HUMPHREY HOSPITALITY TRUST INC
424B1, 1998-04-22
REAL ESTATE INVESTMENT TRUSTS
Previous: TRAVELERS LIFE & ANNUITY CO, 8-K, 1998-04-22
Next: TWIN CITY BANCORP INC, DEF 14A, 1998-04-22




                                              FILED PURSUANT TO RULE 424(B)(1)
                                              FILE NUMBER 333-48581

                                1,000,000 Shares
                        HUMPHREY HOSPITALITY TRUST, INC.                  [Logo]
                                  Common Stock

         Humphrey Hospitality Trust, Inc. (the "Company") is a self-administered
equity real estate investment trust ("REIT") that, through Humphrey  Hospitality
Limited  Partnership  (the   "Partnership"),   owns  interests  in  20  existing
limited-service hotels (the "Hotels").  The Hotels include twelve Comfort Inn(R)
hotels, three Holiday Inn Express(R) hotels, one Best Western(R) hotel, one Best
Western  Suites(R) hotel, one Comfort Suites(R) hotel, one Days Inn(R) hotel and
one Rodeway  Inn(R)  hotel,  with an aggregate  of 1,312  rooms.  The Hotels are
located in nine states in the eastern United States.
         All of the shares of the  Company's  common  stock,  $.01 par value per
share (the "Common  Stock"),  offered hereby are being sold by the Company.  The
last reported sales price of the Common Stock,  which is quoted under the symbol
"HUMP" on The Nasdaq National Market, was $10.00 per share on April 17, 1998. To
ensure compliance with certain rules relating to the Company's  qualification as
a REIT, the Company's  Articles of  Incorporation  generally  prohibit direct or
indirect  ownership of more than 9.9% of the outstanding  shares of Common Stock
by any person. See "Description of Capital Stock - Restrictions on Ownership and
Transfer."
         The public  offering price of the shares of Common Stock offered hereby
is $10.50 per share (the "Offering Price"). The net proceeds to the Company from
this  offering will be  approximately  $9.5 million,  after  deducting  expenses
payable by the Company estimated at $210,000. The Company will contribute all of
the  net  proceeds  of  this  offering  to  the  Partnership   and,  after  such
contribution,  will own an approximately 87.21% interest in the Partnership. The
Partnership  will  use the  net  proceeds  of this  offering  to  repay  certain
indebtedness.

         SEE "RISK FACTORS" BEGINNING ON PAGE 14 OF THIS PROSPECTUS FOR A
DISCUSSION OF CERTAIN FACTORS THAT SHOULD BE  CONSIDERED  BY  PROSPECTIVE
PURCHASERS OF THE SHARES OF COMMON STOCK OFFERED HEREBY.

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

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

<TABLE>
<CAPTION>
==================================================================================================================================
                                                       Price to                       Selling                   Proceeds to
                                                        Public                     Commission(1)                 Company(2)
- ----------------------------------------------------------------------------------------------------------------------------------
<S><C>
Per Share...............................                $10.50                         $.802                       $9.698
Total(3) ...............................              $10,500,000                    $801,777                    $9,698,223
==================================================================================================================================
</TABLE>

(1)  See  "Underwriting"  for  information  concerning  indemnification  of  the
Underwriter  and other matters.
(2) Before  deducting  expenses  payable by the Company,  estimated at $210,000.
(3) The Company has granted the Underwriter an option for 30 days to purchase up
to an additional  150,000 shares at the public offering  price  per  share, less
the  underwriting  discount,  solely to cover over-allotments. If such option is
exercised in full, the total Price to Public, Selling  Commission  and Proceeds
to Company will be  $12,075,000,  $910,058 and $11,164,942, respectively. See
"Underwriting".

         The shares of Common Stock offered hereby are being offered by Anderson
& Strudwick Incorporated (the "Underwriter"), as and if delivered to and
accepted by it, and subject to the right of the Underwriter to reject any order
in whole or in part. It is expected that the delivery of the Common Shares will
be made in New York, New York on or about April 24, 1998.

                                ---------------
                              Anderson & Strudwick
                                  Incorporated

                                 April 21, 1998


<PAGE>





                      [COLOR PHOTOS AND ART WORK TO COME]





<PAGE>



         THE PROSPECTUS CONTAINS  FORWARD-LOOKING  STATEMENTS WITHIN THE MEANING
OF SECTION 27A OF THE  SECURITIES  ACT OF 1933 AND SECTION 21E OF THE SECURITIES
EXCHANGE ACT OF 1934, INCLUDING,  WITHOUT LIMITATION,  STATEMENTS CONTAINING THE
WORDS  "BELIEVES,"  "ANTICIPATES,"  "EXPECTS" AND WORDS OF SIMILAR IMPORT.  SUCH
FORWARD-LOOKING  STATEMENTS  RELATE  TO  FUTURE  EVENTS,  THE  FUTURE  FINANCIAL
PERFORMANCE OF THE COMPANY,  AND INVOLVE KNOWN AND UNKNOWN RISKS,  UNCERTAINTIES
AND OTHER FACTORS THAT MAY CAUSE THE ACTUAL RESULTS, PERFORMANCE OR ACHIEVEMENTS
OF THE COMPANY OR INDUSTRY  RESULTS TO BE MATERIALLY  DIFFERENT  FROM ANY FUTURE
RESULTS,   PERFORMANCE   OR   ACHIEVEMENTS   EXPRESSED   OR   IMPLIED   BY  SUCH
FORWARD-LOOKING  STATEMENTS.  PROSPECTIVE INVESTORS SHOULD SPECIFICALLY CONSIDER
THE VARIOUS FACTORS IDENTIFIED IN THE PROSPECTUS THAT COULD CAUSE ACTUAL RESULTS
TO DIFFER,  INCLUDING,  WITHOUT  LIMITATION,  THOSE  DISCUSSED  IN THE  SECTIONS
ENTITLED "PROSPECTUS SUMMARY" AND "RISK FACTORS."

                             AVAILABLE INFORMATION

         The  Company  is  subject  to  the  information   requirements  of  the
Securities  Exchange  Act of 1934,  as  amended  (the  "Exchange  Act"),  and in
accordance therewith files reports,  proxy statements and other information with
the Securities and Exchange Commission (the "Commission").  Such reports,  proxy
statements  and other  information  filed by the  Company can be  inspected  and
copied at the public reference  facilities  maintained by the Commission at Room
1024,  Judiciary Plaza, 450 Fifth Street, N.W.,  Washington,  D.C. 20549, and at
regional offices of the Commission located at 7 World Trade Center,  13th Floor,
New York, New York 10048 and Citicorp  Center,  500 West Madison  Street,  Suite
1400, Chicago,  Illinois 60661-2511.  Copies of such material can be obtained by
mail from the Public  Reference  Section of the  Commission,  450 Fifth  Street,
N.W.,  Washington,  D.C. 20549, at prescribed rates. The Commission  maintains a
Web site at  http://www.sec.gov,  and reports,  proxy and information statements
and other information  regarding  registrants that file  electronically with the
Commission  (including  the Company) can be obtained from that site.  The Common
Stock of the Company is traded on The Nasdaq  National  Market and such reports,
proxy and information  statements and other  information  concerning the Company
can be inspected  and copied at The Nasdaq Stock  Market,  1735 K Street,  N.W.,
Washington, D.C. 20006-1506.

         The  Company has filed with the  Commission,  450 Fifth  Street,  N.W.,
Washington,  D.C.  20549,  a  Registration  Statement  on Form  S-11  under  the
Securities  Act of 1933, as amended (the  "Securities  Act"),  and the rules and
regulations  promulgated  thereunder,  with respect to the Common Shares offered
pursuant to this Prospectus. This Prospectus,  which is part of the Registration
Statement, does not contain all of the information set forth in the Registration
Statement  and the exhibits  thereto.  For further  information  concerning  the
Company  and  the  Common  Shares  offered  hereby,  reference  is  made  to the
Registration Statement and the exhibits and schedules filed therewith, which may
be examined  without  charge at, or copies  obtained  upon payment of prescribed
fees from,  the  Commission  and its regional  offices at the  locations  listed
above. Any statements contained herein concerning the provisions of any document
are not  necessarily  complete,  and in each instance,  reference is made to the
copy of such  document  filed as an exhibit  to the  Registration  Statement  or
otherwise  filed with the  Commission.  Each such  statement is qualified in its
entirety by such reference.

         IN CONNECTION WITH THIS OFFERING, THE UNDERWRITER MAY OVER-ALLOT OR
EFFECT TRANSACTIONS THAT STABILIZE OR MAINTAIN THE MARKET PRICE OF THE
COMMON STOCK AT A LEVEL ABOVE THAT WHICH MIGHT OTHERWISE PREVAIL IN THE OPEN
MARKET.  SUCH TRANSACTIONS MAY BE EFFECTED ON THE NASDAQ NATIONAL MARKET, IN
THE OVER-THE-COUNTER MARKET OR OTHERWISE.  SUCH STABILIZATION, IF COMMENCED,
MAY BE DISCONTINUED AT ANY TIME.  SEE "UNDERWRITING."

         IN CONNECTION WITH THIS OFFERING, THE UNDERWRITER (AND SELLING GROUP
MEMBERS, IF ANY) MAY ENGAGE IN PASSIVE MARKET MAKING TRANSACTIONS IN THE
COMMON STOCK ON THE NASDAQ NATIONAL MARKET IN ACCORDANCE WITH RULE 103 OF
REGULATION M.  SEE "UNDERWRITING."


<PAGE>

                               TABLE OF CONTENTS
<TABLE>
<CAPTION>
                                                                                                         Page
                                                                                                         ----
<S><C>
PROSPECTUS SUMMARY.......................................................................................  1
  The Company............................................................................................  1
  Risk Factors...........................................................................................  1
  Recent Developments....................................................................................  3
  The Hotels.............................................................................................  5
  Growth Strategy........................................................................................  6
  Distribution Policy....................................................................................  9
  Tax Status.............................................................................................  9
  The Offering........................................................................................... 10
  Summary Financial Data................................................................................. 11

RISK FACTORS............................................................................................. 14
  Conflicts of Interest.................................................................................. 14
  Risks of Leverage...................................................................................... 15
  Dependence on the Lessee............................................................................... 15
  Tax Risks.............................................................................................. 16
  Risks of Mr. Humphrey's Personal Bankruptcy............................................................ 17
  Risks Associated with Development...................................................................... 17
  Inability to Operate the Properties.................................................................... 17
  Growth Strategy........................................................................................ 17
  Limited Number of Hotels............................................................................... 18
  Emphasis on Comfort Inn Hotels......................................................................... 18
  Dilution............................................................................................... 18
  Cross-Collateralized Debt.............................................................................. 18
  No Assurance of Return on Property Investments......................................................... 19
  Effect of Market Interest Rates on Price of the Common Stock........................................... 19
  Reliance on Board of Directors and Management.......................................................... 19
  Limitation on Liability of Officers and Directors...................................................... 19
  Limitation on Acquisition and Change in Control........................................................ 19
  Ability of Board of Directors to Change Certain Policies............................................... 20
  Hotel Industry Risks................................................................................... 20
  Real Estate Investment Risks........................................................................... 22

THE COMPANY.............................................................................................. 23

GROWTH STRATEGY.......................................................................................... 24
  Acquisition Strategy................................................................................... 24
  Development Strategy................................................................................... 25
  Internal Growth Strategy............................................................................... 25

USE OF PROCEEDS.......................................................................................... 27

PRICE RANGE OF COMMON STOCK AND DISTRIBUTIONS............................................................ 28

CAPITALIZATION........................................................................................... 29

DILUTION................................................................................................. 30

SELECTED FINANCIAL INFORMATION........................................................................... 31

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS...................................................................... 36
  Overview............................................................................................... 36
  Results of Operations.................................................................................. 36
  Liquidity and Capital Resources........................................................................ 37
  Inflation.............................................................................................. 40
  Seasonality of Hotel Business and the Hotels........................................................... 40
  Year 2000.............................................................................................. 40

