liability" shall mean, at any time, the aggregate 
amount, if any, of the sum of (i) the amount by which the present value of all 
accrued benefits under each Pension Plan exceeds the fair market value of all 
assets of such Pension Plan allocable to such benefits in accordance with 
Title IV of ERISA, all determined as of the most recent valuation date for 
each such Pension Plan using the actuarial assumptions in effect under such 
Pension Plan, and (ii) for a period of five (5) years following a transaction 
reasonably likely to be covered by Section 4069 of ERISA, the liabilities 
(whether or not accrued) that could be avoided by Borrower or any ERISA 
Affiliate as a result of such transaction. 

         "Yield Maintenance Amount" has the meaning specified in Section 
2.5(b). 

         1.2. Accounting Terms.  All accounting terms not specifically defined 
herein shall be construed in conformity with GAAP and all accounting 
determinations required to be made pursuant hereto shall, unless expressly 
otherwise provided herein, be made in conformity with GAAP. 

         1.3. Certain Terms.  (a)  The words "herein," "hereof" and 
"hereunder" and other words of similar import refer to this Agreement as a 
whole, and not to any particular Article, Section, subsection or clause in 
this Agreement.  References herein to an Exhibit, Schedule, Article, Section, 
subsection or clause refer to the appropriate Exhibit or Schedule to, or 
Article, Section, subsection or clause in this Agreement. 

         (b)  The term "Lender" includes its successors and each assignee of 
the Lender who becomes a party hereto pursuant to Section 10-7. 


                                  ARTICLE II 

                        AMOUNTS AND TERMS OF THE LOANS 

         2.1. The Loans.  On the terms and subject to the conditions contained 
in this Agreement, the Lender agrees to make Loans to the Borrower from time 
to time on any Business Day during the period from the date hereof to and 
including the Final Borrowing Date, and to maintain the Loans outstanding to 
the Borrower on the Final Borrowing Date from such date until the Final 
Maturity Date with respect to each Loan in an aggregate outstanding principal 
amount not to exceed ONE HUNDRED FIFTY MILLION DOLLARS ($150,000,000) (the 
"Commitment") at any time, to be used for the purposes identified in Section 
2.14. Notwithstanding anything set forth herein, amounts prepaid pursuant to 
Section 2.5(b) may not be reborrowed.  No portion of the Commitment may be 
borrowed after the Final Borrowing Date.  Each Loan advanced by the Lender in 
connection with the acquisition of an Approved Motel Facility: (a) shall in no 
event exceed eighty percent (80%) of the Approved Construction Costs of the 
respective Approved Motel Facility; and (b) shall be evidenced by the Notes as 
follows: (i) the portion of each such Loan up to but not exceeding seventy-one 
percent (7l%) of the Approved Construction Costs of the respective Approved 
Motel Facility shall be evidenced by the Senior Note (the aggregate amount of 
said portion of all Loans funded hereunder is collectively referred to as the 
"Senior Tranche"); and (ii) the portion of each such Loan funded in excess of 
the Senior Tranche up to but not exceeding nine percent (9%) of the Approved 
Construction Costs of the respective Approved Motel Facility shall be 
evidenced by the Mezzanine Note (the aggregate amount of said portion of all 
Loans funded hereunder is collectively referred to as the "Mezzanine 
Tranche").  Each Loan advanced in connection with an Earnout: (x) shall in no 
event exceed nine percent (9%) of the Approved Construction Costs of the 
respective Approved Motel Facility; and (y) shall be evidenced by the Earnout 
Note (the aggregate amount of the Loans funded hereunder in connection with an 
Earnout is collectively referred to as the "Earnout Tranche").  The Lender is 
authorized to endorse, at any time, the date and amount of the Senior Tranche, 
Mezzanine Tranche and Earnout Tranche and the date and amount of each advance 
and reduction of principal with respect to the Senior Tranche, Mezzanine 
Tranche and Earnout Tranche on the schedule annexed to and constituting a part 
of the Senior Note, Mezzanine Note and the Earnout Note (as applicable), which 
endorsement shall constitute prima facie evidence of the accuracy of the 
information endorsed. 

         2.2. Making the Loans.  (a)  Each Loan shall be made upon fulfillment 
of the applicable conditions set forth in this Agreement and on notice, given 
by the Borrower to the Lender not later than 12:00 noon (New York City time) 
on the fifteenth (15th) Business Day prior to the date of the proposed Loan.  
Each such notice (a "Notice of Borrowing") shall be in substantially the form 
of Exhibit B, specifying therein (i) the date of such proposed Loan, (ii) the 
amount of such proposed Loan, (iii) the account or accounts to which the Loan 
should be made, and (iv) that the proceeds of the proposed Loan shall be used 
for the purchase of an Approved Motel Facility or for an Earnout (as 
applicable). 

         (b)  The Lender shall on the date of the proposed Loan, make 
available to the Borrower (or as the Borrower may direct) at the account or 
accounts specified in the Notice of Borrowing, in immediately available 
federal funds, the Loan. 

         (c)  The Borrower shall indemnify the Lender against any actual loss, 
cost or expense incurred by the Lender as a result of any failure to fulfill 
on or before the date specified in any Notice of Borrowing for a proposed Loan 
the applicable conditions set forth in Article IV, including, without 
limitation, any loss, cost or expense incurred by reason of the liquidation or 
reemployment of deposits or other funds acquired by the Lender to fund any 
Loan to be made by the Lender when such Loan, as a result of such failure, is 
not made on such date. 

         2.3. Earnout.  At any time during the period from and after the 
twelfth month through and including the eighteenth month following the Closing 
Date of each respective Approved Motel Facility, the Borrower shall have a one 
time right to request an additional Loan with respect to each respective 
Approved Motel Facility (such additional Loan is hereinafter referred to as 
"Earnout"), and, subject to the applicable terms and provisions of this 
Agreement, the Lender agrees to make such Loans to the Borrower. 

         2.4. Repayment.     (a)  The Borrower shall repay the entire unpaid 
principal amount of each Loan on the respective Final Maturity Date thereof. 

         (b)  With respect to the Senior Tranche, interest shall accrue at the 
Senior Tranche Rate and shall be payable as follows: (i) the Borrower shall 
pay the Lender the Fixed Senior Tranche Payment on the first Business Day of 
each month (such payments commencing on the first Business Day of the first 
calendar month following the month in which the respective Loan hereunder is 
made); (ii) in the event the Fixed Senior Tranche Payment is greater than the 
total unpaid interest accrued on the Senior Tranche at the Senior Tranche Rate 
for the respective Interest Period, then the difference between the Fixed 
Senior Tranche Payment and such total accrued interest shall be applied by the 
Lender to prepay the principal amount of the respective Loan without payment 
of any Yield Maintenance Amount; and (iii) in the event the Fixed Senior 
Tranche Payment is less than the total unpaid interest accrued on the Senior 
Tranche at the Senior Tranche Rate for the respective Interest Period, then 
the Borrower shall be required to pay to the Lender, together with the Fixed 
Senior Tranche Payment, an amount equal to the difference between the Fixed 
Senior Tranche Payment and such total accrued interest which amount shall be 
applied by the Lender to payment of such interest. 

         (c)  With respect to the Mezzanine Tranche, the Borrower shall pay 
the Lender interest on the unpaid principal amount of Mezzanine Tranche in 
arrears on the first Business Day of each month (such payments commencing on 
the first Business Day of the first calendar month following the month in 
which the respective Loan hereunder is made) at a rate of interest equal to 
fifteen percent (15%) per annum. 

         (d)  With respect to the Earnout Tranche, interest shall accrue at 
the Earnout Tranche Rate and shall be payable as follows: (i) the Borrower 
shall pay the Lender the Fixed Earnout Tranche Payment on the first Business 
Day of each month (such payments commencing on the first Business Day of the 
first calendar month following the month in which the respective Loan 
hereunder is made); (ii) in the event the Fixed Earnout Tranche Payment is 
greater than the total unpaid interest accrued on the Earnout Tranche at the 
Earnout Tranche Rate for the respective Interest Period, then the difference 
between the Fixed Earnout Tranche Payment and such total accrued interest 
shall be applied by the Lender to prepay the principal amount of the Earnout 
Tranche without payment of any Yield Maintenance Amount; and (iii) in the 
event the Earnout Payment is less than the total unpaid interest accrued on 
the Earnout Tranche at the Earnout Tranche Rate for the respective Interest 
Period, then the Borrower shall be required to pay to the Lender, together 
with the Fixed Earnout Tranche Payment, an amount equal to the difference 
between the Fixed Earnout Tranche Payment and such total accrued interest 
which amount shall be applied by the Lender to payment of such interest. 

         (e)  During the continuance of an Event of Default, all Loans shall 
bear interest accrued, payable on demand, at a rate per annum equal at all 
times to five percent (5%) per annum above the applicable interest then in 
effect from time to time (the "Default Rate"), provided, however, that 
notwithstanding the foregoing, if an Event of Default has occurred and is 
continuing as a result of a monetary breach with respect to one or more Loans, 
then in each such case, only such Loans in which the monetary breach has 
occurred shall bear interest at the Default Rate until such time as: (i) the 
Lender accelerates all obligations under this Agreement pursuant to Section 
9.2 hereof; or (ii) the occurrence of a Material Adverse Change (provided, 
however, that solely for purposes of this Section 2.4(e), the reference to 
"ten percent" in clause (B) of the definition of "Material Adverse Change" 
shall be deemed to be "fifteen percent"), and upon either event, all Loans 
shall then bear interest at the Default Rate. 

         2.5. Prepayments.  (a) The Borrower shall have no right to prepay the 
principal amount of any Loan during the respective Lockout Period. 

         (b)  From and after the Lockout Period of each Loan, the Borrower 
may, upon at least fifteen (15) days' prior notice to the Lender (stating the 
proposed date, the identity of the Approved Motel Facility for which Loan (or 
Loans) is being prepaid, and the aggregate principal amount of the prepayment) 
prepay the outstanding principal amount of each Loan in whole or in part, 
together with accrued interest to the date of such prepayment on the principal 
amount prepaid, provided, however, that during the period from the expiration 
of the Lockout Period through the first anniversary of the respective Loan, 
the Borrower shall also pay to the Lender a sum (the "Yield Maintenance 
Amount") equal to one percent (1%) of the principal amount prepaid plus any 
costs, fees or expenses incurred by the Lender in connection with such 
prepayment including, without limitation, any costs to unwind any LIBOR Base 
Rate contracts (if any).  The Lender shall deliver notice to the Borrower of 
the amount of any Yield Maintenance Amount due with respect to any prepayment 
by the Borrower at least three (3) Business Days prior to the date of such 
prepayment, which notice shall be conclusive and binding upon the Borrower 
absent manifest error.  Upon the giving of such notice of prepayment by the 
Borrower, the principal amount of the Loan (or Loans) specified to be prepaid 
shall become due and payable on the date specified for such prepayment. 

         (c)  The Borrower may prepay each Loan, in whole or in part, without 
payment of the Yield Maintenance Amount or any other premium or penalty after 
the first anniversary of the Closing Date of the respective Loan. 

         (d)  Notwithstanding anything set forth in the Agreement, the Notes 
or any other Loan Documents, in no event shall the Lender have any obligations 
to fund Loans in an aggregate amount exceeding the amount of Commitment. If at 
any time the aggregate principal amount of Loan (or Loans) outstanding at such 
time exceeds the amount of Commitment, the Borrower shall forthwith prepay the 
Loans then outstanding in an amount equal to such excess, together with 
accrued interest. 

         2.6. Reserve Account.    (a)  Purpose.  The Borrower shall establish 
and maintain with La Salle National Bank, Chicago, Illinois (or another 
institution as is acceptable to Borrower and Lender), as deposit bank, in the 
circumstances specified in the following sentence an account which shall be 
designated the Reserve Account (the "Reserve Account") for the benefit of the 
Lender until the Loans are paid in full.  Upon the Closing Date of each Loan, 
the Borrower shall be required to remit to the Reserve Account: (i) an amount 
which, together with the deposits to be made by the Borrower pursuant to 
clause (x) of this Section 2.6, shall be sufficient to pay the next 
installment of real estate taxes and assessments for the respective Approved 
Motel Facility (and thereafter the Borrowers shall further deposit into the 
Reserve Account: (x) on the first Business Day of each month, an amount equal 
to one-twelfth (1/12) of such annual real estate taxes and assessments for the 
respective Approved Motel Facility; and (y) if to the extent such required 
monthly deposits are insufficient to permit full payment of the next 
installment of such real estate taxes and assessments, the Borrower shall pay 
such additional sums as shall be required to complete such payments); and (ii) 
such reserves as may be reasonably required by the Lender for the respective 
Approved Motel Facility with respect to deferred maintenance, life safety 
improvements and/or any Remedial Action.  So long as no Event of Default is 
continuing, any and all funds remitted to the Reserve Account, together with 
any interest earned thereon, shall be held in the Reserve Account solely to 
pay for the purposes for which such funds were deposited. 

         (b)  Investment of Funds.  All or a portion of any funds in the 
Reserve Account may be invested and reinvested by the Lender in one or more 
investments bearing interest reasonably acceptable to the Borrower and the 
Lender (it being specifically agreed and understood that any investments 
constituting Qualified Investments, as defined in the Operating Lease, shall 
be deemed acceptable to the Borrower).  The Borrower shall include all such 
income or gain on the Reserve Account as income of the Borrower for federal 
and applicable state tax purposes.  Upon delivery to the Lender of invoices, 
bills and other statements of charges in respect of the items for which funds 
were deposited into the Reserve Account, the Lender shall either pay such 
items directly from funds available in the Reserve Account or may make funds 
available to the Borrower for payment thereof. 

         (c)  Event of Default. During continuance of an Event of Default, the 
Lender may liquidate any and all funds on deposit in the Reserve Account and 
use such amount on deposit in the Reserve Account to make payments on account 
of the Loans in accordance with the priorities set forth in Section 2.7. 

         2.7. Application of Payments After Event of Default. All proceeds of 
any repayment of the Loans after the occurrence of an Event of Default shall 
be applied to pay: first, any reasonable out-of-pocket costs and expenses of 
the Lender arising as a result of such repayment; second, any accrued and 
unpaid interest then payable with respect to the Loan or the portion thereof 
being repaid; and third, the outstanding principal amount of the Loan or the 
portion thereof being repaid. 

         2.8. Interest Rate Determination and Protection.  (a)  The LIBOR Base 
Rate for each Interest Period for Loans evidenced by the Senior Notes and the 
Earnout Notes shall be determined by the Lender two Business Days before the 
first day of such Interest Period and the Lender shall give prompt notice 
thereof to the Borrower of the applicable interest rate determined by the 
Lender. 

         (b)  If, the Lender determines, (which determination shall be 
conclusive) that (i) quotations of interest rates for the relevant deposits 
referred to in the definition of "LIBOR Base Rate" are not being provided in 
the relevant amounts or for the relevant maturity for purposes of determining 
rates of interest as provided herein; or (ii) the rate of interest referred to 
in the definition of "LIBOR Base Rate" upon the basis of which the rate of 
interest for such Interest Period is to be determined is not likely to 
adequately cover the cost to the Lender of making or maintaining such Loans 
for such Interest Period, then, in the cases of the foregoing clauses (i) and 
(ii), the Lender shall give the Borrower prompt notice thereof, and so long as 
such condition remains in effect, the interest payable on each Loan shall be 
calculated, as provided in Section 2.4 hereof, at the Base Rate for the 
Interest Period applicable to such Loan, plus the respective margin applicable 
to the Senior Notes or the Mezzanine Notes, as such margin may be adjusted so 
that the total rate of interest shall be close as practicable to the LIBOR 
Base Rate. 

         2.9. Increased Costs.  If, due to either (i) the introduction of or 
any change in or in the interpretation of any law or regulation or (ii) 
compliance with any guideline or request from any central bank or other 
Governmental Authority (whether or not having the force of law), there shall 
be any increase in the cost to the Lender of agreeing to make or making, 
funding or maintaining any Loans at the LIBOR Base Rate, then the Borrower 
shall from time to time, upon demand by the Lender, pay to the Lender 
additional amounts sufficient to compensate the Lender for such increased 
cost.  A certificate as to the amount of such increased cost, submitted to the 
Borrower by the Lender, shall be conclusive and binding for all purposes, 
absent manifest error.  If the Borrower so notifies the Lender within five 
Business Days after the Lender notifies the Borrower of any increased cost 
pursuant to the foregoing provisions of this Section 2.9, the Borrower may 
either (A) prepay in full all Loans bearing interest at the LIBOR Base Rate 
then outstanding and, additionally, reimburse the Lender for such increased 
cost in accordance with this Section 2.9, or (B) require the Lender to, and 
the Lender shall, convert all Loans bearing interest at the LIBOR Base Rate 
into Loans bearing interest at the Base Rate in effect from time to time, and 
additionally, reimburse the Lender for such increased cost in accordance with 
this Section 2.9, provided that in the event that the election in (B) is made 
by the Borrower, the Lender's obligations to make Loans hereunder shall 
thereafter be deemed to be obligations to make Loans at the Base Rate in 
effect from time to time. 

         2.10.     Illegality.    Notwithstanding any other provision of this 
Agreement, in the event that it becomes unlawful for the Lender to honor its 
obligation to maintain Loans hereunder, then the Lender shall promptly notify 
the Borrower thereof and the Lender shall be under no obligation to maintain 
such Loans, and the Borrower shall immediately prepay such Loans. 