BUSINESS AND PROPERTIES.................................................................................. 40
  Comfort Inn and Comfort Suites Hotels and Rodeway Inn Hotels........................................... 40
  Best Western Hotels and Best Western Suites............................................................ 40
  Days Inn Hotels........................................................................................ 40
  Holiday Inn Express Hotels............................................................................. 40
  The Hotels............................................................................................. 41
  The Fixed Lease........................................................................................ 44
  The Percentage Leases.................................................................................. 44
  Franchise Licenses..................................................................................... 50
  Operating Practices.................................................................................... 51
  Employees.............................................................................................. 51
  Environmental Matters.................................................................................. 52
  Competition............................................................................................ 52
  Depreciation........................................................................................... 53
  Legal Proceedings...................................................................................... 53

POLICIES AND OBJECTIVES WITH RESPECT TO CERTAIN
  ACTIVITIES............................................................................................. 53
  Investment Policies.................................................................................... 54
  Financing.............................................................................................. 54
  Conflict of Interest Policies.......................................................................... 54
  Provisions of Virginia Law............................................................................. 56
  Policies with Respect to Other Activities.............................................................. 56

MANAGEMENT............................................................................................... 57
  Directors and Executive Officers....................................................................... 57
  Acquisition Committee.................................................................................. 58
  Audit Committee........................................................................................ 58
  Executive Compensation................................................................................. 58
  Compensation of Directors.............................................................................. 58
  Exculpation and Indemnification........................................................................ 59

CERTAIN RELATIONSHIPS AND TRANSACTIONS................................................................... 59
  Revised Services Agreement............................................................................. 59
  Credit Facility........................................................................................ 59
  Development Agreement.................................................................................. 60
  Acquisition of Certain Hotels from Humphrey Affiliates................................................. 60
  Guarantees by Mr. Humphrey and His Affiliates.......................................................... 60
  Leases................................................................................................. 60
  Franchise Licenses..................................................................................... 61
  Non-Competition Agreement and Option Agreement......................................................... 61
  Other.................................................................................................. 61

THE LESSEE............................................................................................... 61

OWNERSHIP OF THE COMPANY'S COMMON STOCK.................................................................. 63

DESCRIPTION OF CAPITAL STOCK............................................................................. 64
  General................................................................................................ 64
  Common Stock........................................................................................... 64
  Preferred Stock........................................................................................ 65
  Restrictions on Ownership and Transfer................................................................. 65
  Other Matters.......................................................................................... 67

CERTAIN PROVISIONS OF VIRGINIA LAW AND
OF THE COMPANY'S ARTICLES OF INCORPORATION AND
BYLAWS................................................................................................... 67
  Board of Directors..................................................................................... 67
  Amendment.............................................................................................. 68
  Business Combinations.................................................................................. 68
  Control Share Acquisitions............................................................................. 69
  Operations............................................................................................. 69
  Advance Notice of Director Nominations and New Business................................................ 69

SHARES AVAILABLE FOR FUTURE SALE......................................................................... 69

PARTNERSHIP AGREEMENT.................................................................................... 70
  Management............................................................................................. 70
  Transferability of Interests........................................................................... 70
  Capital Contribution................................................................................... 71
  Redemption Rights...................................................................................... 71
  Operations............................................................................................. 72
  Distributions.......................................................................................... 72
  Allocations............................................................................................ 72
  Term................................................................................................... 72
  Tax Matters............................................................................................ 72

FEDERAL INCOME TAX CONSIDERATIONS........................................................................ 73
  Taxation of the Company................................................................................ 73
  Requirements for Qualification......................................................................... 74
  Failure to Qualify..................................................................................... 82
  Taxation of Taxable U.S. Shareholders.................................................................. 82
  Taxation of Shareholders on the Disposition of the Common Stock........................................ 83
  Capital Gains and Losses............................................................................... 83
  Information Reporting Requirements and Backup Withholding.............................................. 83
  Taxation of Tax-Exempt Shareholders.................................................................... 84
  Taxation of Non-U.S. Shareholders...................................................................... 84
  Proposed Tax Legislation............................................................................... 86
  Other Tax Consequences................................................................................. 86
  Tax Aspects of the Partnership and the Subsidiary Partnership.......................................... 86
  Sale of a Hotel Partnership's Property................................................................. 89

UNDERWRITING............................................................................................. 89

EXPERTS.................................................................................................. 91

REPORTS TO SHAREHOLDERS.................................................................................. 91

LEGAL MATTERS............................................................................................ 91

GLOSSARY................................................................................................. 92
</TABLE>

                                      (i)


<PAGE>

                               PROSPECTUS SUMMARY

         The following summary is qualified in its entirety by the more detailed
information and financial  statements and the notes thereto appearing  elsewhere
in this Prospectus.  Unless otherwise  indicated,  the information  contained in
this  Prospectus  assumes that the  Underwriter's  over-allotment  option is not
exercised.  Unless the context otherwise indicates, all references herein to the
"Company" include Humphrey  Hospitality Trust, Inc.,  Humphrey  Hospitality REIT
Trust,  Humphrey Hospitality Limited Partnership and Solomons Beacon Inn Limited
Partnership.  Unless the context otherwise  indicates,  all references herein to
the "Partnership"  include Humphrey Hospitality Limited Partnership and Solomons
Beacon  Inn  Limited  Partnership.  The  offering  of  1,000,000  shares  of the
Company's  Common Stock pursuant to this Prospectus is referred to herein as the
"Offering." The Company's  Common Stock, par value $.01 per share, is referenced
herein as the "Common Stock," and the shares of the Company's  Common Stock that
are offered hereby are referenced  herein as the "Common Shares." See "Glossary"
for the definitions of certain additional terms used in this Prospectus.

                                  The Company

         The Company is a self-administered  REIT that, through the Partnership,
owns interests in twenty  existing  limited-service  Hotels with an aggregate of
1,312 rooms and an average age of  approximately  nine years as of December  31,
1997.  The Hotels include  twelve Hotels  operated as Comfort Inn hotels,  three
Hotels  operated  as Holiday Inn Express  hotels,  one Hotel  operated as a Best
Western  hotel,  one Hotel  operated as a Best Western  Suites hotel,  one Hotel
operated as a Comfort  Suites hotel,  one Hotel operated as a Days Inn hotel and
one Hotel operated as a Rodeway Inn hotel. The Hotels are located in nine states
in the eastern United States.  Ten of the Hotels were purchased from  Affiliates
(as defined  herein) of James I.  Humphrey,  Jr.,  the  Company's  Chairman  and
President.

         The Company will contribute all of the proceeds from the Offering,  net
of all Offering expenses and fees to the Underwriter  ("Net  Proceeds"),  to the
Partnership in exchange for 1,000,000 units of limited  partnership  interest in
the Partnership  ("Units").  After the closing of the Offering (the  "Closing"),
the Company will own an 87.21%  partnership  interest,  and Mr. Humphrey and his
Affiliates  (collectively,  the "Humphrey Affiliates") will own a 12.79% limited
partnership  interest in the  Partnership.  Humphrey  Hospitality  REIT Trust, a
Maryland real estate investment trust and wholly owned subsidiary of the Company
(the  "General   Partner"),   will  remain  the  sole  general  partner  of  the
Partnership.   The  Net  Proceeds  will  be  approximately  $9.5  million.   The
Partnership  will use the Net  Proceeds to repay  approximately  $9.5 million of
outstanding debt on a credit facility (the "Credit Facility"),  which is secured
by 17 of the Hotels. Upon the application of the Net Proceeds,  the Company will
have  approximately  $21.5  million  of  total  indebtedness   outstanding  (the
"Remaining  Indebtedness"),  all of which debt will be secured by one or more of
the Hotels.


         In order to qualify  as a REIT,  the  Company  cannot  operate  hotels.
Therefore,  the Hotels are leased to,  and  operated  by,  Humphrey  Hospitality
Management,  Inc.  (the  "Lessee").  The  leases  relating  to the  Hotels  (the
"Percentage Leases"),  with the exception of the Comfort Suites-Dover,  Delaware
Hotel, are designed to allow the Company to participate in growth in revenues of
the Hotels by providing that percentages of such revenues are paid by the Lessee
as rent. The Comfort Suites-Dover,  Delaware Hotel is leased pursuant to a lease
that provides for fixed rent payments (the "Fixed  Lease").  Mr. Humphrey is the
sole shareholder of the Lessee.

                                  Risk Factors

         An  investment  in  the  Common  Shares  involves  various  risks,  and
investors should carefully  consider the matters discussed under "Risk Factors,"
including the following:

         o        Conflicts  of  interest  between  the  Company,   the  limited
                  partners of the Partnership  (the "Limited  Partners"),  which
                  consist of Mr. Humphrey and certain Humphrey  Affiliates,  and
                  the Lessee, including:

                  o        conflicts  related to the adverse tax consequences to
                           the  Limited  Partners  upon a sale of any  Hotel  in
                           which they once owned an interest, or the refinancing
                           or   prepayment  of  any  principal  on  any  of  the
                           Remaining  Indebtedness  related  to such a Hotel and
                           the related


<PAGE>



                           risk that Mr. Humphrey's personal interests with
                           regard to a sale of a Hotel or refinancing or
                           prepayment of any of the Remaining Indebtedness could
                           be adverse to those of the Company and its
                           shareholders;

                  o        lack of arm's-length negotiations with respect to the
                           terms of the Leases (as defined herein), the purchase
                           agreements  for  the  Hotels,   the   Non-Competition
                           Agreement   (as   defined   herein)  and  the  Option
                           Agreement  (as  defined  herein)  and Mr.  Humphrey's
                           conflicts relating to enforcing these agreements; and

                  o        conflicts relating to competing demands on Mr.
                           Humphrey's and the Lessee's time.

         o        George  R.  Whittemore,  a  Director  of  the  Company,  is  a
                  consultant to Mills  Management II, Inc., which is the manager
                  and a member of a  privately-held  limited  liability  company
                  that was formed to, among other  things,  acquire  hotels that
                  are  substantially  similar to the Hotels.  Mr. Whittemore may
                  experience  conflicts  between his obligations as a consultant
                  to Mills  Management II, Inc. and his duties to the Company in
                  the event that investment  opportunities  arise that meet both
                  companies' investment criteria.

         o        Risks  associated  with the  dependence  of the Company on the
                  Lessee's ability to generate revenue and to control  operating
                  costs at the Hotels and to make payments under the Leases,  as
                  the  principal  source of the Company's  revenues,  in amounts
                  sufficient  to  permit  the  Company  to make the  anticipated
                  distributions to shareholders.

         o        Risks  associated  with  distributing  substantially  all Cash
                  Available  for   Distribution  to  Shareholders   (as  defined
                  herein),  including  the risk that future Cash  Available  for
                  Distribution  to  Shareholders  will be insufficient to permit
                  the Company to maintain its current distribution rate.

         o        Tax  risks,  including  taxation  of the  Company as a regular
                  corporation if it fails to qualify as a REIT,  taxation of the
                  Partnership  as a  corporation  if it were  deemed not to be a
                  partnership, and the Company's liability for federal and state
                  taxes on its income as a result of either  such  event,  which
                  would   materially   adversely   affect  Cash   Available  for
                  Distribution to Shareholders.

         o        Mr. Humphrey personally guarantees, jointly and severally with
                  the Company, a portion of the Remaining Indebtedness,  and his
                  personal  bankruptcy  would  constitute  a  default  under the
                  related loan documents.

         o        Risks   associated  with  the  Company's  (and  the  Company's
                  shareholders') lack of control over the daily operation of the
                  Hotels due to federal  income tax law  prohibitions  on a REIT
                  operating hotels.

         o        Risks  that the  Company's  growth  through  acquisitions  and
                  development  will be constrained  (i) because a REIT generally
                  cannot retain  earnings for  acquisitions  and development and
                  (ii) by the limitation on the amount of indebtedness  that the
                  Company can incur  under its Debt Policy (as defined  herein).
                  Consequently, the Company's ability to grow through additional
                  acquisitions  and  development of hotels will likely depend on
                  its ability to obtain additional equity financing.

         o        The number of the Hotels is limited  and,  therefore,  adverse
                  changes  in the  operations  of any Hotel  could  reduce  Cash
                  Available for Distribution to Shareholders.

         o        Twelve of the Hotels are licensed  under one  franchise  brand
                  and any adverse  developments  to that  franchise  brand could
                  reduce amounts  available for  distribution  to the holders of
                  Common Stock.

         o        Purchasers  of the Common  Shares  sold in the  Offering  will
                  experience  immediate  and  substantial  dilution  of $4.52 or
                  43.1% of the Offering Price in the net tangible book value per
                  Common Share.

                                       2

<PAGE>




         o        Although  the  Company  has  adopted  policies  and  has  made
                  covenants to lenders and the Underwriter limiting its level of
                  indebtedness,  there is no provision in the Company's Articles
                  of Incorporation or Bylaws that limits the amount of debt that
                  the Company may incur,  and  consequently,  the Company  could
                  become highly leveraged,  which in turn could adversely affect
                  the   Company's   ability   to  make   distributions   to  its
                  shareholders  and  increase  the  risk of  default  under  its
                  indebtedness.

         o        Risks associated with the Company's  potential  development of
                  hotels,  including  the risk of  abandonment  of  development,
                  unexpected  construction  costs  or  delays,  newly  developed
                  hotels' failure to perform as expected, and failure to obtain,
                  or   delays   in   obtaining,    governmental    permits   and
                  authorizations.

                              Recent Developments

Acquisitions

         The following table shows Hotels that have been acquired by the Company
since its most recent public  offering of Common  Stock,  which was completed in
December  1996.  Each Hotel,  with the  exception  of the Comfort  Suites-Dover,
Delaware  Hotel,  is  leased  pursuant  to  a  Percentage   Lease.  The  Comfort
Suites-Dover, Delaware Hotel is leased pursuant to a Fixed Lease.

<TABLE>
<CAPTION>
                                                                                                Contract
                                                       Date                Number of            Purchase
                                                     Acquired                Rooms                Price
                                                     --------              ---------            --------
<S><C>
Comfort Inns:
 Chambersburg, Pennsylvania............          May 29, 1997                  65               $ 2,600,000
 Culpeper, Virginia....................          February 26, 1997             49                 1,900,000
 Gettysburg, Pennsylvania(1)...........          May 23, 1997                  81                 4,325,000
 Murphy, North Carolina................          April 25, 1997                56                 1,975,000
 New Castle, Pennsylvania..............          March 17, 1997                79                 3,000,000

Comfort Suites:
 Dover, Delaware.......................          January 22, 1997              64                 2,795,210

Best Western and Best Western Suites:
 Harlan, Kentucky(1)...................          April 17, 1997                63                 2,625,000
 Key Largo, Florida....................          September 2, 1997             40                 2,960,000(2)

Holiday Inn Express:
 Allentown, Pennsylvania...............          June 10, 1997                 83                 3,750,000
 Danville, Kentucky....................          April 23, 1997                62                 2,716,000
 Gettysburg, Pennsylvania..............          May 23, 1997                  51                 2,725,000
                                                                             ----                ----------

     Totals............................                                       693               $31,371,210
                                                                              ===               ===========
</TABLE>

- -------------------------
(1)   The Company is the lessee under land leases on the parcels  underlying the
      Comfort Inn-Gettysburg, Pennsylvania and the Best Western-Harlan, Kentucky
      Hotels  that  expire  in 2096  and  2091,  respectively.  The  rent on the
      Gettysburg  land  lease is  $35,000  per year,  payable  in equal  monthly
      installments, and the rent on the Harlan land lease is $2,000 per month or
      5% of room sales, whichever is greater.
(2)   Purchased at a contract  purchase price of $2,590,000 from an unaffiliated
      seller  pursuant  to  a  purchase  agreement  that  was  assigned  to  the
      Partnership by Humphrey-Key Largo Associates, L.P. ("Humphrey-Key Largo"),
      a  partnership  substantially  owned  by  Mr.  Humphrey.  Pursuant  to the
      assignment  of the  purchase  agreement,  Humphrey-Key  Largo  received as
      compensation  34,023  Units  of  limited   partnership   interest  in  the
      Partnership,  valued at $370,000  based on an average price of $10.875 per
      share of Common Stock for the ten

                                       3

<PAGE>



      trading days prior to September 2, 1997. The  acquisition of the Hotel has
      been recorded by the Company at the contract purchase price of $2,590,000,
      which excludes the value of the Units issued to Humphrey-Key Largo.

Resignation of Executive Officer and Director of the Company

      Effective  March 17,  1998,  Charles  A.  Mills,  III,  resigned  from his
positions as Vice President, Treasurer and Director of the Company. Mr. Mills is
the Senior Vice President,  Chairman and largest  shareholder of the Underwriter
and has served on the Company's Board of Directors since its IPO on November 29,
1994. Simultaneously with the completion of the Offering, the Company will enter
into a Capital Consulting Agreement with Mr. Mills, who will continue to provide
the Company  with  advice as to future  equity  offerings  and access to capital
markets generally.  Under the terms of the Capital Consulting  Agreement,  which
has a one year term, the Company will pay Mr. Mills $20,000 plus .25% of the net
proceeds from public equity offerings over the next twelve months.

Directors Fees

         On May 22, 1997, the Board of Directors  unanimously  voted to increase
the  annual  fees  paid to them by the  Company  for  serving  on the  Board  of
Directors  from $10,000 per year to $15,000 per year. On September 9, 1997,  the
Board of Directors  voted to utilize their full annual fees,  with the exception
of the fees  received  by Mr.  Humphrey,  to purchase  Common  Stock on the open
market,  and to exercise their  reasonable best efforts to do so within ten days
of the receipt of such fees.

Credit Facility and Debt Policy

         Since  February 1997, the Company has increased the maximum amount that
it may borrow pursuant to its credit  agreement with Mercantile Safe Deposit and
Trust  Company  ("Mercantile")  from $6.5 million to $25.5  million (the "Credit
Facility"), primarily in order to acquire additional hotels. The Credit Facility
is secured by 17 of the Hotels.  The interest rate under the Credit  Facility is
equal to the prime rate as  published in the "Money  Rates"  section of The Wall
Street Journal plus .25%,  which, as of March 20, 1998, was equal to 8.75%.  The
Credit  Facility  matures  on  April  10,  1999  and is  subject  to 2 one  year
extensions, which are exercisable at Mercantile's option. Upon completion of the
Offering,  the Company expects to increase the maximum amount that it may borrow
pursuant to the Credit  Facility to $40 million at an interest rate equal to the
30 day London  Interbank  Offered  Rate (which was 5.68% as of March 20,  1998),
plus 250 basis points.

         As of May 22, 1997, the Board of Directors voted to increase the amount
of consolidated  indebtedness  that the Company may incur from 50% to 55% of the
aggregate purchase price of the hotels in which it has invested.

Capital Expenditure Reserves Policy

         Although the Company  believes  that 4% of room revenue is generally an
appropriate  capital  reserve to maintain  the  condition  and  viability of its
Hotels,  the Company will increase its capital reserves  set-aside from 4% to 6%
of room revenue upon  completion  of the  Offering.  The  additional  2% of room
revenue will be held in a special reserve fund (the  "Additional  Reserve Fund")
that will be  deployed  at the Hotels  primarily  to enhance  their  competitive
position.  To ensure that the Company receives  additional annual income that is
at least equal to 12% of the amount of funds  invested  by the Company  from the
Additional  Reserve  Fund,  the  Company and the Lessee have agreed to amend the
Leases for the Hotels that receive  capital from the Additional  Reserve Fund to
provide  that each such Hotel will  increase  its annual Base Rent payment by 7%
per annum of the capital received from the Additional  Reserve Fund. The Company
expects  that  it  will  receive  additional  amounts  under  the  terms  of the
Percentage Leases equal to at least 5% per annum of the amount invested from the
Additional  Reserve Fund  through its  participation  in increased  room revenue
resulting from such additional investments.

                                       4

<PAGE>



                                   The Hotels

         The following table sets forth certain  information with respect to the
Hotels for the twelve  months ended  December  31, 1997 (or such shorter  period
commencing on the date of acquisition, if applicable):

<TABLE>
<CAPTION>
                                                                              Average
                                       Year      Number of      Average        Daily                       Lease
HOTELS                                Opened       Rooms       Occupancy       Rate       REVPAR(1)      Payments
                                      ------     ---------     ---------      -------     ---------      --------
<S><C>
Comfort Inns & Suites:
 Chambersburg, Pennsylvania(2)......   1993          65          68.0%        $55.24        $37.57      $  228,806
 Culpeper, Virginia(3)..............   1986          49          83.8%         50.71         42.48         254,646
 Dahlgren, Virginia.................   1989          59          82.5%         49.53         40.85         388,044
 Dover, Delaware(4).................   1997          64          67.8%         64.42         43.68         357,649
 Dublin, Virginia...................   1986         100          73.4%         52.95         38.87         689,691
 Elizabethton, Tennessee............   1987          58          57.8%         44.94         25.98         219,273
 Farmville, Virginia................   1985          51          79.5%         49.80         39.57         347,681
 Gettysburg, Pennsylvania(5)........   1996          81          74.1%         74.37         55.11         424,239
 Morgantown, West Virginia..........   1986          80          79.6%         55.12         43.85         644,049
 Murphy, North Carolina(6)..........   1989          56          73.7%         56.10         41.32         219,165
 New Castle, Pennsylvania(7)........   1987          79          71.9%         56.40         40.57         381,810
 Princeton, West Virginia...........   1985          51          80.0%         50.06         40.05         411,982
 Beacon Marina,
   Solomons, Maryland...............   1986          60          79.3%         65.07         51.57         851,070

Best Western and Best Western Suites:
 Harlan, Kentucky(8)................   1993          63          72.5%         51.93         37.66         304,284
 Key Largo, Florida(9)..............   1987          40          71.4%         88.30         63.06         147,017

Days Inn:
 Farmville, Virginia................   1989          60          62.5%         47.55         29.73         292,875

Holiday Inn Express:
 Allentown, Pennsylvania(10)........   1978          83          65.5%         65.13         42.68         311,753
 Danville, Kentucky(11).............   1994          62          80.1%         55.89         44.77         295,851
 Gettysburg, Pennsylvania(5)........   1990          51          73.3%         77.01         56.43         267,764

Rodeway Inn:
 Wytheville, Virginia...............   1985         100          32.8%         48.23         15.83         288,544
                                                  -----                                                 ----------

Consolidated Total/Weighted
  Average for all Hotels............              1,312                                                 $7,326,193
                                                  =====                                                 ==========
</TABLE>

- -------------------------
(1)   "REVPAR"  means room revenue per  available  room,  and is  determined  by
      dividing room revenue by available rooms for the applicable period.
(2)   Acquired May 29, 1997.
(3)   Acquired February 26, 1997.
(4)   Opened January 22, 1997.
(5)   Acquired May 23, 1997.
(6)   Acquired April 25, 1997.
(7)   Acquired March 17, 1997.
(8)   Acquired April 17, 1997.
(9)   Acquired September 2, 1997.
(10)  Acquired June 10, 1997.
(11)  Acquired April 23, 1997.

                                       5

<PAGE>




For further information regarding the Hotels, see "Business and Properties - The
Hotels."  For  further  information  regarding  the  Lessee,  see  "Management's
Discussion    and   Analysis   of   Financial    Condition    and   Results   of
Operations--Overview."