         2.11.     Capital Adequacy.   If (i) the introduction of or any 
change in or in the interpretation of any law or regulation, (ii) compliance 
with any law or regulation, or (iii) compliance with any guideline or request 
from any central bank or other Governmental Authority (whether or not having 
the force of law) affects or would affect the amount of capital required or 
expected to be maintained by the Lender or any corporation controlling the 
Lender and the Lender reasonably determines that such amount is based upon the 
existence of the Lender's Commitment and Loans and its other commitment and 
loans of this type, then, upon demand by the Lender, the Borrower shall pay to 
the Lender, from time to time as specified by the Lender, additional amounts 
sufficient to compensate the Lender in the light of such circumstances, to the 
extent that the Lender reasonably determines such increase in capital to be 
allocable to the existence of the Lender's Commitment and Loans.  A 
certificate as to such amounts submitted to the Borrower by the Lender shall 
be conclusive and binding for all purposes absent manifest error. 

         2.12.     Payments and Computations.  (a) The Borrower shall make 
each payment hereunder and under the Notes not later than 3:00 p.m. (New York 
City time) on the day when due, in Dollars, to the Lender at its address 
referred to in Section 10.2 in immediately available funds without set-off or 
counterclaim, to be applied in accordance with the terms of this Agreement.  
Payment received by the Lender after 3:00 p.m. (New York City time) shall be 
deemed to be received on the next Business Day. 

         (b)  All computations of interest shall be made by the Lender on the 
basis of a year of 360 days for the actual number of days occurring in the 
period for which such interest is payable.  Each determination by the Lender 
of an interest rate hereunder shall be conclusive and binding for all 
purposes, absent manifest error. 

         (c)  Whenever any payment hereunder or under the Notes shall be 
stated to be due on a day other than a Business Day, such payment shall be 
made on the next succeeding Business Day, and such extension of time shall in 
such case be included in the computation of payment of interest or fee, as the 
case may be; provided, however, that if such extension would cause payment of 
interest on or principal of any Loan to be made in the next calendar month, 
such payment shall be made on the next preceding Business Day. 

         2.13.     Taxes.  (a)  Any and all payments by the Borrower under 
each Loan Document shall be made free and clear of and without deduction for 
any and all present or future taxes, levies, imposts, deductions, charges or 
withholdings, and all liabilities with respect thereto, excluding taxes 
measured by the Lender's net income, and franchise taxes imposed on the 
Lender, by the jurisdiction under the laws of which the Lender is organized or 
any political subdivision thereof and taxes measured by the Lender's net 
income, and franchise taxes imposed on the Lender, by the jurisdiction of the 
Lender or any political subdivision thereof (all such non-excluded taxes, 
levies, imposts, deductions, charges, withholdings and liabilities being 
hereinafter referred to as "Taxes").  If the Borrower shall be required by law 
to deduct any Taxes from or in respect of any sum payable hereunder to the 
Lender (i) the sum payable shall be increased as may be necessary so that 
after making all required deductions (including, without limitation, 
deductions applicable to additional sums payable under this Section 2.13) the 
Lender receives an amount equal to the sum it would have received had no such 
deductions been made, (ii) the Borrower shall make such deductions, (iii) the 
Borrower shall pay the full amount deducted to the relevant taxing authority 
or other authority in accordance with applicable law, and (iv) the Borrower 
shall deliver to the Lender evidence of such payment to the relevant taxation 
or other authority. 

         (b)  In addition, the Borrower agrees to pay any present or future 
stamp or documentary taxes or any other excise or property taxes, charges or 
similar levies of the United States or any political subdivision thereof or 
any applicable foreign jurisdiction which arise from any payment made under 
any Loan Document or from the execution, delivery or registration of, or 
otherwise with respect to, any Loan Document (collectively, "Other Taxes"). 

         (c)  The Borrower will indemnify the Lender for the full amount of 
Taxes or Other Taxes (including, without limitation, any Taxes or Other Taxes 
imposed by any jurisdiction on amounts payable under this Section 2.13) paid 
by the Lender and any liability (including, without limitation, for penalties, 
interest and expenses) arising therefrom or with respect thereto, whether or 
not such Taxes or Other Taxes were correctly or legally asserted. This 
indemnification shall be made within 30 days from the date the Lender makes 
written demand therefor. 

         (d)  Within 30 days after the date of any payment of Taxes or Other 
Taxes, the Borrower will furnish to the Lender, at its address referred to in 
Section 10.2, the original or a certified copy of a receipt evidencing payment 
thereof. 

         (e)  Without prejudice to the survival of any other agreement of the 
Borrower hereunder, the agreements and obligations of the Borrower contained 
in this Section 2.13 shall survive the payment in full of the Obligations. 

         2.14.     Use of Loans.  The proceeds of the Loans are to be used by 
the Borrower in accordance with the terms and provisions of this Agreement 
solely for the following purposes: (a) with respect to the Senior Tranche and 
Mezzanine Tranche, to pay to Motel Developer the Approved Construction Costs 
of the Approved Motel Facilities; (b) with respect to all Loans, to make 
payments to MOA in return of the MOA Equity Contribution; (c) with respect to 
the Earnout Tranche, to make payments on account of any permitted outstanding 
Indebtedness of the Borrower and for general business purposes in the ordinary 
course of owning and operating the Approved Motel Facility. 

<PAGE>

                                 ARTICLE III 

                INITIAL APPROVAL OF PROPOSED MOTEL FACILITIES; 
           PREPARATION OF MORTGAGE DOCUMENTS; PRELIMINARY APPROVAL 

         3.1. Initial Motels.  Notwithstanding anything set forth in this 
Agreement to the contrary, the Lender shall have the right, upon written 
notice to the Borrower, to terminate this Agreement if, prior to June 1, 1997, 
the Borrower has not acquired approval from the Lender with respect to four 
Proposed Motel Facilities pursuant to the terms and provisions of Section 3.2 
and the Lender has not advanced a Loan with respect to such Proposed Motel 
Facilities in accordance with the terms and provisions of this Agreement.  
Borrower shall not enter into any written contract with a manufacturer with 
respect to the manufacture of the modular components of the Approved Motel 
Facilities without the prior approval of the Lender, which approval shall not 
be unreasonably withheld or delayed. 

         3.2. Approval of Proposed Motel Facilities.  In the event that the 
Borrower desires to acquire a Proposed Motel Facility, the Borrower shall 
prior to submitting its Notice of Borrowing in respect of such Loan, request 
in writing the Lender's consent to the acquisition thereof, which request 
shall be accompanied by a Proposed Motel Facility Statement (together with all 
documents referred to therein) in respect of the Proposed Motel Facility and 
such other information as the Lender may reasonably require.  In the event the 
Borrower does not have possession of all of the items required to be delivered 
as part of the Proposed Motel Facility Statement, the Borrower may deliver 
such items thereof as are then available to the Borrower.  The Lender agrees 
to endeavor to review such items of the Proposed Motel Facility Statement and, 
to the extent practicable without delivery of the missing items of the 
Proposed Motel Facility Statement, advise the Borrower whether the Lender 
approves such items delivered to the Lender.  If the Lender does grant such 
approval to any specific items of the Proposed Motel Facility Statement, no 
further approval by the Lender of such items shall be required under this 
Section 3.2 so long as the information contained in such items continues to be 
true, correct and complete and no event occurs which would require the 
Borrower to update, amend, supplement or otherwise change any of such items 
previously approved by the Lender in order to render same true, correct and 
complete.  Notwithstanding the foregoing, the Borrower shall not acquire any 
Proposed Motel Facility unless the Proposed Motel Facility is approved by the 
Lender in accordance with this Section 3.2 and unless a Loan is advanced by 
the Lender with respect thereto in accordance with this Agreement.  The Lender 
shall not approve the acquisition of any Proposed Motel Facility that: (a) 
will not be fully operating and open to the public on the date the Loan is 
made and be subject to and have the benefit of an Operating Lease and 
Franchise Agreement; (b) Lender has not approved the Proposed Motel Facility 
Statement (and all items required to be delivered in connection therewith), 
which approval shall not be unreasonably withheld or delayed; and (c) any 
acquisition, construction or other costs incurred in connection with the 
development of the Proposed Motel Facility in excess of the Loan to be made 
with respect to such Proposed Motel Facility, has not been paid by MOA, which 
payments when made by MOA shall be deemed part of the MOA Equity Contribution. 

         3.3. Preparation and Execution of Mortgage Documents.  Immediately 
after the Lender approves an Approved Motel Facility, the Lender shall 
commence the preparation of the Loan Documents for such Approved Motel 
Facility and the parties shall cooperate and diligently proceed to prepare 
such Loan Documents (including, without limitation, ordering commitments from 
Chicago Title Insurance Company for the title insurance policies and UCC 
searches), retaining counsel, including local counsel for purposes of 
reviewing the Loan Documents and rendering opinions with respect to such 
documents in form and substance acceptable to the Lender. 

<PAGE>

                                  ARTICLE IV 

                            CONDITIONS OF LENDING 

         4.1. Conditions Precedent to Effectiveness.  This Agreement shall 
become effective on the date that all of the following conditions shall have 
been satisfied: 

         (a)  This Agreement shall have been properly executed and delivered 
to the Lender. 

         (b)  The Notes shall have been properly executed and delivered to the 
Lender. 

         (c)  The Lender shall have received from Donovan Leisure Newton & 
Irvine, 30 Rockefeller Plaza, 40th Floor New York, New York 10112, counsel to 
the Borrower ("DL"), its legal opinion in substantially the form attached 
hereto as Exhibit C. 

         (d)  The Lender shall have received a certificate by the managing 
member of the Borrower, certifying (i) the names and true signatures of its 
incumbent officers authorized to sign the Loan Documents to which it is a 
party, (ii) a copy of the operating agreement of the Borrower; (iii) that 
there have been no changes in such operating agreement. 

         (e)  The Lender shall have received such other certificates, 
opinions, documents and instruments relating to this Agreement as may have 
been reasonably requested by the Lender, and all company and corporate and 
other proceedings, all other documents (including, without limitation, all 
documents referred to herein and not appearing as exhibits hereto) and all 
legal matters in connection with the Loans shall be satisfactory in form and 
substance to the Lender. 

         (f)  The representations and warranties herein shall be true and 
correct as of the date hereof. 

         (g)  No Default with respect to the payment of money or Event of 
Default shall have occurred and be continuing on the date hereof either before 
or after the execution and delivery of this Agreement. 

         (h)  No law or regulation shall have been adopted, no order, judgment 
or decree of any Governmental Authority shall have been issued, and no 
litigation shall be pending or threatened, which in the good faith judgment of 
the Lender would enjoin, prohibit or restrain, or impose or result in the 
imposition of any material adverse condition upon, the making or repayment of 
the Loans. 

         (i)  The Borrower shall have paid all costs incurred by the Lender in 
connection with this Agreement. 

         4.2. Conditions Precedent to Each Loan.  The obligation of the Lender 
to make the first Loan for the acquisition of the first Approved Motel 
Facility is subject to receipt by the Lender of the items in clauses (a) 
through (t) of this Section 4.2 and the receipt by the Lender of the following 
(each dated as of the date of such first Closing Date): 

         (i)  the fully executed Security Agreement; 

         (ii)  the fully executed assignment to the Lender of the Acquisition 
Agreement in the form of Exhibit O hereto; 

         (iii)  the fully executed MOA Pledge together with all Collateral 
pledged thereunder; 

         (iv)  an opinion from DL in the form of Exhibit C-1 hereto; 

         (v)  the fully executed Operating Agreement (and a copy of the 
Borrower's certificate of filing (or the -equivalent thereof), as filed with 
the Secretary of State of the jurisdiction of organization and in effect on 
the Closing Date and certified to be true, correct and complete by the 
appropriate Secretary of State as of a date not more than 60 days prior to the 
date thereof; 

         (vi)  a good standing certificate of the Borrower from such Secretary 
of State; and 

         (vii)  a certificate of an executive officer of MOA certifying: (A) 
the names and the signatures of the incumbent officers authorized to sign the 
Loan Documents to which it is a party, (B) the certificate of incorporation, 
by-laws and authorizing resolutions with respect to the MOA Pledge, the 
Agreement and other matters related to this transaction and (C) that there 
have been no changes in the certificate of incorporation, by-laws and 
authorizing resolutions of each. 

    The obligation of the Lender to make all Loans for the acquisition of an 
Approved Motel Facility (including the first Loan) is subject to satisfaction 
of the conditions precedent set forth in Section 4.1, the satisfaction of the 
conditions precedent set forth in the immediately preceding paragraph and of 
the conditions precedent that the Lender shall have received, on the 
respective Closing Date, the following, each dated the respective Closing Date 
unless otherwise indicated, in form and substance reasonably satisfactory to 
the Lender: 

         (a)  A certificate of the managing member of the Borrower certifying 
(i) approval of each Loan Document to which the Borrower is a party, (ii) any 
documents evidencing other necessary or company action, and required 
governmental and third party approvals, licenses and consents with respect to 
each Loan Document to which the Borrower is a party and the transactions 
contemplated thereby, (iii) a copy of the Operating Agreement of the Borrower 
(or certifying that the copy of same delivered to the Lender pursuant to 
Section 4.1 has not been modified, amended or supplemented in any respect), 
and (iv) the names and true signatures of each of its members who have been 
authorized to execute and deliver any Loan Document or other document required 
hereunder to be executed and delivered by or on behalf of such Person. 

         (b)  A good standing certificate with respect to the Borrower dated 
not earlier than thirty (30) days prior to the respective Closing Date. 

         (c)  (i)  A favorable opinion of local counsel to the Borrower in the 
jurisdiction in which the Approved Motel Facility is located, in substantially 
the form of Exhibit D, and as to such other matters as the Lender may 
reasonably request; and (ii) an update to the opinion delivered pursuant to 
Section 4.1(c) reaffirming, as of the Closing Date, the matters opined to 
therein. 

         (d)  The Mortgage in respect of the Approved Motel Facility for which 
the Loan is being made shall have been properly executed and delivered to the 
Lender. 

         (e)  The Assignment Agreement in respect of each Franchise Agreement 
shall have been properly executed and delivered to the Lender. 

         (f)  The Assignment of Contracts in respect of the Approved Motel 
Facility for which the Loan is being made shall have been properly executed 
and delivered to the Lender. 

         (g)  Financing Statements (Form UCC-1) under the Uniform Commercial 
Code of all jurisdictions as may be necessary or, in the reasonable opinion of 
the Lender, desirable to perfect the Lien created by the Mortgage and the 
Security Agreement for the Approved Motel Facility for which the Loan is being 
made; copies of Requests for Information or Copies (Form UCC-11), or 
equivalent reports, listing all effective financing statements which name the 
Borrower, Operating Lessee and Motel Developer (under its present name or any 
previous name) as debtor and which are filed in the jurisdictions referred to 
above, together with copies of such other financing statements (none of which 
shall cover the Collateral purported to be covered by the Mortgage and 
Security Agreement). 

         (h)  A copy of the Operating Lease and Franchise Agreement in respect 
of the Approved Motel Facility for which the Loan is being made, each 
certified by a Responsible Officer. 

         (i)  Evidence that the insurance required by the terms of the 
Collateral Documents and by Section 7.4 is in full force and effect. 

         (j)  Such additional documents, information and materials as the 
Lender may reasonably request. 

         (k)  The Lender shall have received evidence satisfactory to it that 
all costs and accrued and unpaid fees and expenses (including, without 
limitation, legal fees and expenses) required to be paid to the Lender on or 
before the Closing Date, including, without limitation, those referred to in 
Section 10.4 to the extent then due and payable, have been paid. 

         (l)  A certificate, signed by a Responsible Officer of the Borrower, 
stating that the statements set forth in Section 4.3 are true and correct on 
the Closing Date, after giving effect to the Loan being made on the Closing 
Date. 

         (m)  Commitments for title insurance policies (the "Title Insurance 
Policies") in the amount of 12% of the Loan (or 10%) of the Loan when a "tie-
in" endorsement is issued in connection with such title insurance policy) 
issued by Chicago Title Insurance Company (or such other title company 
acceptable to the Lender), in form ALTA 1970 (rev. 10/17/70 and 10/17/84), if 
available (or such other form as reasonably acceptable to the Lender), 
insuring that the Mortgage is a valid first priority Lien on the Approved 
Motel Facility subject only to such exceptions to title as shall be acceptable 
to the Lender in its reasonable discretion and containing such endorsements 
and affirmative insurance as the Lender may reasonably require and as are 
obtainable in the applicable jurisdiction, and true copies of each document, 
instrument or certificate required by the terms of each such policy or 
Mortgage to be, or have been, filed, recorded, executed or delivered in 
connection therewith. 

         (n)  Current ALTA surveys and surveyor's certification as to the 
Approved Motel Facility for which the Loan is being made, each in form and 
substance reasonably satisfactory to the Lender. 

         (o)  Payment to the Lender, or as the Lender may direct, of all title 
insurance premiums, documentary, stamp or intangible taxes, recording fees and 
mortgage taxes payable in connection with the recording of any of the Loan 
Documents or the issuance of the Title Insurance Policies. 

         (p)  The Fixed Payment Certificate (which the Borrower hereby agrees 
shall be binding upon the Borrower with respect to the calculation of payments 
required by the Borrower pursuant to Section 2.4(b)), shall have been properly 
executed and delivered to the Lender. 

         (q)  The certificate of occupancy (or the legal equivalent thereof) 
with respect to the Approved Motel Facility for which the Loan is being made 
shall have been issued, together with any other Permits required in connection 
with such Approved Motel Facility, and any copies thereof shall have been 
delivered to the Lender. 

         (r)  The Borrower shall have deposited into the Reserve Account such 
funds as are required pursuant to Section 2.6. 

         (s)  The Borrower shall have delivered to the Lender a Subordination 
and Non-Disturbance Agreement properly executed by the Operating Lessee of the 
Approved Motel Facility for which the Loan is being made, which Subordination 
and Non-Disturbance Agreement Lender agrees to execute, acknowledge and 
deliver to Borrower. 

         (t)  To the extent a separate assignment of leases and rents, in 
addition to the Mortgage, is customary or required in the jurisdiction in 
which the Approved Motel Facility is located, the Borrower shall properly 
execute and deliver to the Lender a separate assignment of leases and rents 
with respect to the Approved Motel Facility in form and substance reasonably 
acceptable to the Lender. 

         4.3. Further Conditions Precedent to Each Loan.  The obligation of 
the Lender to make any Loan shall be subject to the further conditions 
precedent that the following statements shall be true on the date of such 
Loan, before and after giving effect thereto and to the application of the 
proceeds therefrom (and the acceptance by the Borrower of the proceeds of such 
Loan shall constitute a representation and warranty by the Borrower that on 
the date of such Loan such statements are true): 

              (i)  The representations and warranties of the Borrower 
contained in Section 4.1, Section 4.2 (with respect to the Approved Motel 
Facility for which the Loan is being made) and in the other Loan Documents are 
true, accurate and complete on and as of such date as though made on and as of 
such date; 

              (ii)  The representations or warranties of the Borrower 
contained in Section 4.2 with respect to the Approved Motel Facility 
previously acquired by the Borrower shall be true, accurate and complete on 
and as of the date as though made on and as of such date, except for any 
breach of any of such representations and warranties which shall not 
constitute a Material Adverse Change. 

              (iii)  All information and documents contained in the Proposed 
Motel Facility Statement shall continue to be true, accurate and complete in 
all material respects on the Closing Date of the Loan; 

              (iv)  TAD Membership Corp. (or another Affiliate of MOA) is the 
managing member of the Borrower; 

              (v)  Paul W. Wallace (if alive and not incapacitated) is 
director or an executive officer of the managing member of the Borrower and 
shall not have instituted (nor have instituted against him) an action under 
any bankruptcy laws; 

              (vi)  MOA (and/or Affiliates of MOA) hold not less than 51% of 
the membership interests of the Borrower in the aggregate; and 

              (vii)  No Default or Event of Default will result from the Loans 
being made on such date. 

              (viii)  The execution and delivery of this Agreement and of the 
MOA Pledge by MOA is duly authorized by all necessary and appropriate 
corporate and legal action of each party and the respective obligations of MOA 
set forth in the Agreement and the MOA Pledge are the legal, valid and binding 
obligations of each party, enforceable in accordance with their terms. 

              (ix)  The making of the Loans on such date does not violate any 
Requirement of Law and is not enjoined, temporarily, preliminarily or 
permanently. 

         4.4. Conditions Precedent for an Earnout.  A Loan for an Earnout 
shall be made on a Closing Date only when each of the conditions set forth 
below shall have been satisfied: 

         (a)  The Borrower shall have previously complied with the terms and 
provisions of Section 4.1, 4.2 and 4.3. 

         (b)  The Borrower shall have delivered to the Lender documentation 
reasonably satisfactory to Lender to demonstrate that the DSCR of the Approved 
Motel Facility for which the Earnout is requested determined on a trailing 
twelve month basis as of the date of the request is not less than 1.40:1.0. 

         (c)  The Borrower shall have executed and delivered to the Lender 
amendments to the Mortgage for the Approved Motel Facility for which the 
Earnout is requested in form and substance reasonably satisfactory to Lender. 

         (d)  The Borrower shall have executed and delivered to the Lender 
such amendments to the other Loan Documents relating to Earnout as shall be 
reasonably requested by the Lender. 

         (e)  The Lender shall have received from real estate counsel to the 
Borrower an update to the opinions described in Section 4.2(c) in form and 
substance reasonably satisfactory to the Lender. 

         (f)  The Lender shall have received updates of the items set forth in 
clauses (a), (b), (g), (k) and (1) of Section 4.2 with respect to the Approved 
Motel Facility for which the Earnout is requested. 

         (g)  The Lender shall have received an endorsement to the existing 
Title Insurance Policy (in form and substance reasonably satisfactory to the 
Lender) which amends the existing Title Insurance Policy by increasing that 
the amount of insurance in an amount equal to 12% of the Earnout and by 
bringing forward the date of such policy to the Closing Date of the Earnout. 

         (h)  The Fixed Payment Certificate (which the Borrower hereby agrees 
shall be binding upon the Borrower with respect to the calculation of payments 
required by the Borrower pursuant to Section 2.4(d)), shall have been properly 
executed and delivered to the Lender. 

<PAGE>

                                  ARTICLE V 

                        REPRESENTATIONS AND WARRANTIES 

         5.1. Representations and Warranties as to Borrower.  The Borrower 
represents and warrants that, as of the date hereof and the Borrower shall 
further represent and warrant as of each Closing Date: 

         (a)  Organization of Borrower.  The Borrower (i) is a duly organized 
and validly existing limited liability company in good standing under the laws 
of the State of Delaware, (ii) has the requisite company power and authority 
to carry on its business as now being conducted and to own the Approved Motel 
Facilities, (iii) is qualified to do business in every jurisdiction in which 
an Approved Motel Facility is located and (iv) has the requisite partnership, 
corporate or company (as applicable) power to execute and deliver, and perform 
its obligations under, the Loan Documents. 

         (b)  Authorization of Agreement.  The execution and delivery by the 
Borrower of the Loan Documents and the Borrower's performance of its 
obligations thereunder and the creation of the security interests and liens 
provided for in this Agreement and the other Loan Documents (i) have been duly 
authorized by all requisite company action on the part of the Borrower, (ii) 
will not violate any provision of any Requirement of Law, any order of any 
court or other Governmental Authority, the Operating Agreement or any 
indenture or material agreement or other instrument to which the Borrower is a 
party or by which the Borrower is bound, and (iii) will not be in conflict 
with, result in a breach of or constitute (with due notice or lapse of time or 
both) a default under or result in the creation or imposition of any Lien of 
any nature whatsoever upon any of the property or assets of the Borrower 
pursuant to, any such indenture or material agreement or instrument.  Other 
than those obtained or filed on or prior to the date hereof, the Borrower is 
not required to obtain any consent, approval or authorization from, or to file 
any declaration or statement with, any Governmental Authority or other agency 
in connection with or as a condition to the execution, delivery or performance 
by the Borrower of the Loan Documents to which it is a party. 

         (c)  Litigation.  Except for claims that are fully covered by valid 
policies of insurance held by the Borrower and disclosed in writing to the 
Lender, there are no material actions, suits or proceedings at law or in 
equity by or before any Governmental Authority or other agency now pending and 
served or, to the knowledge of the Borrower, threatened against the Borrower. 

         (d)  Agreements.  The Borrower is not in default in any material 
respect in the performance, observance or fulfillment of any of the 
obligations, covenants or conditions contained in any Contract to which it is 
a party or by which it is bound. 

         (e)  No Bankruptcy Filing.  The Borrower is not contemplating either 
the filing of a petition by it under any state or federal bankruptcy or 
insolvency laws or the liquidation of all or a major portion of the Borrower's 
assets or property, and the Borrower has no knowledge of any Person that has 
threatened the filing of any such petition against it. 

         (f)  Full and Accurate Disclosure.  No statement of fact made by or 
on behalf of the Borrower in this Agreement contains any untrue statement of a 
material fact or omits to state any material fact necessary to make statements 
contained herein not misleading. 

         (g)  Location of Chief Executive Offices.  The location of the 
Borrower's principal place of business and chief executive office is 701 Lee 
Street, Suite 100, Des Plaines, Illinois 60616. 

         (h)  Compliance.  The Borrower complies in all material respects with 
all applicable Requirements of Law. The Borrower is not in default or 
violation of any order, writ, injunction, decree or demand of any Governmental 
Authority. 

         (i)  ERISA.  The assets of the Borrower are not and will not become 
treated as "plan assets" under regula-tions currently promulgated under ERISA.  
Each Plan, Pension Plan and Multiemployer Plan is in compliance in all 
material respects with, and has been administered in all material respects in 
compliance with, its terms and the applicable provisions of ERISA, the Code 
and any other federal or state law.  Other than an application for a favorable 
determination letter with respect to a Plan, there are no pending issues or 
claims before the IRS, the DOL or any court of competent jurisdiction related 
to any Plan.  To the Borrower's knowledge, no event has occurred, and there 
exists no condition or set of circumstances, in connection with any Plan or 
Pension Plan under which the Borrower or any ERISA Affiliate, directly or 
indirectly (through an indemnification agreement or otherwise), could be 
subject to any material risk of liability under Section 409 or 502(i) of ERISA 
or Section 4975 of the Code.  No Plan provides or will provide benefits, 
including, without limitation, death or medical benefits (whether or not 
insured) with respect to any current or former employee of the Borrower or any 
ERISA Affiliate beyond his or her retirement or other termination of service 
other than (i) coverage mandated by applicable law, (ii) death or disability 
benefits that have been fully provided for by fully paid up insurance, (iii) 
severance benefits, or (iv) benefits that are normal, in the ordinary course 
of business, consistent with past practice and which, in the aggregate, do not 
constitute a material proportion of the overall benefits expense of the 
Borrower.  Neither Borrower nor any ERISA Affiliate, with respect to each 
Pension Plan, has failed to make any contribution or pay any amount due as 
required by Section 412 of the Code or Section 302 of ERISA.  No Pension Plan 
shall have an Unfunded Pension Liability. 

         (j)  Not Foreign Person.  The Borrower is not a "foreign person" 
within the meaning of Sect. 1445(f)(3) of the Sect. Code. 

         (k)  Single-Purpose Entity. (i)  The Borrower at all times since its 
formation has been, and will continue to be, a duly formed and existing 
limited liability company and a Single-Purpose Entity. 

         (ii)  The Borrower at all times since its formation has complied, and 
will continue to comply, with the provisions of the Operating Agreement and 
the laws of the State of Delaware relating to limited liability companies. 

         (iii)  All customary formalities regarding the company existence of 
the Borrower have been observed at all times since its formation and will 
continue to be observed. 

         (iv)  The Borrower has at all times since its formation accurately 
maintained, and will continue to accurately maintain, its financial 
statements, accounting records and other company documents separate from those 
of its members, Affiliates of its members and any other Person.  The Borrower 
has not at any time since its formation commingled, and will not commingle, 
its assets with those of its members, any Affiliates of its members, or any 
other Person.  The Borrower has at all times since its formation accurately 
maintained, and will continue to accurately maintain, its own bank accounts 
and separate books of account. 

         (v)  The Borrower has at all times since its formation paid, and will 
continue to pay, its own liabilities from its own separate assets. 

         (vi)  The Borrower has at all times since its formation identified 
itself, and will continue to identify itself, in all dealings with the public, 
under the Borrower's own name and as a separate and distinct entity.  The 
Borrower has not at any time since its formation identified itself, and will 
not identify itself, as being a division or a part of any other entity.  The 
Borrower has not at any time since its formation identified, and will not 
identify its members or any Affiliates of its members, as being a division or 
part of the Borrower. 

         (vii)  The Borrower has been at all times since its formation and 
will continue to be adequately capitalized in light of the nature of its 
business. 

         (viii)  The Borrower has not at any time since its formation assumed 
or guaranteed, and will not assume or guarantee, the liabilities of its 
members (or any predecessor corporation), any Affiliates of its members, or 
any other Persons, except as permitted by or pursuant to this Agreement.  The 
Borrower has not at any time since its formation acquired, and will not 
acquire, obligations or securities of its members (or any predecessor 
corporation), or any Affiliates of its members.  The Borrower has not at any 
time since its formation made, and will not make, loans to its members (or any 
predecessor corporation), or any Affiliates of its members. 

         (ix)  The Borrower has not at any time since its formation entered 
into and was not a party to, and, will not enter into or be a party to, any 
transaction with its members (or any predecessor corporation or partnership) 
or any Affiliates of its members except in the ordinary course of business of 
the Borrower on terms which are no less favorable to the Borrower than would 
be obtained in a comparable arm's length transaction with an unrelated third 
party. 

         (l)  Investment Borrower Act; Public Utility Holding Borrower Act.  
The Borrower is not (i) an "investment company" or a company "controlled" by 
an "investment company," within the meaning of the Investment Borrower Act of 
1940, as amended, (ii) a "holding company" or a "subsidiary company" of a 
"holding company" or an "affiliate" of either a "holding company" or a 
"subsidiary company" within the meaning of the Public Utility Holding Borrower 
Act of 1935, as amended, or (iii) subject to any other federal or state law or 
regulation which purports to restrict or regulate its ability to borrow money. 

         (m)  Corporate Structure; Capitalization.  The outstanding shares of 
common stock of the Managing Member are validly authorized, validly issued, 
fully paid, and nonassessable, without any personal liability attaching to the 
ownership hereof, and have not been issued and are not owned or held in 
violation of any preemptive rights of stockholders, and are owned of record 
and beneficially by MOA free and clear of all liens, security interests, 
pledges, charges, encumbrances, stockholders, agreements and voting trusts.  
There is no commitment, plan, or arrangement to issue, and no outstanding 
option, warrant, or other right calling for the issuance of, any share of 
capital stock of the Managing Member or any security or other instrument which 
by its terms is convertible into, exercisable for, or exchangeable for capital 
stock of the Managing Member.  There is outstanding no security or other 
instrument which by its terms is convertible into or exchangeable for capital 
stock of the Managing Member. 

         (n)  No Defaults.  No Event of Default and, to the Borrower's 
knowledge, no Default exists under or with respect to any Loan Document. 

         (o)  Labor Matters.  The Borrower is not a party to any collective 
bargaining agreements. 

         5.2.  Representations and Warranties as to the Borrower and the 
Approved Motel Facilities.  As of each Closing Date, the Borrower shall 
further represent and warrant that: 

         (a)  Title to the Facilities.  The Borrower owns good, marketable and 
insurable fee simple title to the Approved Motel Facilities free and clear of 
all Liens, other than such exceptions to title set forth in the Title 
Insurance Policy issued in connection with each Approved Motel Facility. 

         (b)  Compliance.  The Borrower, the Operating Lessees and the 
Approved Motel Facilities and the Borrower's and Operating Lessee's use 
thereof and operations thereat comply in all material respects with all 
applicable Requirement of Law (including, without limitation, building and 
zoning ordinances and codes).  The Borrower is not in default or violation in 
any material respect of any order, writ, injunction, decree or demand of any 
Governmental Authority. 

         (c)  Use of Proceeds; Margin Regulations.  The Borrower will use (and 
has used) the proceeds of the Loans for the purposes described in Section 
2.14. No part of the proceeds of any Loan will be used for the purpose of 
purchasing or acquiring any "margin stock" within the meaning of Regulation U 
of the Board of Governors of the Federal Reserve System or for any other 
purpose which would be inconsistent with such Regulation U or any other 
Regulations of such Board of Governors, or for any purposes prohibited by 
Requirement of Law. 

         (d)  Financial Information.  All financial data concerning the 
Borrower and (to the knowledge of the Borrower) with respect to the Approved 
Motel Facilities, that has been delivered by or on behalf of the Borrower to 
the Lender is true, complete and correct in all material respects and all 
audited financial statements are prepared in accordance with GAAP.  Since the 
delivery of such data, except as otherwise disclosed in writing to the Lender, 
there has been no Material Adverse Change in the financial position of the 
Borrower and (to the knowledge of the Borrower) with respect to the Approved 
Motel Facilities, or in the results of operations of the Borrower or the 
Approved Motel Facilities.  The Borrower has not incurred any obligation or 
liability, contingent or otherwise, not reflected in such financial data which 
might materially adversely affect its business operations or any Approved 
Motel Facilities. 

         (e)  Condemnation.  No condemnation proceedings have been commenced 
or, to the Borrower's knowledge, is contemplated with respect to all or any 
portion of any Approved Motel Facility, or for the relocation of roadways 
providing access to any Approved Motel Facility. 

         (f)  Other Debt.  Except for the Indebtedness permitted under Section 
8.2, the Borrower has not borrowed or received other Indebtedness (whether 
unsecured or secured by any Approved Motel Facility or any part thereof). 

         (g)  Utilities and Public Access.  Each Approved Motel Facility has 
adequate rights of access to public ways and is served by adequate water, 
sewer, sanitary sewer and storm drain facilities.  All public utilities 
necessary to the continued use and enjoyment of each Approved Motel Facility 
as presently used and enjoyed are located in the public right-of-way abutting 
the premises.  All roads necessary for the full utilization of each Approved 
Motel Facility for its current purpose have been completed and dedicated to 
public use and accepted by all Governmental Authorities or are the subject of 
access easements for the benefit of each Approved Motel Facility. 

         (h)  Environmental Compliance.  Except for matters set forth in the 
environmental reports delivered as part of the Proposed Motel Facility 
Statement in connection with each Loan: 

         (i)  Borrower is in full compliance with all applicable Environmental 
Laws (which compliance includes, but is not limited to, the possession by the 
Borrower and/or the Operating Lessees of all environmental permits, licenses 
and other governmental authorizations required in connection with the 
ownership and operation of each Approved Motel Facility under all applicable 
Environmental Laws). 