                                Growth Strategy

         The  Company  seeks to enhance  shareholder  value by  increasing  Cash
Available  for   Distribution   to  Shareholders  by  acquiring  and  developing
additional   hotels  that  meet  the  Company's   investment   criteria  and  by
participating in increased  revenue from the Hotels through  Percentage  Leases.
"Cash Available for Distribution to Shareholders"  means net income, or loss, of
the Company plus  depreciation  and amortization  minus capital  expenditures or
reserves and scheduled principal payments on indebtedness.

Acquisition Strategy

         The Company intends to acquire equity interests in additional operating
hotels that meet its investment  criteria as described  below.  The Company will
emphasize limited service hotels with strong, national franchise affiliations in
the upper economy and mid-scale market segments, or hotels with the potential to
obtain such  franchises.  In  particular,  the Company will  consider  acquiring
limited service hotels such as Comfort Inn, Comfort Suites,  Best Western,  Best
Western Suites, Days Inn, Fairfield Inn(R),  Hampton Inn(R), Holiday Inn Express
and Rodeway Inn hotels, limited service extended-stay hotels such as Hampton Inn
and Suites(R),  Homewood  Suites(R) and Residence Inn(R) hotels and full service
hotels such as Holiday Inns(R).  Under the Company's Bylaws,  any transaction to
acquire any additional  properties must be approved by a majority of the members
of the  Company's  Board of Directors,  including a majority of the  Independent
Directors.  As defined in the Company's Articles of Incorporation,  "Independent
Directors" means Directors of the Company who within the last two years have not
(i) owned an interest in any Humphrey Affiliates or certain other entities, (ii)
been  employed  by Mr.  Humphrey or any  Humphrey  Affiliates  or certain  other
entities,  (iii) been an officer  or  director  of any  Humphrey  Affiliates  or
certain other  entities,  (iv)  performed  services for the Company,  (v) been a
director  for more than three  REITs  organized  by Mr.  Humphrey  or any of his
Affiliates  or certain  other  entities  or (vi) had any  material  business  or
professional  relationship with Mr. Humphrey or any of his Affiliates or certain
other  entities.  See "Certain  Provisions  of Virginia Law and of the Company's
Articles of Incorporation and Bylaws -- Board of Directors."

         Under the Investment Policy, the Company will only acquire an operating
hotel for which it expects to receive, based on prior operating history,  annual
rental  income in an amount  greater than or equal to 12% of the total  purchase
price paid by the Company for such hotel, net of (i) insurance  premiums paid by
the Company,  (ii) the FFE Reserves of 4% of room revenue ("FFE  Reserves")  and
(iii) real estate and personal property taxes. See "Risk Factors -- No Assurance
of Return on Property  Investments."  The Company's  additional  investments  in
hotels  may be  financed,  in whole or in part,  with  undistributed  cash,  net
proceeds  from  subsequent  issuances of capital  stock or other  securities  or
borrowings.  The Company's policy is to limit consolidated  indebtedness to less
than 55% of the aggregate  purchase  price paid by the Company for the Hotels in
which it has invested (the "Debt Policy").  The aggregate purchase price paid by
the Company for the Hotels is currently  approximately $58.4 million.  After the
Company  has  applied  the Net  Proceeds  as set  forth  herein,  the  Remaining
Indebtedness (approximately $21.5 million) will represent approximately 36.8% of
the aggregate  purchase price paid by the Company for the Hotels.  See "- Recent
Developments,"  "Risk Factors - Risks of Leverage" and "Management's  Discussion
and Analysis of Financial  Condition  and Results of  Operations - Liquidity and
Capital  Resources."  The  Company  has an option to acquire  additional  hotels
acquired or developed  by Mr.  Humphrey or his  Affiliates.  See  "Policies  and
Objectives with Respect to Certain Activities - Conflict of Interest Policies --
The Non-Competition Agreement and Option Agreement."

Development Strategy

         The Company  intends to grow through the  development  of new hotels as
well as from the acquisition of existing hotels.  The Company intends to develop
limited-service  hotels in secondary and tertiary markets,  typically with under
150 rooms,  that are similar to the  Company's  present  Hotels.  The Company is
interested  in sites  that  offer the  potential  to  attract  a diverse  mix of
potential market segments.

                                       6

<PAGE>




         The  Company's  development  site  selection  criteria  is  expected to
include some or all of the following characteristics:

         o        Relatively low land costs, particularly as compared with major
                  metropolitan areas.

         o        Sites that exist on or near major highways.

         o        Areas that have strong industrial bases with the potential for
                  future growth.

         o        Communities with state or federal installations, colleges or
                  universities.

         o        Areas with older existing hotel properties.

         These  criteria  describe  the basic  characteristics  that the Company
looks for prior to committing to the development of a new hotel.  Sites that are
selected may have some or all of the market  characteristics as described above,
as well as characteristics that are not specifically described herein. It is not
anticipated  that all sites  selected  by the  Company  will  possess all of the
characteristics described herein.

         Because  a  development  project  has no prior  revenues  on which  the
Company's Investment Policy can be tested, the Company intends to invest only in
developments  where it  reasonably  believes  it will  receive  Rent (as defined
herein) payments from the Lessee that are consistent with the Investment Policy.
See "Risk Factors - No Assurance of Return on Property Investments."

Internal Growth Strategy

         The Percentage  Leases relating to the Hotels are designed to allow the
Company to participate in growth in revenues at the Hotels.  The Company intends
to use Percentage Leases substantially similar to those applicable to the Hotels
with respect to any additional  existing  hotels it may acquire and Fixed Leases
substantially similar to the lease on the Comfort  Suites-Dover,  Delaware Hotel
with respect to hotels the Company may develop on its own. The Company  believes
that there is less startup risk associated with  acquisitions of existing hotels
than with the Company's  development of new hotels. See "Business and Properties
- - The Percentage  Leases." The  Percentage  Leases provide for the Lessee to pay
monthly base rent ("Base Rent") plus percentage rent  ("Percentage  Rent").  The
Percentage Rent for each Hotel consists of (i) a set percentage of quarterly and
semi-annual  room  revenues,  which  is  payable  quarterly  and  semi-annually,
respectively,  (ii) a set  percentage  of annual  room  revenues  in excess of a
threshold  amount  ("Threshold"),  which is  payable  annually,  and (iii) 8% of
monthly  revenues  other than room  revenues  (including,  but not  limited  to,
telephone  charges,  movie rental fees and rental payments under any third-party
leases),  which is payable monthly. The portion of Percentage Rent that is based
on annual room  revenues  does not apply to amounts  under the  Threshold and is
designed to allow the Company to  participate  in any increases in room revenues
occurring after the  acquisition of a Hotel.  See "Business and Properties - The
Hotels"  and "The  Percentage  Leases - Amounts  Payable  Under  the  Percentage
Leases." The Base Rent, Percentage Rents and rent payments pursuant to the Fixed
Lease are hereinafter referred to collectively as "Rent."



                                       7

<PAGE>



         Following the Closing of the Offering,  the structure and relationships
of the Company, the Partnership, the Hotels and the Lessee will be as follows:

                                      ----

                           [WORD CHART APPEARS BELOW]

<TABLE>
<S><C>
                               ----------------------
                                     Holders of
                                    Common Stock
                               ----------------------

                               ----------------------     -------------------
                                Humphrey Hospitality          Mr. Humphrey
                                    Trust, Inc.                    and
                                   The "Company"               Affiliates
                               ----------------------     -------------------

                                        100%
         1%                        Equity Interest                12.79%
Limited Partnership                                       Partnership Interest
    Interest                   ----------------------     and limited partners
                                Humphrey Hospitality
                                     REIT Trust
                               The "General Partner"
                               ----------------------

                                       87.21%
                                Partnership Interest

- ------------------             ----------------------             ----------------------
    Solomons            99%     Humphrey Hospitality               Humphrey Hospitality
Beacon Inn Limited    General         Limited            Leases      Management, Inc.
   Partnership      Partnership     Partnership                     (solely owned by
 The "Subsidiary     Interest    The "Partnership"                    Mr. Humphrey)
   Partnership"                ----------------------                 The "Lessee"
- ------------------                                                ----------------------

     100%                               100%
Equity Interest                   Equity Interest

- ----------------------         ----------------------
       One                            Nineteen
      Hotel                            Hotels
- ----------------------         ----------------------
</TABLE>



                                       8

<PAGE>



                              Distribution Policy

         The  following  table sets forth the cash  distributions  declared  per
share for each of the periods indicated.

1995
First Quarter.............................................              .15
Second Quarter............................................              .15
Third Quarter.............................................              .181(1)
Fourth Quarter............................................              .19

1996
First Quarter.............................................              .19
Second Quarter............................................              .19
Third Quarter.............................................              .19
Fourth Quarter............................................              .19

1997
First Quarter.............................................              .19
Second Quarter............................................              .19
Third Quarter.............................................              .19
Fourth Quarter............................................              .2025(2)

1998
First Quarter (through February 28, 1998).................              .135(2)

- ----------------------------
(1)  Pro rata  distribution  for the period  July 21,  1995,  the closing of the
     Company's  second public  offering of Common Stock,  through  September 30,
     1995 based on a quarterly distribution of $.19 per share.
(2)  Although  presented on a quarterly  basis, the Company began making monthly
     distributions  to its Common  Shareholders  commencing  with the  Company's
     distribution declared in October 1997.

         Future  distributions  will depend on the Company's  actual  results of
operations,  Cash Available for  Distribution to  Shareholders,  cash flows from
operations, economic conditions and other factors, such as working capital, cash
requirements  to fund  investing and financing  activities  such as debt service
requirements,  including the repayment or refinancing of  indebtedness,  capital
expenditure  requirements,  including improvements to and expansions of existing
properties,  and the acquisition or development of additional hotel  properties,
as well as the distribution requirements under federal income tax provisions for
qualification  as a REIT,  which require that a REIT  distribute at least 95% of
its  annual  taxable  income.  None  of the  distributions  paid  to the  Common
Shareholders  during 1997 represented a return of capital for federal income tax
purposes.  There are no  assurances  that Cash  Available  for  Distribution  to
Shareholders  will be  sufficient  for  the  Company  to  maintain  its  current
distribution rate in the future. See "Partnership Agreement."

                                   Tax Status

         The Company elected to be taxed as a REIT under Sections 856-860 of the
Internal Revenue Code of 1986, as amended,  effective for its short taxable year
ended  December 31,  1994.  As long as the Company  qualifies  for taxation as a
REIT,  with  certain  exceptions,  the  Company  will not be  subject to federal
corporate  income  tax  on  its  taxable  income  that  is  distributed  to  its
shareholders.  A REIT is subject to a number of  organizational  and operational
requirements,  including a requirement that it currently distribute at least 95%
of its annual taxable income,  excluding net capital gains. Although the Company
does not intend to  request a ruling  from the  Internal  Revenue  Service  (the
"Service") as to its REIT status, the Company will obtain, at the closing of the
Offering,  the opinion of its legal counsel as to its REIT status, which opinion
will be based on certain assumptions and representations and will not be binding
on the Service or any court.  Even if the Company  qualifies  for  taxation as a
REIT, the Company, the Partnership or the Subsidiary  Partnership may be subject
to certain state and local taxes

                                       9

<PAGE>



on its income and  property.  In connection  with the  Company's  election to be
taxed as a REIT, the Company's Articles of Incorporation  impose restrictions on
the ownership  and transfer of shares of Common  Stock.  The Company has adopted
the calendar year as its taxable year.  Failure to qualify as a REIT will render
the Company subject to federal income tax (including any applicable  alternative
minimum tax) on its taxable income at regular  corporate rates and distributions
to the  Common  Shareholders  in any such  year  will not be  deductible  by the
Company.  See "Risk Factors - Tax Risks,"  "Federal Income Tax  Considerations -
Taxation of the Company" and  "Description  of Capital Stock -  Restrictions  on
Ownership and Transfer."

                                  The Offering

<TABLE>
<S><C>
Common Shares offered by the Company......................    1,000,000

Shares of Common Stock and Units to be outstanding
   after the Offering.....................................    5,139,073(1)

Use of Net Proceeds.......................................    To repay a portion of the outstanding borrowings
                                                              under the Credit Facility.

Symbol on The Nasdaq National Market......................    HUMP
</TABLE>

- ---------------
(1) Includes 657,373 Units that are redeemable,  at the option of the holder, on
a one-for-one  basis for shares of Common Stock at any time or, at the Company's
option, an equivalent amount of cash.

                                       10

<PAGE>



                             Summary Financial Data

         The following table sets forth audited historical financial information
for the Company and the Lessee. Such data should be read in conjunction with the
applicable  financial  statements  and the notes  thereto,  which are  contained
elsewhere in this Prospectus.

                 HUMPHREY HOSPITALITY TRUST, INC. (THE COMPANY)
                               Summary Historical
                    Revenue and Expenses and Financial Data
                     (in thousands, except per share data)

<TABLE>
<CAPTION>
                                           Period from
                                        November 29, 1994
                                          (Date of IPO)
                                             through          Year Ended        Year Ended       Year Ended
                                          December 31,       December 31,      December 31,     December 31,
                                              1994               1995              1996             1997
                                              ----               ----              ----             ----
<S><C>
Operating Data:
Revenue:
Lease revenue ......................       $      273        $    3,750       $   3,958         $    7,326
Other income........................                -                21              47                106
                                           ----------        ----------       ---------         ----------
Total revenue.......................              273             3,771           4,005              7,432
                                           ----------        ----------       ---------         ----------

Expenses:
Depreciation and amortization.......               42               680              736             1,633
Interest expense....................               97             1,011              493             1,764
Real estate and personal
  property taxes and insurance......               18               196              252               476
General and administrative..........               15               238              411               537
                                           ----------        ----------       ----------        ----------
  Total expenses....................              172             2,125            1,892             4,410
                                           ----------        ----------       ----------        ----------
Income before
  minority interest.................              101             1,646            2,113             3,022
Minority interest...................               29               396              435               465
                                           ----------        ----------       ----------        ----------
Net income applicable
  to Common Shareholders............       $       72        $    1,250       $    1,678        $    2,557
                                           ==========        ==========       ==========        ==========
Basic earnings per common share (1)        $     0.05        $     0.72       $     0.70        $     0.73
Diluted earnings per common share (1)      $     0.05        $     0.70       $     0.70        $     0.73

Other Data:
Weighted average shares:
  Basic.............................        1,321,800         1,742,533        2,410,252         3,481,700
  Diluted...........................        1,849,666         2,365,883        3,033,602         4,139,073
Funds from operations (2)...........       $      139        $    2,132       $    2,723        $    4,548
Net cash provided by operating
  activities........................       $      170        $    1,334       $    2,751        $    3,680
Net cash used in
  investing activities..............       $   (4,840)       $     (619)      $   (1,967)       $  (29,406)
Net cash provided by (used in)
  financing activities..............       $    5,223        $   (1,100)      $    6,148        $   18,829
</TABLE>


                        HUMPHREY HOSPITALITY TRUST, INC.
                     Summary Historical Balance Sheet Data
                                 (in thousands)

<TABLE>
<CAPTION>
                                                                       December 31, 1996      December 31, 1997
                                                                       -----------------      -----------------
                                                                           (Audited)              (Audited)
                                                                           ---------              ---------
<S><C>
Balance Sheet Data:
Net investment in hotel properties...........................              $21,405                 $50,476
Minority interest in Partnership.............................                3,247                   3,370
Shareholders' equity.........................................               18,145                  17,852
Total assets.................................................               30,221                  53,799
Total debt...................................................                8,185                  31,755
</TABLE>

                                       11

<PAGE>




                     HUMPHREY HOSPITALITY MANAGEMENT, INC.
                    Summary Historical Revenue and Expenses
                                 (in thousands)
<TABLE>
<CAPTION>
                                          Period from
                                       November 29, 1994         Year            Year             Year
                                         (Date of IPO)           Ended           Ended            Ended
                                     through December 31,    December 31,    December 31,     December 31,
                                             1994                1995            1996             1997
                                           (Audited)           (Audited)       (Audited)        (Audited)
                                           ---------           ---------       ---------        ---------
<S><C>
Room revenue...........................     $ 459               $ 7,499         $ 7,942         $ 15,581
Other revenue (3)......................        38                   556             637              871
                                            -----               -------         -------         --------
  Total revenue........................       497                 8,055           8,579           16,452

Hotel operating expenses...............       314                 4,167           4,590            8,716
Percentage Lease payments..............       273                 3,750           3,958            7,326
                                            -----               -------         -------         --------

Net income.............................     $ (90)              $  138          $    31         $    410
                                            =====               ======          =======         ========
</TABLE>

- -------------------
(1)   Represents basic and diluted earnings per share computed in accordance
      with Statement of Financial Accounting Standards No. 128, Earnings Per
      Share ("FAS No. 128"), adopted by the Company during 1997. Basic earnings
      per share is computed as net income available to common shareholders
      divided by the weighted average common shares outstanding and diluted
      earnings per share is computed as income before minority interest divided
      by the weighted average common shares outstanding plus the assumed
      conversion of the units held by minority interests.  See Note 6, Earnings
      Per Share of the consolidated financial statements of Humphrey Hospitality
      Trust, Inc. at page F-19 for a reconciliation of the income (numerator)
      and weighted average shares (denominator) used in the calculation of basic
      and diluted earnings per share.  The adoption of FAS No. 128 did not have
      a material effect on prior years.
(2)   Management considers Funds From Operations ("FFO") to be a market accepted
      measure of an equity REIT's cash flow, which management believes reflects
      on the value of real estate companies such as the Company, in connection
      with the evaluation of other measures of operating performances.  All
      REITs do not calculate FFO in the same manner, therefore, the Company's
      calculation may not be the same as the calculation of FFO for similar
      REITs.  Beginning with the year ended December 31, 1997, the Company
      changed the way it computes FFO.  The Company believes that its new method
      of computing FFO is more consistent with the guidelines established by
      NAREIT for calculating FFO.  FFO, as defined under the NAREIT standard,
      consists of net income, computed in accordance with generally accepted
      accounting principles ("GAAP"), excluding gains or losses from debt
      restructuring and sales of properties, plus depreciation and amortization
      and after adjustments for unconsolidated partnerships and joint ventures.
      The following table computes FFO under both the new method and the method
      formerly utilized by the Company:


                                       12

<PAGE>



      The computation of historical FFO is as follows (in thousands):

<TABLE>
<CAPTION>
                             Period from
                          November 29, 1994
                            (Date of IPO)       Year            Year           Year
                               through          Ended           Ended          Ended
                            December 31,    December 31,    December 31,   December 31,
                                1994            1995            1996           1997
                              (Audited)       (Audited)       (Audited)      (Audited)
                              ---------       ---------       ---------      ---------
<S><C>
Net income before minority
  interests                 $     101       $    1,646       $   2,113      $   3,022
Depreciation                       38              486             610          1,502
Amortization of initial
  franchise costs                   -                -               -             24
                            ---------       ----------       ---------      ---------
Funds From Operations             139            2,132           2,723          4,548
  (new method)
Amortization of loan costs          4              194             126            107
                            ---------       ----------       ---------      ---------
Funds From Operations
  (former method)           $     143       $    2,326       $   2,849      $   4,655
                            =========       ==========       =========      =========
</TABLE>

      Industry analysts generally  consider FFO to be an appropriate  measure of
      the  performance  of an equity REIT.  FFO should not be  considered  as an
      alternative to net income or other measurements under GAAP as an indicator
      of operating  performance  or to cash flows from  operating,  investing or
      financing  activities  as a measure  of  liquidity.  FFO does not  reflect
      working capital changes,  cash  expenditures  for capital  improvements or
      debt service with respect to the Hotels.
(3)   Represents marina revenue (for the Comfort  Inn-Beacon  Marina,  Solomons,
      Maryland and the Best Western  Suites-Key  Largo,  Florida  Hotels  only),
      telephone revenue, restaurant revenue and other revenue.

                                       13

<PAGE>



                                  RISK FACTORS

         In evaluating  the Company's  business,  prospective  investors  should
carefully  consider  the  following  risk  factors  in  addition  to  the  other
information contained in this Prospectus.

Conflicts of Interest

         Because  of Mr.  Humphrey's  ownership  in  and/or  positions  with the
Company,  the  Partnership,  and the Lessee,  there are  inherent  conflicts  of
interest in the  disposition  and  operation  of the Hotels.  Consequently,  the
interests  of  shareholders  may not have  been,  and in the  future may not be,
reflected fully in all decisions made or actions taken by officers and the Board
of  Directors of the  Company.  See  "Policies  and  Objectives  with Respect to
Certain Activities - Conflict of Interest Policies."

Conflicts Relating to Sales or Refinancing of Hotels

         Certain of the Limited Partners,  which are Humphrey  Affiliates,  have
unrealized gain in their interests in the Partnership.  A sale of certain of the
Hotels or refinancing  or prepayment of principal on the Remaining  Indebtedness
by the Company  may cause  adverse  tax  consequences  to certain of the Limited
Partners.  Therefore,  the  interests  of the Company and certain of the Limited
Partners could be different in connection with the disposition or refinancing of
a Hotel.  Decisions with respect to the  disposition of any Hotel or refinancing
or  prepayment  of principal  on the  Remaining  Indebtedness  will be made by a
majority of the Directors,  including a majority of the  Independent  Directors.
See "Certain Relationships and Transactions - Acquisition of Certain Hotels from
Humphrey Affiliates."

No Arm's-Length Bargaining on the Percentage Leases, the Fixed Lease, the
Development Agreement, the Services Agreement, the Hotel Purchase Agreements,
the Non-Competition Agreement and the Option Agreement

         The terms of the Percentage Leases, the Fixed Lease, the Development
Agreement, the Services Agreement, the agreements pursuant to which the
Partnership acquired certain of the Hotels, the Non-Competition Agreement and
the Option Agreement were not negotiated on an arm's-length basis.  See
"Business and Properties - The Percentage Leases,"  and "- The Fixed Lease and
"Certain Relationships and Transactions."  The Company does not own any interest
in the Lessee.  Mr. Humphrey is a Director and officer of the Company and the
sole shareholder of the Lessee.  Consequently, he has a conflict of interest
regarding the enforcement of the Leases, the Services Agreement, the
Non-Competition Agreement and the Option Agreement.  See "The Lessee."

Competing Hotels to be Acquired by Affiliates of Mr. Humphrey

         The Humphrey  Affiliates may develop or acquire new hotels,  subject to
certain limitations, which may materially affect the amount of time Mr. Humphrey
has to devote to the affairs of the Company. The Humphrey Affiliates,  including
the Lessee,  may operate  hotels that are not owned by the  Company,  subject to
certain  restrictions,  which may materially  affect the amount of time that Mr.
Humphrey or the Lessee has to devote to managing the Hotels.  See  "Policies and
Objectives with Respect to Certain Activities - Conflict of Interest Policies --
The Non-Competition Agreement and Option Agreement."

Competing Companies to be Advised by an Affiliate of the Company

         George R.  Whittemore,  a Director of the Company,  is a consultant  to
Mills Management II, Inc., which is the manager and a member of a privately-held
limited liability company that was formed to, among other things, acquire hotels
that are  substantially  similar to the Hotels.  Mr.  Whittemore  may experience
conflicts  between his obligations as a consultant to Mills  Management II, Inc.
and his duties to the Company in the event that investment  opportunities  arise
that meet both companies' investment criteria.