         (ii)  There is no Environmental Claim pending or, to the knowledge of 
the Borrower, threatened (in writing), and no penalties arising under 
Environmental Laws have been assessed, against the Borrower, or the Operating 
Lessees or, to Borrower's knowledge, against any Person whose liability for 
any Environmental Claim the Borrower, the Operating Lessees has or may have 
retained or assumed either contractually or by operation of law, and, to 
Borrower's knowledge, no investigation or review is pending or threatened (in 
writing) by any Governmental Authority, citizens group, employee or other 
Person with respect to any alleged failure by the Borrower, or the Operating 
Lessees or each Approved Motel Facility to have any environmental permit, 
license or other authorization required under, or to otherwise comply with, 
any Environmental Law or with respect to any alleged liability of the Borrower 
or any Operating Lessee, for any use or Release of any Hazardous Materials. 

         (iii)  To Borrower's knowledge, there have been and are no past or 
present Releases of any Hazardous Materials that are reasonably likely to form 
the basis of any Environmental Claim against the Borrower or any Operating 
Lessee or against any Person whose liability for any Environmental Claim the 
Borrower or any Operating Lessee has or may have retained or assumed either 
contractually or by operation of law. 

         (iv)  Without limiting the generality of the foregoing, there is not 
present at, on, in or under any Approved Motel Facility, PCB-containing 
materials owned and operated by or on behalf of Borrower at any Approved Motel 
Facility, or, to the knowledge of Borrower, owned or operated by a third 
party, asbestos or asbestos containing materials, underground storage tanks or 
surface impoundments for Hazardous Materials, or, where supplied by an 
Approved Motel Facility, lead in drinking water (except in concentrations that 
comply with all Environmental Laws). 

         (v)  No liens are presently recorded with the appropriate land 
records under or pursuant to any Environmental Law with respect to any 
Approved Motel Facility and, to the best knowledge of the Borrower, no 
Governmental Authority has been taking or is in the process of taking any 
action that could subject any Approved Motel Facility to Liens under any 
Environmental Law. 

         (vi)  There have been no reports of environmental investigations, 
studies, audits, reviews or other analyses conducted by or that are in the 
possession of the Borrower in relation to an Approved Motel Facility which 
have not been made available to the Lender. 

         (i)  No Joint Assessment; Separate Lots.  The Borrower shall not 
suffer, permit or initiate the joint assessment of any Approved Motel Facility 
with any other real property constituting a separate tax lot not owned by the 
Borrower and encumbered by the respective Mortgage.  Each Approved Motel 
Facility is comprised of one or more parcels, each of which constitutes a 
separate tax lot and none of which constitutes a portion of any other tax lot. 

         (j)  Assessments.  There are no pending or, to the knowledge of the 
Borrower, proposed special or other assessments for public improvements or 
otherwise affecting any Approved Motel Facility. 

         (k)  Mortgage and Other Liens.  Each Mortgage creates a valid and 
enforceable first mortgage Lien on the Approved Motel Facility described 
therein, as security for the obligations of the Borrower under this Agreement 
and the Notes, subject only to such exceptions to title as set forth in the 
Title Insurance Policy issued in connection with each Approved Motel Facility.  
Each Collateral Document establishes and creates a valid, subsisting and 
enforceable Lien on and a security interest in, or claim to, the rights and 
property described therein.  All property covered by any Collateral Document 
is subject to a Uniform Commercial Code financing statement filed and/or 
recorded, as appropriate (or irrevocably delivered to an agent for such 
recordation or filing) in all places necessary to perfect a valid first 
priority Lien with respect to the rights and property that are the subject of 
such Collateral Document.  All continuations and any assignments of any such 
financing statements have been or will be timely filed or refiled, as 
appropriate, in the appropriate recording offices. 

         (l)  Enforceability.  This Agreement, the Notes and each other Loan 
Document are the legal, valid and binding obligations of the Borrower 
enforceable against the Borrower in accordance with their terms except as may 
be limited by bankruptcy, insolvency, fraudulent conveyance, moratorium or 
other similar laws affecting the enforcement of creditors' rights generally 
and by general principles of equity.  The Notes and such other Loan Documents 
are, as of the Closing Date, not subject to any right of rescission, set-off, 
counterclaim or defense by the Borrower (including the defense of usury), nor 
will the operation of any of the terms of the Notes and such other Loan 
Documents, or the exercise of any right thereunder, render any of the 
Mortgages unenforceable against the Borrower, in whole or in part, or subject 
to any right of rescission, set-off, counterclaim or defense by the Borrower, 
including the defense of usury, and the Borrower has not asserted any right of 
rescission, set-off, counterclaim or defense with respect thereto.  The 
obligations of MOA under this Agreement and under the MOA Pledge are the 
legal, valid and binding obligations of MOA, enforceable against MOA in 
accordance with their terms except as may be limited by bankruptcy, 
insolvency, fraudulent conveyance, moratorium or other similar laws affecting 
the enforcement of creditors, rights generally and by general principles of 
equity. 

         (m)  No Prior Assignment.  The Lender is the assignee of the 
Borrower's interests under the Operating Leases and (ii) there are no prior 
assignments of the Operating Leases (other than to the Lender) or any portion 
of the rent due and payable or to become due and payable which are presently 
outstanding. 

         (n)  Franchise Agreement.  The Franchise Agreement is in full force 
and effect and there is no material default, breach or violation existing 
thereunder by any party thereto and no event (other than payments due but not 
yet delinquent) which, with the passage of time or with notice and the 
expiration of any grace or cure period, would constitute a material default, 
breach or violation by any party thereunder. 

         (o)  Permits; Certificate of Occupancy.  The Borrower has obtained 
all Permits necessary to the use and operation of each Approved Motel 
Facility.  The use being made of each Approved Motel Facility is in material 
conformity with the certificate of occupancy and/or Permits for such Facility 
and any other restrictions, covenants or conditions affecting such Facility. 

         (p)  Flood Zone.  None of the Approved Motel Facilities is located in 
a flood hazard area as defined by the Federal Insurance Administration, except 
as otherwise disclosed and approved in writing by the Lender. 

         (q)  Physical Condition.  Each Approved Motel Facility is free of 
structural defects and all building systems contained therein are in good 
working order subject to ordinary wear and tear. 

         (r)  Intellectual Property.  All material trademarks, trade names and 
service marks that the Borrower and (to the knowledge of the Borrower) each 
Operating Lessee owns or has pending, or under which it is licensed, are in 
good standing and uncontested.  The Borrower and (to the knowledge of the 
Borrower) each Operating Lessee has not infringed, nor is infringing, and 
neither has received notice of infringement with respect to asserted 
trademarks, trade names and service marks of others.  To the knowledge of the 
Borrower, there is no infringement by others of material trademarks, trade 
names and service marks of the Borrower or any Operating Lessee. 

         (s)  No Encroachments.  All of the improvements which are buildings 
or structures included in determining the appraised value of each Approved 
Motel Facility lie wholly within the boundaries and building restriction lines 
of such Approved Motel Facility except as expressly noted in the respective 
Title Insurance Policy or survey of an Approved Motel Facility.  No 
improvements on adjoining properties encroach upon any Approved Motel 
Facility, and no easements or other encumbrances upon any Approved Motel 
Facility encroach upon any of the improvements, so as to materially impact the 
value or marketability of the Approved Motel Facility.  All of the 
improvements comply with all material requirements of any applicable zoning 
and subdivision laws and ordinances. 

         (t)  Operating Lessee; Compliance with Law.  To the best knowledge of 
the Borrower, each operating Lessee (i) has full power and authority and the 
legal right to lease, manage and operate the Approved Motel Facilities it 
operates and to conduct the business in which it is currently engaged with 
respect thereto, (ii) is duly qualified or licensed and is in good standing 
under the laws of each jurisdiction in which it leases an Approved Motel 
Facility, and (iii) is in material compliance with all Requirements of Law 
applicable to the Approved Motel Facilities operated by it, or applicable to 
the operation or management thereof. 

         (u)  Operating Leases and Franchise Agreements.  Each of the 
Operating Leases and Franchise Agreements in respect of the Approved Motel 
Facilities is in full force and effect and is a legally valid and binding 
obligation of the Borrower, Operating Lessees and the Franchisors (as 
applicable).  The Borrower and, to the knowledge of the Borrower, the 
Operating Lessees have not mortgaged, pledged or otherwise encumbered any of 
the Operating Leases or Franchise Agreements or its rights thereunder 
including, without limitation, its right to obtain rental, interest or other 
payments under the Operating Leases, other than by way of such mortgages, 
pledges or encumbrances in favor of the Lender or as permitted pursuant to 
Section 8.2(a) hereof or Section 8.1(e) hereof. Borrower has not collected any 
rents becoming due under any Operating Lease more than 30 days in advance. All 
rent and other sums and charges payable by any Operating Lessee under each 
Operating Lease and Franchise Agreement are current, no notice of default or 
termination under any such Operating Lease or Franchise Agreement is 
outstanding, to the knowledge of the Borrower no termination event or 
condition or uncured default on the part of the Operating Lessees or 
Franchisor exists under any Operating Lease or Franchise Agreement, and to the 
knowledge of the Borrower no event of default has occurred which, with the 
giving of notice or the lapse of time or both, would constitute such a default 
or termination event or condition or uncured default on the part of the 
Borrower, operating Lessees or Franchisor (as the case may be). 

         5.3.  Survival of Representations.  The Borrower agrees that (i) all 
of the representations and warranties of the Borrower set forth in Section 5.1 
are made as of the date hereof and each Closing Date, (ii) all of the 
representations and warranties of the Borrowers set forth in Section 5.2 and 
elsewhere in this Agreement and in the other Loan Documents are made, and 
shall be reaffirmed, as of each Closing Date, and (iii) all representations 
and warranties made by the Borrower shall survive the delivery of the Notes 
and making of the Loans and continue for so long as any amount remains owing 
to the Lender under this Agreement, the Notes or any of the other Loan 
Documents; provided, however, that the representations set forth in Section 
5.2(h) shall survive in perpetuity. 

<PAGE>

                                  ARTICLE VI 

                               LIABILITY OF MOA 

         6.1.  Liabilities.  MOA hereby executes this Agreement to acknowledge 
and confirm MOA's agreement to be liable to the Lender for all costs, claims, 
losses, expenses and fees (including, without limitation, attorneys' fees and 
disbursements) incurred by the Lender with respect to any of the following: 
(a) fraud or material representation by the Borrower; (b) whether prior to or 
after an Event of Default, the Borrower's misappropriation of the Operating 
Lease Reserve, insurance proceeds, condemnation awards, cash flow, and any 
other amounts required to be applied, held or deposited by the Borrower 
pursuant to this Agreement, the Operating Lease or the Franchise Agreement and 
any other escrow deposits; and (c) for all Environmental Liabilities and 
Costs. 

         6.2.  Bankruptcy/Enforcement.  In the event: (a) the exercise by the 
Lender of any of the Lender's rights and remedies under this Agreement or any 
of the Loan Documents is unreasonably delayed, hindered or interfered with in 
any manner by any action or inaction (following reasonable request for action 
by the Lender) of (or on behalf of) the Borrower or MOA (provided, however, 
that the actions or inactions of a party, exercised in good faith with the 
intent of protecting such party's interest, shall not be deemed to constitute 
actions or inactions intended to cause delay, hindrance or interference) or 
(b) in the event the Borrower files for protection under the U.S. Bankruptcy 
Code (either voluntary or involuntary, if such involuntary filing is made by 
any general partner, member or affiliate of the Borrower or any person acting 
in connection with any of the foregoing) then, in case of the occurrence of 
the events described in clauses (a) or (b) of this Section 6.2, MOA shall 
immediately thereupon be unconditionally and absolutely liable for payment of 
all the indebtedness of the Borrower to the Lender under this Agreement and 
the Loan Documents, including, without limitation, all costs, claims, losses, 
expenses and fees (including, without limitation, attorneys' fees and 
disbursements incurred by the Lender as a result of either of the foregoing 
(as applicable), and the Lender may enforce all of its rights and remedies 
under this Agreement and the Loan Documents directly against MOA as though MOA 
were the original borrower hereunder. 

         6.3.  Reliance.  MOA acknowledges and confirms that (a) MOA has a 
significant economic interest in the Borrower and will benefit from the Loans 
made by the Lender to the Borrower pursuant to this Agreement; (b) the terms 
and provisions of this Article VI (and the continuing effectiveness hereof) is 
a material inducement to the Lender to enter into this Agreement to make the 
Loans; and (c) the Lender would not have entered into this Agreement nor make 
any Loan to the Borrower unless MOA agreed to the terms and provisions of this 
Article VI and the Lender is materially relying upon the terms and provisions 
of this Article VI in doing so. 

<PAGE>

                                 ARTICLE VII 

                            AFFIRMATIVE COVENANTS 

         As long as any of the Obligations or any portion of the Commitment 
remains outstanding, unless the Lender otherwise consents in writing, the 
Borrower agrees with the Lender that: 

         7.1.  Compliance with Laws, Etc.  The Borrower shall comply, and 
shall cause each of its Operating Lessees to comply in all material respects 
with all Requirements of Law, Contractual Obligations, commitments, 
instruments, licenses, permits and franchises, including, without limitation, 
all Permits. 

         7.2.  Conduct of Business.  The Borrower shall (a) conduct in all 
material respects, and shall take all reasonable steps to cause each of its 
Operating Lessees to conduct in all material respects, its business in the 
ordinary course; and (b) perform and observe in all material respects, and 
take all reasonable steps to cause each of its Operating Lessees to perform 
and observe in all material respects, all the terms, covenants and conditions 
required to be performed and observed by it under its Contractual Obligations 
(including, without limitation, to pay all rent and other charges payable 
under any lease and all debts and other obligations as the same become due), 
and do, and shall take all reasonable steps to cause its Operating Lessees to 
do, all things necessary to preserve and to keep unimpaired its rights under 
such Contractual Obligations. 

         7.3.  Payment of Taxes, Etc.  The Borrower shall pay and discharge, 
and shall take all reasonable steps to cause each of its Operating Lessees to 
pay and discharge, before the same shall become delinquent, all lawful 
governmental claims, taxes, assessments, charges and levies, except where 
contested in good faith, by proper proceedings, if adequate reserves therefor 
reasonably acceptable to the Lender have been established by the Borrower. 

         7.4.  Maintenance of Insurance.  The Borrower shall maintain, or 
shall take all reasonable steps to cause the Operating Lessees to maintain, 
insurance with responsible and reputable insurance companies or associations 
in such amounts and covering such risks as is usually carried by companies 
engaged in similar businesses and owning similar properties in the same 
general areas in which the Borrower operates and as otherwise satisfactory to 
the Lender, in its sole judgment exercised reasonably, and, in any event, all 
insurance required by any Collateral Document.  All such insurance shall name 
the Lender as additional insured or loss payee, as the Lender shall determine.  
The Borrower will furnish to the Lender from time to time such information as 
may be reasonably requested as to such insurance. 

         7.5.  Preservation of Existence; Single Purpose Entity.  The Borrower 
shall preserve and maintain, and shall take all reasonable steps to cause each 
of its Operating Lessees to preserve and maintain, its existence and its 
rights (charter and statutory) and franchises.  The Borrower shall preserve 
and maintain its status as a Single Purpose Entity and comply with the terms 
and provisions set forth in Section 5.1(k). 

         7.6.  Access.  The Borrower shall upon reasonable advance notice, at 
any reasonable time and from time to time, permit the Lender, or any agents or 
representatives of the Lender, to (a) examine and make copies of and abstracts 
from the records and books of account of the Borrower and each of its 
Operating Lessees, (b) visit the properties of the Borrower and each of its 
Operating Lessees, (c) discuss the affairs, finances and accounts of the 
Borrower and each of its Operating Lessees with any of their respective 
officers or directors, and (d) communicate directly with the Borrower's 
independent certified public accountants.  The Borrower shall authorize its 
independent certified public accountants to disclose to the Lender any and all 
financial statements and other information of any kind, including, without 
limitation, copies of any management letter, or the substance of any oral 
information that such accountants may have with respect to the business, 
financial condition, results of operations or other affairs of the Borrower or 
any of its Operating Lessee. 

         7.7.  Keeping of Books.  The Borrower shall keep, and shall take all 
reasonable steps to cause each of its Operating Lessees to keep, proper books 
of record and account, in accordance with GAAP, in which full and correct 
entries shall be made of all financial transactions and the assets and 
business of the Borrower and each Operating Lessee. 

         7.8.  Maintenance of Properties, Etc.  The Borrower shall maintain 
and preserve, and shall take all reasonable steps to cause each of its 
Operating Lessees to maintain and preserve, (i) all of its Approved Motel 
Facilities in good working order and condition, and (ii) all rights, permits, 
licenses, approvals and privileges (including, without limitation, all 
Permits) which are necessary in the conduct of its business. 

         7.9.  Performance and Compliance with Other Covenants.  The Borrower 
shall perform and comply with in all material respects, and shall take all 
reasonable steps to cause each of its Operating Lessees to perform and comply 
with, each of the covenants and agreements set forth in any Contractual 
Obligation to which it or any of Operating Lessee is a party. 

         7.10.  Application of Proceeds.  The Borrower shall use the entire 
amount of the proceeds of the Loans as provided in Section 2.14. 