                                       14

<PAGE>



Risk of High Distribution Payout Percentage

         The  Company's  distribution  rate to  stockholders  was  approximately
84.43% of the Company's Cash Available for  Distribution to Shareholders for the
fiscal  year ended  December  31,  1997.  See "Price  Range of Common  Stock and
Distributions."   Should  the  Company's  Cash  Available  for  Distribution  to
Shareholders decrease, the Company may not be able to maintain its current level
of distributions.

Risks of Leverage

         Upon completion of the Offering and the application of the Net Proceeds
as  set  forth  herein,   the  Company  will  have  Remaining   Indebtedness  of
approximately $21.5 million.  All of the Remaining  Indebtedness will be secured
by one or  more  of the  Hotels.  Approximately  70.8%  ($15.2  million)  of the
Remaining  Indebtedness will be due or callable by the lender in April 1999, and
approximately  8.0% ($1.7 million) of the Remaining  Indebtedness will be due or
callable by the lender in November 1999.  Because there is no assurance that the
Company will be able to repay or refinance  its debt when due or called,  one or
more of the Hotels may be lost to foreclosure.  See "Management's Discussion and
Analysis of Financial Condition and Results of Operations  Liquidity and Capital
Resources."

         Although the Company has adopted the Debt Policy and has made covenants
to lenders and the Underwriter  limiting its level of indebtedness,  there is no
limit on the  Company's  ability  to incur debt  contained  in the  Articles  of
Incorporation or Bylaws. The Company may borrow additional amounts from the same
or other lenders in the future, or may issue corporate debt securities in public
or private  offerings.  Certain of such additional  borrowings may be secured by
the Hotels. See "Management's Discussion and Analysis of Financial Condition and
Results of  Operations - Liquidity  and Capital  Resources"  and  "Policies  and
Objectives with Respect to Certain Activities - Financing."

         There can be no  assurance  that the  Company  will be able to meet its
debt service  obligations  and, to the extent that it cannot,  the Company risks
the loss of some or all of its assets,  including  the Hotels,  to  foreclosure.
There also can be no  assurance  that the Company  will be able to adhere to its
Debt  Policy and such  policy may be changed by the Board of  Directors  without
shareholder  approval.  The aggregate purchase price paid by the Company for the
Hotels is currently  approximately $58.4 million.  After the Company has applied
the  Net  Proceeds  as  set  forth  herein,   the  Company's  total  outstanding
indebtedness will represent  approximately 36.8% of the aggregate purchase price
paid by the  Company  for the  Hotels,  thereby  giving the  Company  additional
borrowing  capacity of up to approximately  $10.6 million under the Debt Policy.
The amount of the Company's  outstanding  indebtedness could limit the Company's
ability to acquire  additional  hotels without  issuing equity  securities.  See
"Risk Factors - Growth Strategy - Constraints on Acquisitions."

Dependence on the Lessee

         In order to  generate  revenues to enable it to make  distributions  to
shareholders, the Company relies on the Lessee to make Rent payments. Reductions
in  revenues  from the Hotels or in the net  operating  income of the Lessee may
adversely  affect the ability of the Lessee to make such Rent  payments and thus
the Company's  ability to make anticipated  distributions  to its  shareholders.
Although  failure on the part of the Lessee to comply  materially with the terms
of a Lease  would  give the  Company  the right to  terminate  any or all of the
Leases,  to  repossess  the  applicable  properties  and to enforce  the payment
obligations under the Leases, the Company would then be required to find another
lessee. There can be no assurance that the Company would be able to find another
lessee or that, if another lessee were found, the Company would be able to enter
into a lease on terms as favorable as the Leases. See "Business and Properties -
The Percentage Leases" and "- The Fixed Lease."

         The Lessee has only nominal assets (other than its leasehold  interests
in the Hotels and the working  capital  necessary  to operate  the Hotels)  and,
therefore, is dependent on the operation of the Hotels to fund its Rent payments
to the Partnership under the Leases.  See "Management's  Discussion and Analysis
of Financial Condition and Results of Operations - Results of Operations."


                                       15

<PAGE>



Tax Risks

  Failure to Qualify as a REIT

         The  Company has  operated  and intends to continue to operate so as to
qualify as a REIT for federal income tax purposes.  Although the Company has not
requested,  and does not expect to request,  a ruling  from the Service  that it
qualifies  as a REIT,  the Company will receive at the Closing an opinion of its
counsel that, based on certain assumptions and representations, it so qualifies.
Investors should be aware,  however, that opinions of counsel are not binding on
the Service or any court.  The REIT  qualification  opinion only  represents the
view of  counsel to the  Company  based on  counsel's  review  and  analysis  of
existing law,  which includes no controlling  precedent.  Furthermore,  both the
validity of the opinion and the continued qualification of the Company as a REIT
will depend on the  Company's  continuing  ability to meet various  requirements
concerning,  among other things,  the ownership of its outstanding  shares,  the
nature  of its  assets,  the  sources  of its  income,  and  the  amount  of its
distributions  to its  shareholders.  See "Federal Income Tax  Considerations  -
Taxation of the Company."

         If the Company  were to fail to qualify as a REIT in any taxable  year,
the  Company  would  not  be  allowed  a  deduction  for  distributions  to  its
shareholders  in  computing  its taxable  income and would be subject to federal
income tax  (including any  applicable  alternative  minimum tax) on its taxable
income at regular corporate rates.  Unless entitled to relief under certain Code
provisions,  the Company also would be disqualified from treatment as a REIT for
the four taxable years following the year during which  qualification  was lost.
As a result,  Cash Available for  Distribution to Shareholders  would be reduced
for each of the years  involved.  Although  the Company  currently  conducts its
operations in a manner designed to qualify as a REIT, it is possible that future
economic,  market,  legal,  tax or other  considerations  may cause the Board of
Directors,  with the consent of  two-thirds of the  shareholders,  to revoke the
REIT election. See "Federal Income Tax Considerations."

  REIT Minimum Distribution Requirements

         In order to qualify as a REIT,  the Company  generally is required each
year to distribute to its  shareholders  at least 95% of its net taxable  income
(excluding any net capital gain). In addition,  the Company will be subject to a
4%  nondeductible   excise  tax  on  the  amount,   if  any,  by  which  certain
distributions paid by it with respect to any calendar year are less than the sum
of (i) 85% of its  ordinary  income for that year,  (ii) 95% of its capital gain
net income for that year,  and (iii) 100% of its  undistributed  taxable  income
from prior years. To the extent that the Company elects to retain and pay income
tax on its net capital  gain,  such  retained  amounts will be treated as having
been distributed for purposes of the 4% excise tax.

         The Company has made and will  continue  to make  distributions  to its
shareholders  to comply with the 95%  distribution  requirement and to avoid the
nondeductible  excise tax. The Company's income consists  primarily of its share
of the  income  of the  Partnership  and  the  Subsidiary  Partnership,  and the
Company's Cash Available for Distribution to Shareholders  consists primarily of
its  share  of cash  distributions  from  the  Partnership  and  the  Subsidiary
Partnership. Differences in timing between the recognition of taxable income and
the  receipt of Cash  Available  for  Distribution  to  Shareholders  due to the
seasonality  of the hotel  industry  could  require  the  Company,  through  the
Partnership,  to borrow funds on a short-term basis to meet the 95% distribution
requirement and to avoid the nondeductible excise tax. See "Risk Factors -- Risk
of  Leverage."   For  federal  income  tax  purposes,   distributions   paid  to
shareholders may consist of ordinary income, capital gains, nontaxable return of
capital,  or a combination  thereof.  The Company will provide its  shareholders
with  an  annual   statement  as  to  its   designation  of  the  taxability  of
distributions.

         Distributions  by the  Partnership  will be determined by the Company's
Board of Directors  and will be dependent on a number of factors,  including the
amount of the  Partnership's  distributable  cash, the  Partnership's  financial
condition,  any decision by the Board of Directors to reinvest funds rather than
to distribute such funds, the  Partnership's  capital  expenditures,  the annual
distribution  requirements  under the REIT provisions of the Code and such other
factors  as the Board of  Directors  deems  relevant.  See  "Federal  Income Tax
Considerations - Requirements for Qualification - Distribution Requirements."


                                       16

<PAGE>



  Failure of the Partnership or the Subsidiary Partnership to be Classified as a
  Partnership for Federal Income Tax Purposes; Impact on REIT Status

         Although the Company has not requested, and does not expect to request,
a ruling from the Service that the  Partnership  and the Subsidiary  Partnership
will be classified as partnerships for federal income tax purposes,  the Company
will  receive  at the  Closing  an  opinion  of its  counsel  stating  that  the
Partnership  and the Subsidiary  Partnership  will be classified as partnerships
and not as  corporations or  associations  taxable as  corporations  for federal
income tax  purposes.  If the Service  were to  challenge  successfully  the tax
status of the  Partnership  and the Subsidiary  Partnership as a partnership for
federal income tax purposes, the Partnership or the Subsidiary  Partnership,  as
applicable, would be taxable as a corporation. In such event, the Company likely
would  cease to  qualify as a REIT for a variety of  reasons.  Furthermore,  the
imposition  of  corporate  income  tax on  the  Partnership  or  the  Subsidiary
Partnership  would  substantially  reduce  the  amount  of  Cash  Available  for
Distribution  to  Shareholders.  See "Federal  Income Tax  Considerations  - Tax
Aspects of the Partnership and the Subsidiary Partnership."

Risks of Mr. Humphrey's Personal Bankruptcy

         Mr. Humphrey  currently  personally  guarantees,  jointly and severally
with the Company,  18.7% ($5.9  million) of the Company's  indebtedness.  In the
event of his personal  bankruptcy,  the lenders would have the right to call all
such  indebtedness  due. Because there is no assurance that the Company would be
able to repay or refinance such debt if called,  one or more of the Hotels could
be lost to foreclosure.

Risks Associated with Development

         The Company  developed  one of its Hotels and may  develop  other hotel
properties  in the future.  Risks  associated  with hotel  development  include:
abandonment of development opportunities; construction costs exceeding estimates
and possibly  making the hotel  uneconomical;  occupancy and room rates at newly
completed hotels may not be sufficient to make the hotel  profitable;  financing
may not be  available on  favorable  terms to replace a short-term  construction
loan; and  construction may not be completed on time resulting in increased debt
service  expenses  and/or a longer time before  income is produced.  Development
projects  are also  subject to risks  relating to the  inability  to obtain,  or
delays in  obtaining,  all  necessary  land-use,  building,  occupancy and other
required governmental permits and authorizations.

Inability to Operate the Properties

         In order to qualify as a REIT,  the Company  cannot operate any hotels.
As a result,  the  Company is unable to make and  implement  strategic  business
decisions with respect to its properties,  such as decisions with respect to the
choice of franchise  affiliation,  redevelopment of food and beverage operations
and other similar  decisions.  Although the Company  consults with the Lessee on
such matters, the Lessee is under no obligation to implement any recommendations
of the  Company.  Accordingly,  there can be no  assurance  that the Lessee will
operate the Hotels in a manner that is in the best interests of the Company. See
"The Lessee."

Growth Strategy

  Constraints on Acquisitions

         The  Company's  growth  strategy  includes   acquiring  existing  hotel
properties, which will be dependent on its access to cash. The Company generally
cannot retain cash from  operating  activities  because in order to qualify as a
REIT, the Company must distribute at least 95% of its annual taxable income. See
"Federal  Income  Tax   Considerations  --  Requirements  for  Qualification  --
Distribution  Requirements." In addition,  the Company's ability to borrow funds
is limited by covenants made to lenders and its Debt Policy. Because the Company
cannot retain  earnings,  to the extent that  covenants  made to lenders and its
Debt Policy limit its ability to incur  additional  indebtedness,  the Company's
ability to  continue  to make  acquisitions  may depend on its ability to obtain
additional

                                       17

<PAGE>



equity  financings.  See "Growth  Strategy - Acquisition  Strategy." There is no
assurance that such financing will be available.

  Competition for Acquisitions

         There will be competition for investment opportunities in upper-economy
and mid-scale hotels from entities organized for purposes  substantially similar
to the Company's objectives,  as well as other purchasers of hotels. The Company
will be competing  for such  investment  opportunities  with  entities that have
substantially greater financial resources than the Company,  including access to
capital  or better  relationships  with  franchisors,  sellers or  lenders.  The
Company's competitors may generally be able to accept more risk than the Company
can  manage  prudently  and may be able to borrow  the funds  needed to  acquire
hotels.  Competition  may  generally  reduce the number of  suitable  investment
opportunities  offered to the  Company  and  increase  the  bargaining  power of
property owners seeking to sell. See "Business and Properties - Competition."

   Acquisition Risks

         The  Company  intends  to  pursue   acquisitions  of  additional  hotel
properties.  Acquisitions  entail risks that investments will fail to perform in
accordance  with  expectations  and that  estimates of the cost of  improvements
necessary to market and acquire  properties  will prove  inaccurate,  as well as
general  investment  risks associated with any new real estate  investment.  The
fact that the Company must  distribute  95% of its annual net taxable  income in
order to  maintain  its  qualification  as a REIT may limit the  ability  of the
Company to rely upon  rental  income  from the Leases or  subsequently  acquired
properties to finance acquisitions.  As a result, if debt or equity financing is
not available on  acceptable  terms,  further  acquisition  activities  might be
curtailed or Cash Available for Distribution to Shareholders  might be adversely
affected. See "Growth Strategy - Acquisition Strategy."

Limited Number of Hotels

         The  Company  currently  owns only twenty  Hotels,  twelve of which are
operated  as Comfort  Inn  hotels,  three of which are  operated  as Holiday Inn
Express hotels,  one of which is operated as a Best Western hotel,  one of which
is  operated  as a Best  Western  Suites  hotel,  one of which is  operated as a
Comfort  Suites  hotel,  one of which is operated as a Days Inn hotel and one of
which is  operated as a Rodeway Inn hotel.  Significant  adverse  changes in the
operations  of any Hotel could have a material  adverse  effect on the  Lessee's
ability to make Rent payments and, accordingly, on the Company's ability to make
expected distributions to its shareholders. See "Business and Properties."

Emphasis on Comfort Inn Hotels

         The Company's  acquisition and development  strategies emphasize hotels
with  franchise  affiliations  similar to those of the  Hotels.  The  Company is
subject to risks inherent in  concentrating  investments in any franchise brand,
in particular  the Comfort Inn brand,  which could have an adverse effect on the
Company's lease revenues and Cash Available for  Distribution  to  Shareholders.
These risks  include,  among others,  the risk of a reduction in hotel  revenues
following any adverse  publicity related to the Comfort Inn brand. See "Business
and  Properties - Comfort Inn and Comfort  Suites Hotels and Rodeway Inn Hotels"
and "- Franchise Licenses."

Dilution

         Purchasers of the Common Shares sold in the Offering will experience
immediate and substantial dilution of $4.52 or 43.1% of the Offering Price in
the net tangible book value per Common Share.  See "Dilution."

Cross-Collateralized Debt

         Approximately $3.9 million of the Remaining  Indebtedness is secured by
liens  on  the  Comfort  Inn-   Morgantown,   West   Virginia  and  the  Rodeway
Inn-Wytheville,  Virginia  Hotels  and  the  notes  related  to  such  debt  are
cross-collateralized  and cross-defaulted so that the Company will be subject to
a risk of loss to foreclosure of

                                       18

<PAGE>



one or both of such Hotels upon a default on either of such notes. Approximately
$15.2 million of the Remaining Indebtedness,  consisting of borrowings under the
Credit Facility, is secured by and  cross-collateralized and cross- defaulted on
17  Hotels.  Therefore,  the  Company  will  be  subject  to a risk  of  loss to
foreclosure of all 17 Hotels upon an event of default under the Credit Facility.
The remainder of the Remaining  Indebtedness is secured by a lien on the Comfort
Inn-Dublin, Virginia Hotel.

No Assurance of Return on Property Investments

         The  Company's  Investment  Policy will be applied to a hotel  property
prior to its acquisition or development by the Company, and therefore, there can
be no  assurance  that  increases in  insurance  rates,  real estate or personal
property tax rates or FFE Reserves,  which are based on room revenues,  will not
decrease the Company's annual return on its investments in any hotel property to
a  level  below  that  set  out in the  Investment  Policy.  See  "Business  and
Properties - the Percentage Leases - Maintenance and Modifications."

Effect of Market Interest Rates on Price of the Common Stock

         One of the factors that may  influence the price of the Common Stock in
public  trading  markets  will be the  annual  yield from  distributions  by the
Company  on  the  Common  Stock  as  compared  to  yields  on  other   financial
instruments.  Thus, an increase in market  interest  rates will result in higher
yields on other financial  instruments,  which could adversely affect the market
price of the Common Stock.

Reliance on Board of Directors and Management

         Common  Shareholders  have  no  right  or  power  to  take  part in the
management  of the  Company  except  through the  exercise  of voting  rights on
certain specified matters and the annual election of Directors. See "Description
of Capital Stock - Common Stock" and "Certain  Provisions of Virginia Law and of
the Company's  Articles of Incorporation  and Bylaws." The Board of Directors is
responsible  for managing the Company.  The Company relies upon the services and
expertise of its Directors  for strategic  business  direction.  An  Acquisition
Committee,  consisting  of three  Directors,  including  Mr.  Humphrey,  reviews
potential  hotel  acquisitions  and  developments,  visits proposed hotel sites,
reviews  the terms of  proposed  leases  for  proposed  hotel  acquisitions  and
development,  and makes  recommendations  to the full  Board of  Directors  with
respect to proposed hotel acquisitions. See "Management."

         In addition, there may be conflicting demands on Mr. Humphrey caused by
his overlapping management of the Company and Humphrey Associates, Inc.
("Humphrey Associates"), a Maryland corporation that is wholly-owned by Mr.
Humphrey.  Humphrey Associates is one of the Limited Partners.  Because Humphrey
Associates owns and operates properties other than the Hotels, and Mr. Humphrey
serves as President of the Company and Humphrey Associates, Mr. Humphrey may
experience a conflict in allocating his time between such entities.  See
"Policies and Objectives with Respect to Certain Activities - Conflict of
Interest Policies."

Limitation on Liability of Officers and Directors

         The Articles of Incorporation of the Company contain a provision which,
subject to certain exceptions, eliminates the liability of a Director or officer
to the Company or its  shareholders  for monetary damages for any breach of duty
as a Director or officer.  This  provision  does not eliminate such liability to
the extent  that it is proved that the  Director  or officer  engaged in willful
misconduct  or a knowing  violation  of criminal  law or of any federal or state
securities law. See "Management - Exculpation and Indemnification."

Limitation on Acquisition and Change in Control

  Ownership Limitation

         In order for the Company to maintain its  qualification  as a REIT, not
more than 50% in value of its outstanding  shares of capital stock may be owned,
directly or indirectly, by five or fewer individuals (as defined

                                       19

<PAGE>



in the Code to include  certain  entities)  during the last half of any  taxable
year. Furthermore, if the Company owns, actually or constructively,  10% or more
of the  ownership  interests in the Lessee,  the Rents  received from the Lessee
will not qualify as rents from real property, which would result in loss of REIT
status  for the  Company.  For the  purpose of  preserving  the  Company's  REIT
qualification,  the  Articles  of  Incorporation  generally  prohibit  direct or
indirect  ownership  of more than 9.9% of the  number of  outstanding  shares of
Common Stock or 9.9% of the number of outstanding  shares of preferred  stock of
any class or series by any person (the  "Ownership  Limitation").  The Ownership
Limitation could have the effect of discouraging a takeover or other transaction
in which  holders of some,  or a majority,  of the shares of Common  Stock might
receive a premium  for their  shares of Common  Stock  over the then  prevailing
market price or which such holders  might  believe to be otherwise in their best
interests.  See  "Description  of Capital Stock - Restrictions  on Ownership and
Transfer"  and  "Federal   Income  Tax   Considerations   -   Requirements   for
Qualification."

  Authority to Issue Preferred Stock

         The Articles of Incorporation authorize the Board of Directors to issue
up to 10,000,000  shares of preferred stock and to establish the preferences and
rights of any shares of  preferred  stock  issued.  Although  the Company has no
current  intention  to issue any series of  preferred  stock in the  foreseeable
future,  the issuance of any series of preferred  stock could have the effect of
delaying or  preventing  a change in control of the Company  even if a change in
control were in the interests of the Common  Shareholders.  See  "Description of
Capital Stock - Preferred Stock."

  Virginia Anti-Takeover Statutes

         As a Virginia corporation, the Company is subject to various provisions
of the Virginia Stock  Corporation  Act, which impose certain  restrictions  and
require certain  procedures with respect to certain takeover offers and business
combinations,  including,  but not  limited  to,  combinations  with  interested
holders and share repurchases from certain holders.  See "Certain  Provisions of
Virginia Law and the Company's  Articles of Incorporation  and Bylaws - Business
Combinations" and "- Control Share Acquisitions."

Ability of Board of Directors to Change Certain Policies

         The major  policies of the Company,  including its  Investment  Policy,
Debt Policy and other policies with respect to acquisitions,  financing, growth,
operations,  debt and  distributions,  are determined by its Board of Directors.
The Board of Directors  may amend or revise,  and has, in the past,  amended and
revised, these and other policies from time to time without a vote of the Common
Shareholders.  The effect of any such changes may be positive or negative. Under
the Company's Bylaws,  the Company cannot acquire any property,  sell any of the
Hotels, prepay or refinance the Remaining Indebtedness, or decrease the expected
distributions  to shareholders  (assuming the Company has sufficient  revenues),
without the approval of a majority of the Directors, including a majority of the
Independent Directors.  The Company cannot change these provisions of its Bylaws
without the approval of either 80% of the entire Board of Directors, including a
majority  of the  Independent  Directors,  or the holders of  two-thirds  of the
outstanding  shares of Common  Stock.  The Company  cannot  change its policy of
seeking to maintain  its  qualification  as a REIT  without the  approval of the
holders of two-thirds of the outstanding  shares of Common Stock.  See "Policies
and Objectives with Respect to Certain  Activities"  and "Certain  Provisions of
Virginia Law and of the Company's Articles of Incorporation and Bylaws."

Hotel Industry Risks

  Operating Risks

         The  Hotels  are  subject to all  operating  risks  common to the hotel
industry. The hotel industry has experienced volatility in the past, as have the
Hotels, and there can be no assurance that such volatility will not occur in the
future. These risks include, among other things,  competition from other hotels,
over-building  in the hotel industry that could adversely affect hotel revenues,
increases in operating costs due to inflation and other factors, which increases
may not be offset by increased room rates, dependence on business and commercial

                                       20

<PAGE>



travelers and tourism,  strikes and other labor disturbances of hotel employees,
increases  in energy costs and other  expenses of travel and adverse  effects of
general and local economic  conditions.  These factors could reduce  revenues of
the Hotels and adversely affect the Lessee's ability to make Rent payments,  and
therefore,   the  Company's  ability  to  make  expected  distributions  to  its
shareholders.

  Competition for Guests

         The hotel industry is highly competitive.  The Hotels will compete with
other existing and new hotels in their geographic markets. Many of the Company's
competitors have  substantially  greater marketing and financial  resources than
the Company and the Lessee. See "Business and Properties - Competition."

  Investment Concentration in Single Industry

         The Company's current growth strategy is to acquire and develop hotels.
The Company will not seek to invest in assets  outside the hotel  industry,  and
will therefore be subject to the risks created by concentrating  its investments
in a single industry.  Therefore,  the adverse effect on Rent and Cash Available
for Distribution to Shareholders resulting from a downturn in the hotel industry
will be more  pronounced  than if the Company had  diversified  its  investments
outside of the hotel industry.