         7.11.  Financial Statements.  The Borrower shall furnish to the 
Lender: 

         (a)  as soon as available and in any event within 45 days after the 
end of each Fiscal Quarter of each Fiscal Year, a balance sheet of the 
Borrower as of the end of such quarter and consolidated statements of income, 
retained earnings and cash flow of the Borrower for the period commencing at 
the end of the previous Fiscal Year and ending with the end of such Fiscal 
Quarter, all prepared in conformity with GAAP and certified by the chief 
financial officer of the Borrower as fairly presenting the financial condition 
and results of operations of the Borrower at such date and for such period, 
subject to normal year-end audit adjustments, together with (i) a certificate 
of said officer stating that no Default or Event of Default has occurred and 
is continuing or, if a Default or an Event of Default has occurred and is 
continuing, a statement as to the nature thereof and the action which the 
Borrower proposes to take with respect thereto, and (ii) a written discussion 
and analysis by the management of the Borrower of the financial statements 
furnished in respect of such Fiscal Quarter; 

         (b)  as soon as available and in any event within 90 days after the 
end of each Fiscal Year, a balance sheet of the Borrower as of the end of such 
year and consolidated statements of income, retained earnings and cash flow of 
the Borrower for such Fiscal Year, all prepared in conformity with GAAP and 
certified, in the case of such financial statements, without qualification as 
to the scope of the audit or as to the Borrower being a going concern by an 
independent public accountants of recognized national standing, together with 
(i) a certificate of such accounting firm stating that in the course of the 
regular audit of the business of the Borrower, which audit was conducted by 
such accounting firm in accordance with generally accepted auditing standards, 
such accounting firm has obtained no knowledge that a Default or Event of 
Default has occurred and is continuing, or, if in the opinion of such 
accounting firm, a Default or Event of Default has occurred and is continuing, 
a statement as to the nature thereof, and (ii) a written discussion and 
analysis by the management of the Borrower of the financial statements 
furnished in respect of such Fiscal Year; 

         (c)  as soon as available and in any event within 45 days after the 
end of each fiscal quarter of each fiscal year, in each case of any Operating 
Lessee, consolidated balance sheets and statements of income and cash flow in 
respect of such Operating Lessee for such fiscal quarter, all prepared in 
conformity with GAAP and certified by the chief financial officer or chief 
accounting officer (or such officer's authorized designee) of the Operating 
Lessee, duly authorized, as fairly presenting the consolidated financial 
conditions and results of operations of such Operating Lessee at such date and 
for such period, subject to normal year-end adjustments, together with a 
certificate of said officer stating that no Default or Event of Default has 
occurred and is continuing under the relevant operating Lease(s) (said 
certification, the "Financial Officer's Certificate"); 

         (d)  as soon as available, and in any event within 90 days after the 
end of each fiscal year of any operating Lessee, consolidated balance sheets 
and statements of income, retained earnings and cash flow in respect of such 
Operating Lessee for such fiscal year, all prepared in conformity with GAAP 
and certified without qualification as to the scope of the audit by 
independent public accountants of recognized national standing, together with 
a Financial Officer's Certificate; and 

         (e)  within forty-five (45) days after the end of each Fiscal 
Quarter, an unaudited operating statement in respect of each Approved Motel 
Facility, including occupancy percentages and average rate, accompanied by a 
Financial Officer's Certificate. 

         Notwithstanding the foregoing: (a) the financial statements required 
to be delivered by each Operating Lessee to the Borrower pursuant to the 
respective Operating Lease may be delivered by the Borrower to the Lender in 
lieu of the statements required pursuant to Sections 7.11(c), (d) and (e) 
hereof so long as the respective Operating Lease is in full force and effect; 
and (b) the Borrower shall not be deemed in default of the provisions of 
Section 7.11(c), (d), or (e) hereof if an Operating Lessee fails to deliver 
the respective financial statements to the Borrower provided that the Borrower 
enforces its rights and remedies under the respective Operating Lease in order 
to compel delivery of same. 

         7.12.  Reporting Requirements.  The Borrower shall furnish to the 
Lender: 

         (a)  prior to any Asset Sale, a notice (i) describing the Approved 
Motel Facility being sold and (ii) stating the estimated Asset Sales Proceeds 
in respect of such Asset Sale; 

         (b)  as soon as available and in any event within 30 days prior to 
the end of each Fiscal Year, an annual budget of the Borrower for the 
succeeding Fiscal Year, displaying on a quarterly basis anticipated balance 
sheets, forecasted capital expenditures, working capital requirements, rent 
revenues, contributions by Operating Lessees to any interest income, net 
income, cash flow and sales, all on a consolidated basis; 

         (c)  promptly and in any event within 30 days after the Borrower, any 
of its Subsidiaries or any ERISA Affiliate knows or has reason to know that 
any ERISA Event has occurred, a written statement of the chief financial 
officer or other appropriate officer of the Borrower describing such ERISA 
Event or waiver request and the action, if any, which the Borrower and/or 
ERISA Affiliates propose to take with respect thereto and a copy of any notice 
filed by or with the PBGC, DOL or the IRS pertaining thereto; 

         (d)  promptly and in any event within 10 days after receipt thereof, 
a copy of any adverse notice, determination letter, ruling or opinion the 
Borrower or any ERISA Affiliate receives from the PBGC, DOL or IRS with 
respect to any Plan or Pension Plan; 

         (e)  promptly after the commencement thereof, notice of all material 
actions, suits and proceedings before any domestic or foreign Governmental 
Authority or arbitrator, affecting the Borrower, or any Operating Lessee 
(subject to the Borrower having received notice or knowledge thereof); 

         (f)  promptly and in any event within five (5) Business Days after 
the Borrower becomes aware of the existence of (i) any Default or Event of 
Default, (ii) any material default under any Operating Lease, Franchise 
Agreement or any Contractual Obligation which is material to the business, 
prospects, operations or financial condition of the Borrower, or (iii) any 
Material Adverse Change or any event, development or other circumstance which 
has reasonable likelihood of causing or resulting in a Material Adverse 
Change, telephonic or telecopied notice in reasonable detail specifying the 
nature of such Default, Event of Default, breach, non-performance, default, 
event, development or circumstance, including, without limitation, the 
anticipated effect thereof, which notice (if by telephone) shall be promptly 
confirmed in writing within five days; 

         (g)  promptly and in any event within five days of the Borrower 
learning of any of the following, written notice to the Lender of any of the 
following: 

              (i)  the Release or threatened Release of any Hazardous Material 
on or from any property owned, operated or leased by the Borrower and any 
written order, notice, permit, application or other written communication or 
report received by the Borrower or any Operating Lessee in connection with or 
relating to any such Release or threatened Release; 

              (ii)  any notice or claim to the effect that the Borrower or any 
Operating Lessee is or may be liable to any Person as a result of the Release 
or threatened Release of any Hazardous Material into the environment; 

              (iii)  receipt by the Borrower or any Operating Lessee of 
notification that any real or personal property of the Borrower or is subject 
to an Environmental Lien; 

              (iv)  any Remedial Action taken by the Borrower, any Operating 
Lessee or any other Person in response to any Hazardous Material on, under or 
about any real property owned, operated or leased by the Borrower; 

              (v)  receipt by the Borrower or any Operating Lessee of any 
notice of violation of, or knowledge by the Borrower or any Operating Licensee 
that there exists a condition which may result in a violation by the Borrower, 
or any Operating Lessee of any Environmental Law; or 

              (vi)  the commencement of any judicial or administrative 
proceeding or investigation alleging a violation of any Environmental Law. 

         (h)  upon written request by the Lender, a report providing an update 
of the status of any Environmental Claim, Remedial Action or any other issue 
identified in any notice or report required pursuant to Section 7.12(g); 

         (i)  promptly, such additional financial and other information 
respecting the financial or other condition of the Borrower or any Operating 
Lessee, or the status or condition of any real property owned or leased by the 
Borrower or the operation thereof which the Borrower is entitled to or can 
otherwise reasonably obtain, as the Lender may from time to time reasonably 
request; and 

         (j)  such other information respecting the business, properties, 
condition, financial or otherwise, or operations of the Borrower or any 
Operating Lessee as the Lender may from time to time reasonably request. 

         7.13.  Leases and Operating Leases.  The Borrower shall: (i) comply 
in all material respects with all of their respective obligations under all 
Operating Leases; (ii) not modify, amend, cancel, extend or otherwise change 
in any materially adverse manner any of the terms, covenants or conditions of 
any Operating Leases; (iii) provide the Lender with a copy of each notice of 
default under any operating Leases received by the Borrower immediately upon 
receipt thereof and deliver to the Lender a copy of each notice of default 
sent by the Borrower under any Operating Lease simultaneously with its 
delivery of such notice under such Operating Lease; (iv) notify the Lender, 
not later than 30 days prior to the date of the expiration of the term of any 
Operating Lease, of the Borrower's intention either to renew or to not renew 
any such Operating Lease, and, if the Borrower intends to renew such Lease, 
the terms and conditions of such renewal; (v) maintain each Operating Lease in 
full force and effect in all material respects and enforce the material 
obligations of the Operating Lessee thereunder, in a timely manner; and (vi) 
promptly notify the Lender of an Operating Lessee's intention to exercise its 
rights under the Operating Lease to acquire an Approved Motel Facility. 

         7.14.  Employee Plans. (a) For each Plan and any related trust 
hereafter adopted or maintained by a Borrower or any Subsidiary of the 
Borrower or any of its ERISA Affiliates intended to qualify under Code Section 
125, 401 or 501, the Borrower shall (i) seek, and cause such of its ERISA 
Affiliates to seek, and receive determination letters from the IRS to the 
effect that such plan is so qualified; and (ii) cause such plan to be so 
qualified. 

         (b)  With respect to each welfare benefit plan, as defined in Section 
3(1) of ERISA, hereafter adopted or maintained by any Borrower or any ERISA 
Affiliate, Borrower shall comply, or cause each of its ERISA Affiliates to 
comply, with the notice and continuation coverage requirements of Section 
4980B of the IRC and the regulations thereunder in all material respects. 

         7.15.  Fiscal Year.  The Borrower shall maintain as its Fiscal Year 
the twelve month period ending on December 31 of each year. 

         7.16.  Environmental Matters.  (a)  The Borrower shall comply, with 
respect to Motel Facilities only, and shall take all reasonable steps to cause 
each Operating Lessee to comply in all material respects with all applicable 
Environmental Laws currently or hereafter in effect. 

         (b)  If the Lender at any time has a reasonable basis to believe that 
there may be a material violation of any Environmental Law by Borrower or any 
of its operating Lessees related to any Approved Motel Facility, or real 
property adjacent thereto, then Borrower agrees, upon request from the Lender, 
to provide the Lender, at Borrower's expense, with such reports, certificates, 
engineering studies or other written material or data as the Lender may 
reasonably require so as to reasonably satisfy the Lender that Borrower or 
such Operating Lessee is in material compliance with all applicable 
Environmental Laws.  Furthermore, the Lender shall have the right upon prior 
notice (except in the case of an emergency) to inspect during normal business 
hours any real property owned, operated or leased by Borrower if at any time 
the Lender has a reasonable basis to believe that there may be such a material 
violation of Environmental Law. 

         (c)  With respect to each Approved Motel Facility, the Borrower 
shall, and shall take all reasonable steps to require each Operating Lessee 
to, take such Remedial Action or other action as required by Environmental 
Laws, as any Governmental Authority requires, except to the extent contested 
in good faith and by proper proceedings, or as is appropriate and consistent 
with good business practice. 

         7.17.  Maintenance of Reserves/Operating Lease.  (a)  The Borrower 
shall cause each Operating Lessee to maintain adequate fixture and equipment 
reserves in respect of each Approved Motel Facility pursuant to the terms of 
the Operating Lease and/or Franchise Agreement relating thereto and if 
requested by the Lender shall furnish the Lender with copies of any reports, 
statements or other information to be supplied to the Borrower pursuant to any 
Operating Lease or Franchise Agreement for any Approved Motel Facility.  The 
Borrower shall not commingle, or permit the commingling of, other funds with 
the funds in such reserves except to the extent permitted by the Operating 
Lease or Franchise Agreement. 

         (b)  The Borrower shall hold the operating Lease Reserve in 
accordance with the terms and provisions of the Operating Lease. 

         7.18.  Casualty and Condemnation.  All proceeds of any casualty and 
Condemnation in respect of any Approved Motel Facility shall be paid to the 
Lender and applied by the Lender as set forth in the Mortgage. 

         7.19.  Further Assurances.  At any time upon the request of the 
Lender, the Borrower will, promptly and at its expense, execute, acknowledge 
and deliver such further documents and do such other acts and things as the 
Lender may reasonably request to provide for payment of the Loans made 
hereunder and interest thereon in accordance with the terms of this Agreement. 

<PAGE>

                                 ARTICLE VIII 

                              NEGATIVE COVENANTS 

         As long as any of the Obligations or any portion of the Commitment 
remains outstanding, without the written consent of the Lender, the Borrower 
agrees with the Lender that: 

         8.1.  Liens, Etc.  The Borrower shall not create or suffer to exist, 
and shall take all reasonable steps to not permit any of the Operating Lessees 
to create or suffer to exist, any Lien upon or with respect to any of its 
properties, whether now owned or hereafter acquired, or assign, or permit any 
of its Operating Lessees to assign, any right to receive income therefrom, 
except for the following: 

         (a)  Liens created pursuant to the Loan Documents; 

         (b)  Liens arising by operation of law in favor of materialmen, 
mechanics, warehousemen, carriers, lessors or other similar Persons incurred 
by the Borrower in the ordinary course of business which secure its 
obligations to such Person; provided, however, that the Borrower is not in 
default with respect to such payment obligation to such Person, (except with 
respect to such Liens which the Borrower is in good faith and by appropriate 
proceedings diligently contesting such obligation and adequate provision 
reasonably satisfactory to the Lender is made for the payment thereof); 

         (c)  Liens (excluding Environmental Liens) securing taxes, 
assessments or governmental charges or levies; provided, however, that the 
Borrower is not in default in respect of any payment obligation with respect 
thereto unless the Borrower is in good faith and by appropriate proceedings 
diligently contesting such obligation and adequate provision reasonably 
satisfactory to the Lender is made for the payment thereof; and 

         (d)  Any Lien securing the renewal, extension or refunding of any 
Indebtedness or other Obligation secured by any Lien permitted by this Section 
8.1 provided that such renewal, extension or refunding is otherwise permitted 
by this Agreement and the amount of such Indebtedness or other Obligation 
secured by such Lien and the assets subject to such Lien are not increased. 

         (e)  Liens to the extent permitted under Section 8.2(a) hereof. 

         8.2.  Indebtedness.  (a)  The Borrower shall not create, incur or 
suffer to exist, any Indebtedness, or incur, assume, endorse, be or become 
liable for, or guarantee, directly or indirectly, or permit or suffer to 
exist, any Contingent Obligation, except: 

              (i)  Indebtedness and Contingent Obligations in respect of the 
Obligations evidenced by a Loan 
    Document; 

              (ii)  current liabilities in respect of taxes, assessments and 
governmental charges or levies incurred, or claims for labor, materials, 
inventory, services, supplies and rentals incurred, or for goods or services 
purchased, in the ordinary course of business consistent with the past 
practice of the Borrower; and 

              (iii)  other secured and unsecured Indebtedness and Contingent 
Obligations provided, however that: (a) the aggregate amount of such other 
Indebtedness and Contingent Obligations shall not exceed $10,000,000; (b) any 
pledges, guaranties or other Indebtedness or Contingent Obligations by 
Borrower in respect of construction financing to be incurred by Motel 
Developer for the payment of Approved Construction Costs shall be unsecured; 
(c) the terms and provisions of the loan documents and the lender in respect 
of such other Indebtedness or Contingent Obligations are approved by the 
Lender (which such approval shall not be unreasonably withheld or delayed); 
and (d) if any other such Indebtedness or Contingent Obligations is secured by 
any Approved Motel Facility or any other collateral securing the Loans, then: 
(x) the Lender, shall have the right to receive notice of and to cure any 
defaults in respect of any such other Indebtedness or Contingent Obligation; 
and (y) any rights pursuant to such Indebtedness or Contingent Obligation to 
foreclose upon or in any manner realize upon and Approved Motel Facility or 
any other collateral shall be subject to the consent of the Lender which 
consent may be withheld in the sole and absolute discretion of the Lender. 

              (b)  The Borrower shall not cancel any claim or Indebtedness 
owed to it except for adequate consideration and in the ordinary course of 
business. 

         8.3.  Lease Obligations.  The Borrower shall not become or remain 
liable as lessee or guarantor or other surety with respect to any lessee's 
interest under any lease, whether an operating lease or a Capitalized Lease, 
of any property (whether real or personal or mixed), whether now owned or 
hereafter acquired. 

         8.4.  Asset Sales/Refinancings.  (a) Except with respect to the 
Operating Leases and except as expressly permitted in this Section 8.4, the 
Borrower shall not sell, convey, transfer, lease, pledge, encumber or 
otherwise dispose of all or substantially all of its assets or properties, and 
shall not (nor permit the Managing Member to), (i) merge with any Person, or 
(ii) consolidate with any Person. 

         (b)  The Borrower shall not enter into, consummate or suffer to exist 
any Asset Sale except an Asset Sale as permitted pursuant to Section 8.4(c) 
below.  The Borrower shall not be permitted to enter into or consummate any 
refinancing with respect to any Loan except a Refinancing as permitted 
pursuant to Section 8.4(c) below. 

         (c)  The Borrower shall not effect, enter into, consummate or suffer 
to exist any Asset Sale or Refinancing during the Lockout Period.  The 
Borrower may effectuate an Asset Sale or Refinancing after the Lockout Period. 
In the event of an Asset Sale after the expiration of the Lockout Period, the 
Borrower shall forthwith prepay the respective Loan secured by the respective 
Approved Motel Facility upon receipt by the Borrower of the proceeds relating 
thereto, together with accrued interest to the date of such prepayment on the 
principal amount prepaid and a sum equal to the Yield Maintenance Amount (if 
any).  The balance of any Asset Sale Proceeds shall then be applied as 
follows: (i) first, to payment of the Operating Lease Reserve; (ii) second, to 
payment to MOA of the MOA Equity Contribution in respect of such Approved 
Motel Facility, to the extent MOA has not been previously otherwise reimbursed 
therefor; (iii) third, to repayment of the Senior Tranche, then the Mezzanine 
Tranche and then the Earnout Tranche (to be applied within each tranche, 
however, to each of the Approved Motel Facilities on a pro rata basis or as 
otherwise reasonably determined by the Lender and approved by the Borrower 
(which approval shall not be unreasonably withheld or delayed and shall be 
deemed given if the Borrower fails to respond within ten (10) days after 
request thereof)); and (iv) fourth, to the Borrower to be applied and 
distributed by the Borrower in accordance with the Operating Agreement.  Upon 
the payment of Asset Sale Proceeds as set forth in this Section 8.4(c), the 
Lender shall release the respective Approved Motel Facility and the other 
Collateral in respect of such Approved Motel Facility from the Lien of the 
Loan Documents. 

         (d)  In the event of a Refinancing after the Lockout Period, the 
Borrower shall simultaneously upon the closing of any Refinancing: (i) convey 
the respective Approved Motel Facility to another party; and (ii) prepay the 
respective Loan secured by the Approved Motel Facility upon receipt by the 
Borrower of the proceeds of the Refinancing relating thereto, together with: 
(1) accrued interest to the date of such prepayment on the principal amount 
prepaid; (2) a sum equal to the Yield Maintenance Amount (if any); and (3) a 
payment equal to fifteen percent (150%) of the Loan prepaid which shall be 
applied by the Lender to repayment of the Senior Tranche, then the Mezzanine 
Tranche and the Earnout Tranche (to be applied within each tranche, however, 
to each of the Approved Motel Facilities on a pro rata basis or as otherwise 
reasonably determined by the Lender and approved by the Borrower (which 
approval shall not be unreasonably withheld or delayed and shall be deemed 
given if the Borrower fails to respond within ten (10) Business Days after 
request thereof)).  The balance of the proceeds of the Refinancing (if any) 
shall be applied and distributed by the Borrower in accordance with the 
Operating Agreement. 

         (e)  In the event an Operating Lessee exercises its option to 
purchase an Approved Motel Facility as set forth in its Operating Lease, the 
Borrower may provide the purchase money financing in connection therewith as 
set forth in said Operating Lease (each such financing by the Borrower, a 
"Purchase Money Loan"), provided, however, that: (i) ten (10) Purchase Money 
Loans may be provided by the Borrower provided such Money Purchase Loans shall 
provide for an interest rate of not less than nine and one-half percent (9 
1/2%) per annum, a maturity of seven (7) years, monthly principal payments 
sufficient to fully liquidate the Purchase Money Loan in twenty (20) years and 
shall not permit any prepayment until the last six (6) months of the term of 
the respective Purchase Money Loan; (ii) ten (10) additional Purchase Money 
Loans may be provided by the Borrower on the same terms set forth in the 
immediately preceding clause (i) provided that simultaneously with making such 
Purchase Money Loans, MOA shall acquire such Purchase Money Loans from the 
Borrower at par, (iii) Purchase Money Loans may be provided by the Borrower in 
all cases provided that the amount of such Purchase Money Loans shall not be 
more than sixty-five percent (65%) of the value of the respective Approved 
Motel Facility as reasonably determined by the Lender and the Borrower (and if 
the parties cannot agree, pursuant to an appraisal), the PML DSCR of the 
respective Approved Motel Facility on a trailing twelve (12) month basis as of 
the date of the acquisition is not less than 1.50:1.0, and, each Purchase 
Money Loan shall provide for an interest rate per annum not less than the PMM 
Rate, a maturity of seven years, monthly principal payments sufficient to 
fully amortize the Purchase Money Loan in twenty (20) years and shall not 
permit any prepayment until the last six (6) months of the term of the 
respective Purchase Money Loan ; (iv) regardless of the amount of the Purchase 
Money Loan and the amount of proceeds paid to the Borrower in excess of such 
Purchase Money Loan, the Borrower shall prepay to Lender the respective Loan 
secured by the respective Approved Motel Facility upon the acquisition thereof 
by the operating Lessee, together with accrued interest to the date of such 
prepayment on the principal amount prepaid and a sum equal to the Yield 
Maintenance Amount (if any); and (v) the balance of any proceeds (including 
any proceeds from the sale of the Approved Motel Facility which are in excess 
of the respective Purchase Money Loan and any proceeds from the pledging and 
or sale of the respective Purchase Money Loan), after payment of the items set 
forth in the immediately preceding clause (iv) hereof, shall be applied as set 
forth in clauses (i), (ii), (iii) and (iv) of Section 8.4(c) hereof. 

         (f)  The Borrower shall not sell, pledge, assign or in any way 
encumber any interest of Borrower in any Purchase Money Loan unless (1) all 
proceeds from any such sale, pledge, assignment or encumbrance of any Purchase 
Money Loan (after deducting all customary costs and expenses incurred in 
connection with such sale, pledge, assignment or encumbrance) are applied as 
set forth in clauses (i), (ii), (iii) and (iv) of Section 8.4(c); (2) in the 
event any pledge or other encumbrance is granted with respect to a Purchase 
Money Loan, then the Borrower shall convey the respective Purchase Money Loan 
to another party; and (3) if the proceeds derived from a pledge or encumbrance 
of a Purchase Money Loan are less than the amount of the Purchase Money Loan, 
the holder of the Purchase Money Loan shall grant to the Lender a lien in 
respect of the Purchase Money Loan in the amount of such deficiency and shall 
execute such documents as are reasonably required by the Lender to evidence 
and perfect the Lender's lien therein.  In addition to the foregoing, the 
Borrower shall not sell a Purchase Money Loan to another party unless the 
Borrower provides the Lender with a right of first refusal as follows: (i) in 
the event the Borrower intends to offer for sale one or more of the Purchase 
Money Loans, the Borrower shall give notice to Lender of the terms and 
conditions of each such sale (the "ROFR Notice"); (ii) within twenty (20) days 
after receipt of the ROFR Notice, the Lender shall have the right to elect, by 
notice to the Borrower, to purchase the respective Purchase Money Loans in 
accordance with the terms and provisions set forth in the ROFR Notice; and 
(iii) if the Lender does not elect to purchase the Purchase Money Loans within 
said twenty (20) day period (it being agreed that failure by the Lender to 
respond to the ROFR Notice within said twenty (20) day period shall be deemed 
to constitute Lender's election not purchase of said Purchase Money Loans), 
then the Borrower may proceed with the sale of the respective Purchase Money 
Loans in accordance with the terms and provisions set forth in the ROFR 
Notice, it being specifically agreed and understood, however, that if the 
Borrower fails to complete such sale within ninety (90) days after the date 
the ROFR Notice is received by the Lender, then the Lender shall thereafter 
continue to have a right of first refusal in connection therewith and Borrower 
shall, prior to any sale of such Purchase Money Loans, again comply with the 
terms and provisions of the aforesaid clauses (i), (ii) and (iii) of this 
Section 8.4(f). 

         8.5.  Investments.  The Borrower shall not, directly or indirectly, 
make or maintain any loan or advance to any Person or own, purchase or 
otherwise acquire, any Stock, Stock Equivalents, other equity interest, 
obligations or other securities of, or all or substantially all of the assets 
of, any Person or all or substantially all of the assets constituting the 
business of a division, branch or other unit operation of any Person, or enter 
into any joint venture or partnership with, or make or maintain, any capital 
contribution to, or otherwise invest in, any Person. 

         8.6.  Change in Nature of Business or Organizational Documents.  (a) 
The Borrower shall not make any material change in the nature or conduct of 
its business as carried on at the date hereof. 

         (b)  The Borrower shall not amend in any material respect the 
Operating Agreement. 

         8.7.  Modification of Material Agreements.  The Borrower shall not, 
and shall not permit any of the Operating Lessees to alter, amend, modify, 
rescind, terminate, supplement or waive in any material respect any of their 
respective rights under, or fail to comply in all material respects with, any 
of its material obligations arising under any Operating Lease or Franchise 
Agreement. 

         8.8.  Accounting Changes.  The Borrower shall not make any change in 
accounting treatment and reporting practices or tax reporting treatment, 
except as required by GAAP or law and disclosed to the Lender. 

         8.9.  Transactions with Affiliates.  The Borrower shall not enter 
into any transaction directly or indirectly with or for the benefit of any 
Affiliate of the Borrower (including, without limitation, employment contracts 
or contracts involving the payment of management or consulting fees, 
guaranties and assumptions of obligations of any such Affiliate) except for: 
(a) transactions in the ordinary course of business (not including brokerage, 
financial advisory and other such advisory services) on a basis no less 
favorable to the Borrower as would be obtained in a comparable arm's length 
transaction with a Person not an Affiliate; (b) salaries and other employee 
compensation and benefits to officers or directors of the Borrower 
commensurate with current compensation and benefit levels; (c) the purchase of 
supplies to be used in the operation of the Approved Motel Facilities, 
provided, however, that the cost of such supplies to be paid by the Borrower 
shall not exceed the greater of (i) the market cost for such supplies as would 
be paid in an arms length transaction with a third party, and (ii) 106% of the 
actual cost paid by such Affiliate for the respective supplies; and (d) 
transactions expressly permitted pursuant to this Agreement. 

         8.10.  Environmental Matters.  (a) The Borrower shall not, and shall 
not permit any of the Operating Lessees, or, to the extent practicable, any 
other Person to dispose of any Hazardous Material by placing it in or on the 
ground or waters of any property owned, operated or leased by the Borrower, 
except as in compliance with all applicable Environmental Laws currently and 
hereinafter in effect. 

         (b)  The Borrower shall not, and shall not permit any of the 
Operating Lessees, or, to the extent practicable, any other Person to, dispose 
or to arrange for the disposal of any Hazardous Material on any property 
owned, operated or leased by any other Person, except as in compliance with 
all applicable Environmental Laws currently and hereinafter in effect. 

         8.11.  Membership Interests.  The Borrower shall not permit the 
transfer, sale, pledge or encumbrance of any membership interests in the 
Borrower which would cause MOA (and/or affiliates of MOA) to hold less than 
51% of the membership interests of the Borrower in the aggregate. 

         8.12.  Cash Flow.  Except as otherwise permitted pursuant to Section 
8.4 hereof, no income and cash flow received by the Borrower shall be 
distributed to the members of the Borrower, it being specifically agreed and 
understood that any such income and cash flow shall be reinvested into the 
operations of the Borrower's business (including funding the costs of 
acquiring Approved Motel Facilities).  The Borrower shall not, and shall not 
permit any operating Lessee, to pledge or assign any of the income or cash 
flow related to an Approved Motel Facility. 

         8.13.  ERISA.  Neither Borrower nor any ERISA Affiliate shall acquire 
any new ERISA Affiliate that (i) maintains or has an obligation to contribute 
to a Pension Plan other than a Multiemployer Plan that has an "accumulated 
funding deficiency," as defined in Section 302 of ERISA; or (ii) has an 
obligation to contribute to a Multiemployer Plan where its share of any 
"unfunded vested benefits," as defined in Section 4006(a)(3)(E)(iii) of ERISA 
equals or exceeds [$1,000,000].  Additionally, neither Borrower nor any ERISA 
Affiliate shall (i) terminate any Pension Plan where such termination could 
reasonably be anticipated to result in liability to Borrower; (ii) permit any 
accumulated funding deficiency, as defined in Section 302(a)(2) of ERISA, to 
be incurred with respect to any Pension Plan; (iii) fail to make any 
contributions or fail to pay any amounts due and owing as required by the 
terms of any Plan before such contributions or amounts become delinquent; (iv) 
make a complete or partial withdrawal (within the meaning of Section 4201 of 
ERISA) from any Multiemployer Plan; or (v) at any time fail to provide Lender 
with copies of any Plan documents or governmental reports or filings, if 
reasonably requested by Lender; such that the liability under any of (i) 
through (v) above, or any combination thereof, equals or exceeds [$1,000,000]. 

<PAGE>

                                  ARTICLE IX 

                              EVENTS OF DEFAULT 

         9.1.  Events of Default.  Each of the following events shall be an 
Event of Default: 

         (a)  The Borrower shall fail to pay any principal (including, without 
limitation, mandatory prepayments of principal) of, or interest on, any Loan, 
any fee, any other amount due hereunder or under the other Loan Documents or 
other of the Obligations when the same becomes due and payable if such failure 
under this clause (a) shall remain unremedied for five (5) days after the date 
on which written notice thereof shall have been given to the Borrower by the 
Lender; or 

         (b)  (i) Any representation or warranty made or deemed made by the 
Borrower in any Loan Document or by the Borrower (or any of its officers) in 
writing in connection with any Loan Document shall prove to have been 
incorrect in any material respect when first made or deemed made; or (ii) any 
representation or warranty made or deemed made by the Borrower in any Loan 
Document or by the Borrower (or any of its officers) in writing in connection 
with any Loan Document shall become incorrect in any material respect after 
the date when first made or deemed made and (with respect to this clause (ii)) 
the existence of one or more of such incorrect representations or warranties 
shall constitute a Material Adverse Change; or 

         (c)  The Borrower shall fail to perform or observer any other term, 
covenant or agreement contained in this Agreement or in any Collateral 
Document, or in any other Loan Document if such failure under this clause (c) 
shall remain unremedied for thirty (30) days after the date on which written 
notice thereof shall have been given to the Borrower by the Lender except that 
if such failure cannot be cured within such thirty (30) day period, the 
Borrower shall be given further time to cure such failure if the Borrower 
commences to cure such failure within such thirty (30) day period and 
continuously and diligently proceeds to complete such cure; provided, however, 
that in no event shall the time to cure a default under this clause (c) 
exceed, in the aggregate, 120 days; or 

         (d)  The Borrower shall fail to pay any principal of or premium or 
interest on any Indebtedness of the Borrower (excluding Indebtedness evidenced 
by the Notes) beyond the period of grace (not to exceed 30 days), if any, with 
respect thereto (whether the same becomes due and payable by scheduled 
maturity, required prepayment, acceleration, demand or otherwise); or any 
other event shall occur or condition shall exist under any agreement or 
instrument relating to any such Indebtedness, if the effect of such event or 
condition is to accelerate, or to permit the acceleration of, the maturity of 
such Indebtedness; or any such Indebtedness shall become or be declared to be 
due and payable, or the Borrower shall be required to repurchase or offer to 
repurchase such Indebtedness prior to the stated maturity thereof; or 

         (e)  The Borrower or MOA shall generally not pay its debts as such 
debts become due, or shall admit in writing its inability to pay its debts 
generally, or shall make a general assignment for the benefit of creditors, or 
any proceeding shall be instituted by or against the Borrower or MOA seeking 
to adjudicate it a bankrupt or insolvent, or seeking liquidation, winding up, 
reorganization, arrangement, adjustment, protection, relief or composition of 
it or its debts under any law relating to bankruptcy, insolvency or 
reorganization or relief of debtors, or seeking the entry of an order for 
relief or the appointment of a custodian, receiver, trustee or other similar 
official for it or for any substantial part of its property and, in the case 
of any such proceedings instituted against the Borrower or MOA (but not 
instituted by it), either such proceedings shall remain undismissed or 
unstayed for a period of sixty (60) days or any of the actions sought in such 
proceedings shall occur; or the Borrower or MOA shall take any action to 
authorize any of the actions set forth above in this subsection (e); or 

         (f)  One or more judgments or orders for the payment of money in an 
aggregate amount in excess of $500,000 to the extent not fully covered (except 
to the extent of any deductible) by insurance shall be rendered against the 
Borrower and either (i) enforcement proceedings shall have been commenced by 
any creditor upon such judgment or order, or (ii) there shall be any period of 
30 consecutive days during which a stay of enforcement of such judgment or 
order, by reason of a pending appeal or otherwise, shall not be in effect; or 

         (g)  An ERISA Event shall occur; or 

         (h)  The Borrower shall have entered into any consent or settlement 
decree or agreement or similar arrangement with an Governmental Authority or 
any judgment, order, decree or similar action shall have been entered against 
the Borrower or in any case based on or arising from the violation of or 
pursuant to any Environmental Law, or the generation, storage, transportation, 
treatment, disposal or Release of any Hazardous Material; or 

         (i)  Any material provision of any Collateral Document after delivery 
thereof shall for any reason cease to be valid and binding on the Borrower (or 
MOA), or the Borrower (or MOA) shall so state in writing; or 

         (j)  Any Collateral Document shall, for any reason, cease to create a 
valid Lien on any of the Collateral purported to be covered thereby or such 
Lien shall cease to be a perfected and first priority Lien, or the Borrower 
shall so state in writing; or 

         (k)  There shall occur a Material Adverse Change; or 

         (l)  The Borrower shall default in any material respect in the 
observance or performance of any material provision of an Operating Lease. 

         9.2.  Remedies.  If there shall occur and be continuing any Event of 
Default, the Lender (i) may by notice to the Borrower, declare the obligation 
of the Lender to make Loans to be terminated, whereupon the same shall 
forthwith terminate, and (ii) may by notice to the Borrower, declare the 
Loans, all interest thereon and all other amounts and Obligations payable 
under this Agreement to be forthwith due and payable, whereupon the Notes, all 
such interest and all such amounts and Obligations together with any Yield 
Maintenance Amount which may be payable (to the extent permitted by applicable 
law), shall become and be forthwith due and payable, without presentment, 
demand, protest or further notice of any kind, all of which are hereby 
expressly waived by the Borrower; provided, however, that upon the occurrence 
of the Event of Default specified in subparagraph (e) above, (A) the 
obligation of the Lender to make Loans shall automatically be terminated and 
(B) the Loans, all such interest and all such amounts and Obligations shall 
automatically become and be due and payable, without presentment, demand, 
protest or any notice of any kind, all of which are hereby expressly waived by 
the Borrower.  In addition to the remedies set forth above, the Lender may 
exercise any remedies provided for by the Collateral Documents in accordance 
with the terms thereof or any other remedies provided by applicable law. 

<PAGE>

                                  ARTICLE X 

                                MISCELLANEOUS 

         10.1.  Amendments, Etc.  No amendment or waiver of any provision of 
this Agreement nor consent to any departure by the Borrower therefrom shall in 
any event be effective unless the same shall be in writing and signed by the 
Lender, and then any such waiver or consent shall be effective only in the 
specific instance and for the specific purpose for which given. 

         10.2.  Notices, Etc.  All notices and other communications provided 
for hereunder shall be in writing (including, without limitation, telegraphic, 
telex, telecopy or cable communication) and mailed, telegraphed, telexed, 
telecopied, cabled or delivered by hand: 

If to the Borrower, at its address at: 

         TAD Properties, L.L.C. 
         701 Lee Street 
         Suite 100 
         Des Plaines, Illinois 60616 
         Attention: Daniel Danelli 
         Telecopy Number: (847) 803-1264 

with a copy to: 

         Donovan Leisure Newton & Irvine 
         30 Rockefeller Plaza, 40th Floor 
         New York, New York 10112 
         Attention:  Frank W. Cuiffo, Esq. 
         Telecopy Number: (212) 632-3321 

If to the Lender, at its address at 

         CS First Boston Mortgage Capital Corp. 
         11 Madison Avenue 
         5th Floor 
         New York, New York 10010 
         Attention:  Mr. Marc Warren, Director 
         Telecopy Number: (212) 325-8163 

with a copy to: 

         Weil Gotshal & Manges LLP 
         767 Fifth Avenue 
         New York, New York 10153 
         Attention: Fred Weber, Esq. 
         Telecopy Number: (212) 310-8007 

or, as to the Borrower or the Lender, at such other address as shall be 
designated by such party in a written notice to the other party.  All such 
notices and communications shall, when mailed, telegraphed, telexed, 
telecopied, cabled or delivered, be effective three (3) Business Days after 
being deposited in the mails, delivered to the telegraph company, confirmed by 
telex answerback, telecopied with confirmation of receipt, delivered to the 
cable company or delivered by hand to the addressee, respectively. 

         10.3.  No Waiver; Remedies.  No failure on the part of the Lender to 
exercise, and no delay in exercising, any right hereunder or under any Notes 
shall operate as a waiver thereof; nor shall any single or partial exercise of 
any such right preclude any other or further exercise thereof or the exercise 
of any other right.  The remedies herein provided are cumulative and not 
exclusive of any remedies provided by law. 

         10.4.  Costs; Expenses; Indemnities.  (a)  The Borrower agrees to pay 
to the Lender or as the Lender may direct (i) on or before the date hereof 
(and not including any amounts previously paid) the costs and expenses of the 
Lender in connection with the preparation, execution and delivery of this 
Agreement, each of the other Loan Documents and each of the other documents to 
be delivered hereunder and thereunder, including, without limitation, the 
reasonable fees and out-of-pocket expenses of counsel, accountants, 
appraisers, consultants or industry experts retained by the Lender with 
respect thereto, and (ii) on demand, all costs and expenses of the Lender 
(including, without limitation, the fees and out-of-pocket expenses of 
counsel, retained by the Lender) in connection with the modification, 
amendment or enforcement (whether through negotiation, legal proceedings or 
otherwise) of this Agreement and the other Loan Documents. 

         (b)  The Borrower agrees to indemnify and hold harmless the Lender 
and its Affiliates, and the directors, officers, employees, agents, attorneys, 
consultants and advisors of or to any of the foregoing (including, without 
limitation, those retained in connection with the satisfaction or attempted 
satisfaction of any of the conditions set forth in Article IV) (each of the 
foregoing being an "Indemnitee") from and against any and all claims, damages, 
liabilities, obligations, losses, penalties, actions, judgments, suits, costs, 
disbursements and expenses of any kind or nature (including, without 
limitation, fees and disbursements of counsel to any such Indemnitee and 
experts, engineers and consultants and the costs of investigation and 
feasibility studies) which may be imposed on, incurred by or asserted against 
any such Indemnitee in connection with or arising out of any investigation, 
litigation or proceeding, whether or not any such Indemnitee is a party 
thereto, whether direct, indirect, or consequential and whether based on any 
federal, state or local law or other statutory regulation, securities or 
commercial law or regulation, or under common law or in equity, or on 
contract, tort or otherwise, in any manner relating to or arising out of or 
based upon or attributable to this Agreement, any other Loan Document, any 
document delivered hereunder or thereunder, any Obligation, or any act, event 
or transaction related or attendant to any thereof, including, without 
limitation, (i) arising from any misrepresentation or breach of warranty under 
Section 5.2(h) or any Environmental Claim or any Environmental Lien or any 
Remedial Action arising out of or based upon anything relating to real 
property owned, leased or operated by the Borrower (collectively, the 
"Indemnified Matters"); provided, however, that the Borrower shall not have 
any obligation under this Section 10.4(b) to an Indemnitee with respect to any 
Indemnified Matter caused by or resulting from the gross negligence or willful 
misconduct of that Indemnitee, as determined by a court of competent 
jurisdiction in a final non-appealable judgment or order. 

         (c)  The Borrower shall indemnify the Lender for, and hold the Lender 
harmless from and against, any and all claims for brokerage commissions, fees 
and other compensation made against the Lender for any broker, finder or 
consultant with respect to any agreement, arrangement or understanding made by 
or on behalf of the Borrower in connection with the transactions contemplated 
by this Agreement. 

         (d)  The Borrower agrees that any indemnification or other protection 
provided to any Indemnitee pursuant to this Agreement (including, without 
limitation, pursuant to this Section 10.4) or any other Loan Document shall 
(i) survive payment of the Obligations and (ii) inure to the benefit of any 
Person who was at any time an Indemnitee under this Agreement or any other 
Loan Document. 

         (e)  The provisions of this Section 10.4 shall survive any 
termination of this Agreement. 

         10.5.  Right of Set-off.  Upon the occurrence and during the 
continuance of any Event of Default the Lender is hereby authorized at any 
time and from time to time, to the fullest extent permitted by law, to set off 
and apply any and all deposits (general or special, time or demand, 
provisional or final) at any time held and other indebtedness at any time 
owing by the Lender to or for the credit or the account of the Borrower 
against any and all of the Obligations now or hereafter existing whether or 
not the Lender shall have made any demand under this Agreement or any Notes or 
any other Loan Document and although such Obligations may be unmatured.  The 
Lender agrees promptly to notify the Borrower after any such set-off and 
application made by the Lender; provided, however, that the failure to give 
such notice shall not affect the validity of such setoff and application. The 
rights of the Lender under this Section are in addition to the other rights 
and remedies (including, without limitation, other rights of set-off) which 
the Lender may have. 

         10.6.  Binding Effect.  This Agreement shall become effective when it 
shall have been executed by the Borrower and the Lender and thereafter shall 
be binding upon and inure to the benefit of the Borrower and the Lender and 
their respective successors and assigns, except that the Borrower shall not 
have the right to assign its rights hereunder or any interest herein without 
the prior written consent of the Lender. 

         10.7.  Assignments and Participations.  (a)  The Lender may sell, 
transfer, negotiate or assign to one or more other financial institutions all 
or a portion of the Commitment, the Loans owing to it and an interest in the 
Notes held by it and a commensurate portion of its rights and obligations 
hereunder and under the other Loan Documents subject to the proviso to 
subparagraph (c) below. 

         (b)  The Lender may sell participations to one or more banks or other 
Persons in or to all or a portion of its rights and obligations under the Loan 
Documents (including, without limitation, all or a portion of the Commitment, 
the Loans owing to it and the Notes held by it).  In the event of the sale of 
any participation by the Lender, (i) the Lender's obligations under the Loan 
Documents shall remain unchanged, (ii) the Lender shall remain solely 
responsible to the other parties hereto for the performance of such 
obligations, (iii) the Lender shall remain the holder of such Notes and 
Obligations for all purposes of this Agreement, and (iv) the Borrower shall 
continue to deal solely and directly with the Lender in connection with the 
Lender's rights and obligations under this Agreement. 

         (c)  Each participant shall be entitled to the benefits of Sections 
2.9, 2.10 and 2.13 as if it were a Lender; provided, however, that anything 
herein to the contrary notwithstanding, the Borrower shall not, at any time, 
be obligated to pay to any participant of any interest of the Lender, under 
Sections 2.10, 2.12 or 2.14, any sum in excess of the sum which the Borrower 
would have been obligated to pay Lender in respect of such interest had such 
assignment not been effected or had such participation not been sold. 

         (d)  The Borrower shall cooperate with Lender, at no cost or expense 
to the Borrower, and any other party to whom the Lender may assign or sell 
participations (or negotiate for such assignment or sale) in all or a portion 
of the Commitment, the Loans owing to it and an interest in the Notes.  Such 
cooperation on the part of the Borrower shall include but shall not be limited 
to the execution and delivery of amendments, modifications and/or supplements 
to one or more Loan Documents, in form and substance as may be required by 
Lender, at no cost or expense to the Borrower; provided, however, that such 
amendments, modifications and/or supplements do not materially increase the 
obligations of the Borrower or materially diminish the rights of the Borrower 
under the Loan Documents. 

         10.8.  Governing Law; Severability.  This Agreement and the Notes and 
the rights and obligations of the parties hereto and thereto shall be governed 
by, and construed and interpreted in accordance with, the law of the State of 
New York.  Wherever possible, each provision of this Agreement shall be 
interpreted in such manner as to be effective and valid under applicable law, 
but if any provision of this agreement shall be prohibited by or invalid under 
applicable law, such provision shall be ineffective to the extent of such 
prohibition or invalidity, without invalidating the remainder of such 
provision or the remaining provisions of this Agreement. 

         10.9.  Submission to Jurisdiction; Service of Process.  (a) Any legal 
action or proceeding with respect to this Agreement or the Notes or any 
document related thereto may be brought in the courts of the State of New York 
or of the United States of America for the Southern District of New York, and, 
by execution and delivery of this Agreement, the Borrower hereby accepts for 
itself and in respect of its property, generally and unconditionally, the 
jurisdiction of the aforesaid courts.  The parties hereto hereby irrevocably 
waive any objection, including, without limitation, any objection to the 
laying of venue or based on the grounds of forum non conveniens, which any of 
them may now or hereafter have to the bringing of any such action or 
proceeding in such respective jurisdictions. 

         (b)  The Borrower irrevocably consents to the service of process of 
any of the aforesaid courts in any such action or proceeding by the mailing of 
copies thereof by registered or certified mail, postage prepaid, to the 
borrower at its address provided herein. 

         (c)  Nothing contained in this Section 10.9 shall affect the right of 
the Lender or any holder of the Notes to serve process in any other manner 
permitted by law or commence legal proceedings or otherwise proceed against 
the Borrower in any other jurisdiction. 

         10.10.  Section Titles.  The Section titles' contained in this 
Agreement are and shall be without substantive meaning or content of any kind 
whatsoever and are not a part of the agreement between the parties hereto. 

         10.11.  Execution in Counterparts.  This Agreement may be executed in 
any number of counterparts and by different parties hereto in separate 
counterparts, each of which when so executed shall be deemed to be an original 
and all of which taken together shall constitute one and the same agreement. 

         10.12.  Entire Agreement.  This Agreement, together with all of the 
other Loan Documents and all certificates and documents delivered hereunder or 
thereunder embody the entire agreement of the parties and supersedes all prior 
agreements and understandings relating to the subject matter hereof. 

         10.13.  Waiver of Jury Trial.  Each of the parties hereto waives any 
right it may have to trial by jury in respect of any litigation based on, or 
arising out of, under or in connection with this Agreement or any other Loan 
Document, or any course of conduct, course of dealing, verbal or written 
statement or action of any party hereto. 

         10.14.  Enforcement by Borrower.  Any obligation of the Borrower 
under the Loan Documents to enforce the terms and provisions of the Operating 
Leases or Franchise Agreements shall be deemed to mean that the Borrower take 
such reasonable actions as are necessary under the applicable circumstances to 
enforce, preserve and protect the rights and remedies of the Lender in the 
respective Collateral and of the Borrower with respect to the respective 
Approved Motel Facility, Franchisor or operating Lessee in question, 
including, without limitation, the commencement of any actions or proceedings 
and/or the termination of an Operating Lease or Franchise Agreement.  Upon 
request by the Lender, the Borrower shall: (a) advise the Lender what actions 
the Borrower has taken with respect to the foregoing obligations hereunder and 
shall deliver to the Lender any documentation evidencing such actions; and (b) 
take such other actions with respect to (and consistent with) the foregoing 
obligations under this Section 10.14 as reasonably requested by the Lender. 

         IN WITNESS WHEREOF, the parties hereto have caused this Agreement to 
be executed by their respective officers thereunto duly authorized, as of the 
date first above written. 

         BORROWER: TAD PROPERTIES, L.L.C. 
                        By:  TAD Membership Corp., Managing Member 


                        By:                                       
                            Name: Paul F. Wallace 
                            Title:     Vice-President 


         LENDER:        CS FIRST BOSTON MORTGAGE CAPITAL CORP. 


                        By:                                       
                            Name: 
                            Title: 


MOTELS OF AMERICA, INC. hereby executes this Agreement solely to acknowledge 
and agree to its obligations under Article VI hereof 

MOA:     MOTELS OF AMERICA, INC. 


         By:                            
             Name: Paul F. Wallace 
             Title:     Vice President



         IN WITNESS WHEREOF, the parties 
hereto have caused this Agreement to be executed by their respective officers 
thereunto duly authorized, as of the date first above written. 

         BORROWER: TAD PROPERTIES, L.L.C. 


                        By:                                       
                            Name: 
                            Title: 


         LENDER:        CS FIRST BOSTON MORTGAGE CAPITAL CORP. 


                        By:                                       
                            Name: Marc J. Warren 
                            Title:     Vice President 


MOTELS OF AMERICA, INC. hereby executes this Agreement solely to acknowledge 
and agree to its obligations under Article VI hereof 

MOA:     MOTELS OF AMERICA, INC. 


         By:                            
             Name: 
             Title:



                                AMENDMENT TO 
                         CREDIT FACILITY AGREEMENT 


         THIS AMENDMENT TO CREDIT FACILITY AGREEMENT (this "Amendment"), dated 
as of October 8, 1997, by and between TAD PROPERTIES, L.L.C., a Delaware 
limited liability company (the "Borrower"), and CREDIT SUISSE FIRST BOSTON 
MORTGAGE CAPITAL LLC, a Delaware limited liability company (as successor-in-
interest to CS First Boston Mortgage Capital Corp., the "Lender"). 

                              W I T N E S S E T H: 

         WHEREAS, the Borrower and the Lender entered into that certain Credit 
Facility Agreement dated as of December 20, 1996 (the "Credit Agreement"); and 

         WHEREAS, the Borrower and the Lender have agreed to amend the Credit 
Agreement as set forth herein. 

         NOW, THEREFORE, in consideration of TEN DOLLARS and other good and 
valuable consideration, the receipt and legal sufficiency of which is hereby 
acknowledged, the Borrower and the Lender hereby agree as follows: 

         1. Capitalized terms not defined herein shall have the meanings 
ascribed thereto in the Credit Agreement. 

         2. (a) The definitions of "Earnout", "Earnout Tranche", "Loan", 
"Mezzanine Tranche" and "Senior Tranche" set forth in the Credit Agreement are 
hereby deleted in the entirety and the following definitions are hereby 
substituted in lieu thereof: 

         (i) "Earnout" shall mean the amount of the Earnout Tranche allocated 
         to each Loan. 

         (ii) "Earnout Tranche" shall mean the aggregate balance of the Loans 
         allocated to the Earnout Note pursuant to Section 2 16(c)(iii) 
         hereof. 

         (iii) "Loan" means each portion of the Commitment to be made by the 
         Lender to the Borrower in connection with the acquisition of each 
         Approved Motel Facility including any additional funding provided by 
         the Lender to the Borrower pursuant to Section 2.15 hereof. 

         (iv) "Mezzanine Tranche" shall mean the aggregate balance of the 
         Loans allocated to the Mezzanine Note pursuant to Sections 2. 
         16(b)(ii) or 2.16(c)(ii) hereof, as applicable. 

         (v) "Senior Tranche' shall mean the aggregate balance of the Loans 
         allocated to the Senior Note pursuant to Sections 2.16(a), 2.16(b)(i) 
         or 2.16(c)(i) hereof, as applicable." 

         (b) The definition of "Proposed Motel Facility Statement" is hereby 
         amended by deleting clause (f) thereof in the entirety and the 
         following is substituted in lieu thereof: 

              "(f) a copy of an Appraisal in respect of the Proposed Motel 
              Facility evidencing that the fair market value of such proposed 
              Motel Facility is not greater than $5,000,000 

         (c) The definition of Operating Lease is hereby amended by deleting 
         clause (a) thereof in the entirety and the following is hereby 
         substituted in lieu thereof: 

         (a) the fixed annual rent payable thereunder (i) with respect to any 
         Operating Lease in which the Operating Lessee is TAD Leasing, shall 
         not be less than twelve and nine-tenths percent (12.9%) of the lesser 
         of the: (x) respective Approved Construction Costs; and (y) fair 
         market value as set forth in the Appraisal included with the 
         respective Proposed Motel Facility Statement; and (ii) with respect 
         to any Operating Lease in which the Operating Lessee is not TAD 
         Leasing, shall not be less than ten percent (10%) of such Operating 
         Lessee's  option price to purchase the respective Approved Motel 
         Facility during the fourth (4th) year of the term of the Operating 
         Lease as set forth in clause (b) of this definition." 

         3. The fourth sentence of Section 2.1 of the Credit Agreement (which 
commences with the words "Each Loan advanced by the Lender . . .") and the 
fifth sentence of Section 2.1 of the Credit Agreement (which commences with 
the words "Each Loan advanced in connection with an Earnout . . . ") are 
hereby deleted in their entirety and the following is hereby substituted in 
lieu thereof: 

         "Except as expressly provided in Section 2.15 below, each Loan 
advanced by the Lender in connection with the acquisition of an Approved Motel 
Facility shall in no event exceed seventy percent (70%) of the lesser of: (a) 
the Approved Construction Costs of the respective Approved Motel Facility; and 
(b) the fair market value of the respective Approved Motel Facility as set 
forth in the Appraisal included with the respective.Proposed Motel Facility 
Statement.  The portion of each Loan to be allocated to and evidenced by the 
Senior Note, Mezzanine Note and Earnout Note, respectively, shall be as set 
forth in Section 2.16 hereof." 

         4. Section 2.2(a) of the Credit Agreement is hereby amended by 
deleting the phrase "or for an Earnout (as applicable)" set forth on the last 
line of said Section 2.2(a). 

         5. The Lender shall have no obligation to fund any Earnouts as 
provided in Section 2.3 of the Credit Agreement and therefore said Section 2.3 
and Section 4.4 of the Credit Agreement are hereby deleted in the entirety. 
Notwithstanding the foregoing, all other provisions in the Credit Agreement 
relating to "Earnout", "Earnout Note", Earnout Tranche," "Earnout Tranche 
Rate" and "Fixed Earnout Tranche Payment" shall apply to the term "Earnout" as 
the definition of such term has been amended pursuant to this Amendment. 

         6. Section 2.8(a) of the Credit Agreement is hereby amended by 
deleting "Senior Notes" and "Earnout Notes" in the second line of clause (a) 
thereof and substituting in lieu thereof respectively "Senior Note" and 
"Earnout Note" and by deleting "Senior Notes" in the eighteenth (18th) line of 
clause (b) thereof and substituting in lieu thereof "Senior Note". 

         7. The following is hereby added as Section 2.15 of the Credit 
Agreement. 

         "2.15 Lender Option  (a) On or prior to the funding of the thirtieth 
(30th) Loan, upon written notice to the Borrower, the Lender shall have the 
right (but not the obligation) to: 

         (i) increase the aggregate amount of all Loans (whether previously  
funded or to be funded under the Commitment) to an amount such that each  Loan 
will be equal to eighty percent (80%) of the lesser of: (x) the Approved 
Construction Costs of the respective Approval Motel Facility; and (y) the fair  
market value of the respective Approved Motel Facility as set forth in the 
Appraisal included with the respective Proposed Motel Facility Statement, or 

         (ii) increase the aggregate amount of all Loans (whether previously 
funded or to be funded under the Commitment) to an amount such that each  Loan 
will be equal to ninety percent (90%) of the lesser of: (x) the Approved 
Construction Costs of the respective Approved Motel Facility; and (y) the fair 
market value of the respective Approved Motel Facility as set forth in the 
Appraisal included with the respective Proposed Motel Facility Statement. 

         (b) If the Lender elects to increase each Loan to the eighty percent 
(80%)  level as described in Section 2.15(a)(i) above, then: 

         (i) Within ten (10) Business Days after the Borrower receives notice 
of such election (but not prior to the date the amount of each Loan funded 
prior to the date of such election is increased in accordance with Section 
2.15(d)(ii) hereof), the brrower shall convey (or cause to be conveyed) to the 
Lender a five percent (5%) membership interest in the Borrower, and 

         (ii) Within twenty (20) Business Days after the Borrower receives 
notice of such election the Lender shall have the right to elect, upon written 
notice to the Borrower, to purchase an additional seven and one-half percent 
(7 1/2%) membership interest in the Borrower for a payment to the Borrower in 
the amount of Five Hundred Thousand Dollars ($500,000). Within ten (10) 
Business Days after the Borrower receives notice of such election (but not 
prior to the date the amount of each Loan funded prior to the date of such 
election is increased in accordance with Section 2.15(d)(ii) hereof), and upon 
receipt of the aforesaid payment, the Borrower shall convey (or cause to be 
conveyed) to the Lender said seven and one-half percent (7 1/2%) membership 
interest in the Borrower; and 

         (iii) The principal amount of each Loan, as increased, shall be 
allocated to and evidenced by the Senior Note and the Mezzanine Note as set 
forth in Section 2.16(b) hereof. 

         (c) If the Lender elects to increase each Loan to the ninety percent 
(90%) level as described in Section 2.15(a)(ii) above, then:

         (i) Within ten (10) Business Days after the Borrower receives notice 
of such election (but not prior to the date the amount of each Loan funded 
prior to the date of such election is increased in accordance with Section 
2.15(d)(ii) hereof), the Borrower shall convey (or cause to be conveyed) to 
the Lender an eleven percent (11%) membership interest in the Borrower; 

         (ii) Within twenty (20) Business Days after the Borrower receives 
notice of such election the Lender shall have the right to elect, upon written 
notice to the Borrower, to purchase an additional fifteen percent (15%) 
membership interest in the Borrower for a payment to the Borrower in the 
amount of One Million Dollars ($1,000,000). Within ten (10) Business Days 
after the Borrower receives notice of such election (but not prior to the date 
the amount of each Loan funded prior to the date of such election is increased 
in accordance with Section 2.15(d)(ii) hereof), and upon receipt of the 
aforesaid payment, the Borrower shall convey (or cause to be conveyed) to the 
Lender said fifteen percent (15%) membership interest in the Borrower; and 

         (iii) The principal amount of each Loan, as increased, shall be 
allocated to and evidenced by the Senior Note, the Mezzanine Note and the 
Earnout Note as set forth in Section 2.16(c) hereof. 

         (d) If the Lender makes either of the elections set forth in Section 
2.15(a)(i) or Section 2.15(a)(ii) hereof, then in either case: 

         (i) The amount of each Loan funded from and after the date of such 
election shall be in accordance with said Sections 2.1 5(a)(i) or 2.15(a)(ii), 
as applicable; 

         (ii) Within a reasonable period of time following said election by 
the Lender (but in no event more than ten (10) days following the satisfaction 
of the conditions precedent set forth below), the Lender shall increase the 
amounts of all prior Loans in accordance with said Sections 2.15(a)(i) or 
2.15(a)(ii), as applicable, provided, however, that the following conditions 
precedent are satisfied: 

         (1) The Borrower shall have previously complied with the terms and 
provisions of Section 4.1, 4.2 and 4.3 hereof; 

         (2) The Borrower shall have executed and delivered to the Lender 
amendments to the Mortgage for each Approved Motel Facility for which each 
increase of Loan is funded, in form and substance reasonably satisfactory to 
the Lender; 

         (3) The Borrower shall have executed and delivered to the Lender such 
amendments to the other Loan Documents relating to increase in each Loan as 
shall be reasonably requested by the Lender; 

         (4) The Lender shall have received from real estate counsel to the 
Borrower an update to the opinions described in Section 4.2(c) in form and 
substance reasonably satisfactory to the Lender; 

         (5) The Lender shall have received an endorsement to the existing 
Title Insurance Policy (in form and substance reasonably satisfactory to the 
Lender) which amends the existing Title Insurance Policy by increasing that 
the amount of insurance in an amount equal to 120% of the increased Loan and 
by bringing forward the date of such policy to the date of the increase of 
each Loan, and 

         (6) The Fixed Payment Certificate previously delivered with         
respect to the Loan shall have been revised to reflect the increased amount of 
each Loan and shall have been properly executed and delivered to the Lender. 

         (e) The right to purchase membership interests in the Borrower 
pursuant to Sections 2.15(b) or 2.15(c) shall not be transferred by the 
Lender, in whole or in part, except to: (i) one or more Affiliates of the 
Lender; and/or (ii) with respect to the membership interests to be conveyed 
pursuant to Section 2.15(b)(ii) or 2.15(c)(ii) hereof, to one or more 
responsible Officers of the Lender or members of their immediate families or 
trusts for the benefit of such persons ((i) and (ii) collectively, "Permitted 
Transferee"). The conveyance of membership interests to the Lender (and any 
Permitted Transferee) pursuant to Sections 2.15(b) or 2.15(c) hereof shall 
apply to the respective percentage interests in the Borrower at the time of 
the conveyance of such interests and any such conveyance shall be on a fully 
diluted basis after giving effect to the exercise  of any then outstanding 
warrants, options or convertible securities, except: (x) the  warrant of even 
date herewith issued by the Borrower to the Lender (as the same may be 
amended, the "Warrant"); and (y) the issuance or sale to officers and 
employees of the Borrower of membership interests representing in the 
aggregate up to five percent  (5%) of the membership interests in the 
Borrower. The Lender (and any Permitted Transferee) shall have the same rights 
with respect to registration of the membership interests conveyed to the 
Lender (and any Permitted Transferee) pursuant to this Section 2.15 as set 
forth in the Warrant with respect to the registration of the interests set 
forth therein." 

         8. The following is hereby added as Section 2.16 to the Credit 
Agreement: 

"2.16 Allocations. 

         (a) Prior to such time that the Lender elects to increase the amount 
of each Loan pursuant to Section 2.15 hereof, one hundred percent (100%) of 
each Loan shall be allocated to and evidenced by the Senior Note. 

         (b) If the Lender elects to increase each Loan to the eighty percent 
(80%) level as  more particularly described in Section 2.15(a)(i) hereof, 
then: 

         (i) The portion of each Loan to be allocated to and evidenced by the 
Senior Note shall be an amount equal to the product of: (x) the amount of the 
Loan, and (y) .8875; and

         (ii)  The portion of each Loan to be allocated to and evidenced  by 
the Mezzanine Note shall be an amount equal to the product  of: (x) the amount 
of the Loan; and (y) .1125 

         (c) If the Lender elects to increase each Loan to the ninety percent 
(90%) level as more particularly described in Section 2.15(a)(ii) hereof, 
then: 

         (i) The portion of each Loan to be allocated to and evidenced by the 
Senior Note shall be an amount equal to the product of: (X) the amount of the 
Loan; and (y) .7888; 

         (ii) The portion of each Loan to be allocated to and evidenced by the 
Mezzanine Note shall be an amount equal to the product of: (x) the amount of 
the Loan; and (y) .1; and 

         (iii) The portion of each Loan to be allocated to and evidenced by 
the Earnout Note shall be an amount equal to the product of: (x) the amount of 
the Loan; and (y) .1111. 

         (d) All amounts to be allocated in accordance with the foregoing 
shall be rounded up to the nearest dollar amount such that the sum of the 
portions of each Loan allocated to the Senior Note, Mezzanine Note and Earnout 
Note (as applicable) equals the total amount of each Loan. Solely for the 
avoidance of doubt and providing clarification of the allocations set forth in 
this Section 2.16, attached hereto on Schedule A is an example of the 
foregoing allocations to the Senior Note, Mezzanine Note and Earnout Note. 

         9. Exhibit F to the Credit Agreement is hereby deleted in the 
entirety and Exhibit F and Exhibit F-i attached hereto are hereby substituted 
in lieu thereof. 

         10. Exhibit H to the Credit Agreement is hereby deleted in the 
entirety and Exhibit H attached hereto is hereby substituted in lieu thereof 

         11. Exhibit L to the Credit Agreement is hereby deleted in the 
entirety and Exhibit L attached hereto is hereby substituted in lieu thereof. 

         12. Schedule A attached hereto is hereby added as Schedule A to the 
Credit Agreement. 

         13. The Credit Agreement, as amended hereby, is in full force and 
effect. 


<PAGE>
         IN WITNESS WHEREOF, the parties hereto have executed this Amendment 
as of the day and year first written above. 


                                                           LENDER: 
                                                           CREDIT SUISSE FIRST 
BOSTON MORTGAGE 
                                                           CAPITAL LLC 


                                                           By:
                                                                     Name: 
                                                                     Title. 
Authorized Signatory 


                                                           BORROWER 

                                                           TAD PROPERTIES, L 
L.C. 

                   By: Tad Membership Corp., 
                              Managing Member 


                   By:                         
                             Name: 
                             Title: 


Motels of America, Inc. hereby executes this Amendment solely for the purpose 
of acknowledging its consent thereto. 


MOTELS OF AMERICA, INC. 


By:                      
         Name: 
         Title: 
 
<PAGE>
SCHEDULE A 

                          Example of Allocations 
                     of Each Loan to the Senior Note, 
                     Mezzanine Note and Earnotit Note 


1.    INITIAL LOAN 

Approved Construction Cost ("ACC"):       $ 80 
Fair Market Value from Appraisal ("FMV"): $100 


Loan Amount (Prior to Any Election by     $ 56 (.70 of lesser of ACC and FMV) 
Lender under Section 2.15) 


2. CIRCUMSTANCE ONE: Lender does not elect to increase Loans pursuant to 
Section 2.15 

Loan Amount        Senior Note        Mezzanine Note        Earnout Note 
    $56                $56                  $0                   $0 


3.    CIRCUMSTANCE TWO: Lender elects to increase each Loan to the 80% level 
pursuant to Section 2.15(a)(i): 

Loan Amount        Senior Note        Mezzanine Note        Earnout Note 
    $64               $56.80               $7.20                 $0 

(.80 of lesser    (.8875 of $64)      (.1125 of $64) 
 of ACC and FMV)


4. CIRCUMSTANCE THREE: Lender elects to increase each Loan to the 90% level 
pursuant to Section 2.1 5(a)(i) hereof. 

Loan Amount        Senior Note        Mezzanine Note        Earnout Note 
    $72               $56.80               $7.20                 $8 
(.90 of lesser    (.7888 of $72)        (.1 of $72)        (.1111 of $72) 
 of ACC and FMV)






                                                                  Exhibit 21.1


        Information pertaining to the subsidiaries of MOA Hospitality, Inc. as 
        of March 20, 1998 is set forth in the following table:


        Name of Subsidiary                              State of Incorporation
        ------------------                              ----------------------
        Ben Franklin Florida Enterprises, Inc.          Florida

        Broadleaf Hotels, Inc.                          California

        Budget Motel Supply Corporation                 Delaware

        Central Park Motel Corp.                        Delaware

        Gateway Restaurant, Inc.                        California

        Kansas City Hotel Corporation                   Kansas

        Megan Park, Inc.                                Illinois

        Motels of America, L.L.C.                       Delaware

        MOA Centro, Corp                                Delaware

        MOA Investor Corp.                              Delaware

        MOA Membership Corp                             Delaware

        MOA Portfolio II, Ltd.                          Delaware

        MOA-CS Corp.                                    Delaware

        MOA-TL Corp.                                    Delaware

        MOA-TL Holding Corp.                            Delaware

        Pacshore Initial Corp.                          Delaware

        The Products Group, Inc                         Delaware

        TAD Membership Corp.                            Delaware

        TAD Properties, L.L.C.                          Delaware

        TD Leasing Corp.                                Delaware

        TD Leasing L.L.C.                               Delaware


<PAGE>

        Name of Subsidiary                              State of Incorporation
        ------------------                              ----------------------
        Tri-State Inns, Inc.                            Georgia

        York Motel Corp.                                Delaware
 



 

 






<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
THE SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE COMPANY'S
INTERIM CONSOLIDATED FINANCIAL STATEMENTS AND IS QUALIFIED IN ITS ENTIRETY BY
REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1997
<PERIOD-END>                               DEC-31-1997
<CASH>                                      13,032,496
<SECURITIES>                                         0
<RECEIVABLES>                                9,642,846
<ALLOWANCES>                                         0
<INVENTORY>                                          0
<CURRENT-ASSETS>                                     0
<PP&E>                                     384,861,119
<DEPRECIATION>                              73,869,204
<TOTAL-ASSETS>                             362,858,977
<CURRENT-LIABILITIES>                                0
<BONDS>                                    324,989,536
                                0
                                          0
<COMMON>                                         8,000
<OTHER-SE>                                  19,586,086
<TOTAL-LIABILITY-AND-EQUITY>               362,858,977
<SALES>                                              0
<TOTAL-REVENUES>                           122,367,139
<CGS>                                                0
<TOTAL-COSTS>                               71,238,294
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                          31,372,749
<INCOME-PRETAX>                            (5,480,812)
<INCOME-TAX>                               (2,108,997)
<INCOME-CONTINUING>                        (3,371,815)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                               (3,371,815)
<EPS-PRIMARY>                                   (4.21)
<EPS-DILUTED>                                   (4.21)
        

</TABLE>


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