  Seasonality of Hotel Business and the Hotels

         The hotel industry is seasonal in nature. Generally, hotel revenues for
hotels operating in the geographic areas in which the Hotels operate are greater
in the second and third  quarters  than in the first and  fourth  quarters.  The
Hotels' operations historically reflect this trend. See "Management's Discussion
and Analysis of Financial  Condition and Results of Operations - Seasonality  of
Hotel Business and the Hotels."

  Risks of Operating Hotels under Franchise Licenses

         The  continuation  of the franchise  licenses  applicable to the Hotels
(the "Franchise Licenses") is subject to specified operating standards and other
terms and conditions.  Choice Hotels International,  Inc. ("Choice Hotels"), the
franchisor  of Comfort  Inns,  Comfort  Suites and Rodeway  Inns;  Best  Western
International,  Inc. ("Best Western");  Days Inns of America,  Inc. ("Days Inn")
and Holiday Hospitality Corporation ("Holiday  Hospitality"),  the franchisor of
Holiday Inn Express,  periodically  inspect their licensed properties to confirm
adherence to their  operating  standards.  The failure of the Partnership or the
Lessee to maintain  such  standards  respecting  the Hotels or to adhere to such
other  terms and  conditions  could  result in the loss or  cancellation  of the
applicable  Franchise License.  It is possible that a franchisor could condition
the   continuation  of  a  Franchise   License  on  the  completion  of  capital
improvements  that the  Board  of  Directors  determines  are too  expensive  or
otherwise not economically  feasible in light of general economic  conditions or
the operating  results or prospects of the affected  Hotel.  In that event,  the
Board of  Directors  may elect to allow  the  Franchise  License  to lapse or be
terminated.  Under the Franchise License with Choice Hotels,  the franchisor may
terminate the  Franchise  License  without  cause for the Comfort  Inn-Dahlgren,
Virginia on April 1, 1999. Under the Franchise  Licenses with Best Western,  the
franchisee  and  franchisor  each has the  option to  terminate  each  Franchise
License  every  year.  There  can be no  assurance  that a  franchisor  will not
exercise a termination  right or renew a Franchise  License at the expiration of
the current terms. If a Franchise License is terminated, the Partnership and the
Lessee may seek to obtain a suitable  replacement  franchise,  or to operate the
Hotel  without a franchise  affiliation.  The loss of a Franchise  License could
have a material  adverse effect upon the  operations or the underlying  value of
the related Hotel because of the loss of associated name recognition,  marketing
support and centralized reservation systems provided by the franchisor. Although
the Leases require the Lessee to maintain the Franchise Licenses for each Hotel,
the  Lessee's  loss of a Franchise  License for one or more of the Hotels  could
have a material  adverse effect on the  Partnership's  revenues under the Leases
and the Company's Cash Available for Distribution to Shareholders. See "Business
and Properties - Franchise Licenses."


                                       21

<PAGE>



  Operating Costs and Capital Expenditures; Hotel Renovation

         Hotels generally have an ongoing need for renovations and other capital
improvements,  particularly in older structures,  including periodic replacement
of  furniture,  fixtures  and  equipment.  Under  the terms of the  Leases,  the
Partnership is obligated to pay the cost of (i)  expenditures for items that are
classified as capital items under generally accepted  accounting  principles and
which  are  necessary  for  the  continued  operation  of the  Hotels  and  (ii)
replacement or refurbishment of furniture, fixtures and equipment in the Hotels,
to the extent such costs do not exceed the allowance for such costs  provided by
the  Partnership  under each  Lease.  If these  expenses  exceed  the  Company's
estimate, the additional cost could have an adverse effect on Cash Available for
Distribution to Shareholders. In addition, the Company may acquire hotels in the
future  that  require  significant  renovation.  Renovation  of hotels  involves
certain risks, including the possibility of environmental problems, construction
cost overruns and delays,  uncertainties as to market demand or deterioration in
market  demand  after   commencement   of  renovation,   and  the  emergence  of
unanticipated  competition  from hotels.  See "Business and the Properties - The
Percentage Leases" and - "The Fixed Lease."

Real Estate Investment Risks

  General Risks of Investing in Real Estate

         The Hotels are subject to varying degrees of risk generally incident to
the  ownership  of real  property.  The  underlying  value of the Hotels and the
Company's  income and  ability to make  distributions  to its  shareholders  are
dependent  upon the  ability  of the  Lessee to  operate  the Hotels in a manner
sufficient to maintain or increase  revenues in excess of operating  expenses to
enable  the  Lessee to make  Rent  payments.  Hotel  revenues  may be  adversely
affected by adverse changes in national economic conditions,  adverse changes in
local market  conditions due to changes in general or local economic  conditions
and  neighborhood  characteristics,  competition  from other hotels,  changes in
interest rates and in the  availability,  cost and terms of mortgage funds,  the
impact of  present  or future  environmental  legislation  and  compliance  with
environmental laws, the ongoing need for capital  improvements  (particularly in
older  structures),  changes  in real  estate  tax  rates  and  other  operating
expenses,  adverse  changes in  governmental  rules and fiscal  policies,  civil
unrest,  acts  of God,  including  earthquakes,  hurricanes  and  other  natural
disasters (which may result in uninsured  losses),  acts of war, adverse changes
in zoning  laws,  and other  factors that are beyond the control of the Company.
See "Business and Properties."

  Illiquidity of Real Estate

         Real estate  investments  are relatively  illiquid.  The ability of the
Company to vary its  portfolio  in  response  to changes in  economic  and other
conditions will be limited. No assurance can be given that the fair market value
of any of the Hotels will not decrease in the future.

  Uninsured and Underinsured Losses

         Each Lease requires that comprehensive  insurance be maintained on each
of the Hotels,  including  liability and fire and extended coverage,  in amounts
sufficient to permit the replacement of the Hotels in the event of a total loss,
subject to  applicable  deductibles.  Management  believes  that such  specified
coverage  is of the type and  amount  customarily  obtained  by owners of hotels
similar to the Hotels. Leases for hotels acquired or developed by the Company in
the future may contain similar provisions.  However,  there are certain types of
losses,  generally of a catastrophic  nature,  such as  earthquakes,  floods and
hurricanes,  that may be uninsurable or not economically  insurable.  Inflation,
changes in building codes and ordinances, environmental considerations and other
factors also might make it  infeasible  to use  insurance  proceeds to replace a
Hotel if it is damaged or  destroyed.  Under such  circumstances,  the insurance
proceeds  received by the Company  might not be adequate to restore its economic
position with respect to the affected Hotel.  See "Business and Properties - The
Percentage Leases" and - "The Fixed Lease."


                                       22

<PAGE>



  Property Taxes

         Each Hotel is subject to real and personal property taxes. The real and
personal  property  taxes on hotel  properties in which the Company  invests may
increase  or decrease as property  tax rates  change and as the  properties  are
assessed or reassessed by taxing  authorities.  If property taxes increase,  the
Company's  ability to make expected  distributions to its shareholders  could be
adversely affected.

  Environmental Matters

         Operating  costs and the value of the  Hotels  may be  affected  by the
obligation to pay for the cost of complying  with existing  environmental  laws,
ordinances and  regulations,  as well as the cost of future  legislation.  Under
various  federal,   state,  and  local   environmental   laws,   ordinances  and
regulations,  a current or previous  owner or operator of real  property  may be
liable for the costs of removal or remediation of hazardous or toxic  substances
on, under or in such property.  Such laws often impose liability  whether or not
the owner or operator  knew of, or was  responsible  for,  the  presence of such
hazardous or toxic substances.  Therefore, an environmental liability could have
a material adverse effect on the underlying  value of the Hotels,  the Company's
income  and  Cash  Available  for   Distribution   to   Shareholders.   Phase  I
environmental  assessments  were  obtained  on all of the Hotels  prior to their
acquisition or development by the Company.  The purpose of Phase I environmental
assessments is to identify  potential  environmental  contamination that is made
apparent  from  historical  reviews of the  Hotels,  reviews  of certain  public
records, preliminary investigations of the sites and surrounding properties, and
screening  for the  presence  of  hazardous  substances,  toxic  substances  and
underground storage tanks. The Phase I environmental assessment reports have not
revealed any environmental  contamination that the Company believes would have a
material adverse effect on the Company's business, assets, results of operations
or liquidity, nor is the Company aware of any such liability.  Nevertheless,  it
is possible that these reports do not reveal all  environmental  liabilities  or
that  there are  material  environmental  liabilities  of which the  Company  is
unaware.  Because the Comfort  Inn-Beacon  Marina  Solomons,  Maryland  Hotel is
located on a tributary of the  Chesapeake  Bay, the Company's  ability to expand
any facilities at this Hotel will be limited by state and federal  environmental
regulations. See "Business and Properties - Environmental Matters."

  Compliance with Americans with Disabilities Act
  and other Changes in Governmental Rules and Regulations

         Under the  Americans  with  Disabilities  Act of 1990 (the "ADA"),  all
public  accommodations are required to meet certain federal requirements related
to access and use by  disabled  persons.  While the  Company  believes  that the
Hotels are substantially in compliance with these requirements,  a determination
that the Company is not in compliance with the ADA could result in imposition of
fines or an award of damages  to  private  litigants.  In  addition,  changes in
governmental rules and regulations or enforcement policies affecting the use and
operation  of the  Hotels,  including  changes  to  building  codes and fire and
life-safety  codes,  may occur. If the Company were required to make substantial
modifications  at the  Hotels  to  comply  with  the  ADA or  other  changes  in
governmental  rules and  regulations,  the  Company's  ability to make  expected
distributions to its shareholders could be adversely affected.

                                  THE COMPANY

         The Company is a self-administered  REIT that, through the Partnership,
owns interests in twenty  existing  limited-service  Hotels with an aggregate of
1,312 rooms and an average age of  approximately  nine years as of December  31,
1997. The Hotels include  twelve Hotels  operated as Comfort Inns,  three Hotels
operated as Holiday Inn Express  hotels,  one Hotel  operated as a Best Western,
one Hotel  operated as a Best Western  Suites,  one Hotel  operated as a Comfort
Suites,  one Hotel  operated  as a Days Inn and one Hotel  operated as a Rodeway
Inn.  The Hotels are located in nine states in the eastern  United  States.  The
Company is a  corporation  that was  incorporated  under the laws of Virginia on
August 23, 1994.

         The Partnership will use the Net Proceeds to repay  approximately  $9.5
million of outstanding  debt on the Credit  Facility,  which is secured by 17 of
the Hotels. Upon the application of the Net Proceeds, the Company will

                                       23

<PAGE>



have the Remaining Indebtedness  (approximately $21.5 million) outstanding,  all
of which debt shall be secured by one or more of the Hotels.

         In order to qualify  as a REIT,  the  Company  cannot  operate  hotels.
Therefore,  the Hotels are leased to and operated by the Lessee.  The Percentage
Leases,   which  relate  to  each  Hotel  with  the  exception  of  the  Comfort
Suites-Dover,  Delaware Hotel,  are designed to allow the Company to participate
in growth in  revenues  of the  Hotels by  providing  that  percentages  of such
revenues  are paid by the Lessee as Rent.  The  Comfort  Suites-Dover,  Delaware
Hotel is leased pursuant to a Fixed Lease.  Mr. Humphrey is the sole shareholder
of the Lessee.

         The Company's executive offices are located at 12301 Old Columbia Pike,
Silver Spring, Maryland 20904 and its telephone number is (301) 680-4343.

                                GROWTH STRATEGY

         The  Company  seeks to enhance  shareholder  value by  increasing  Cash
Available for  Distribution to Shareholders  by acquiring  additional  operating
hotels and developing hotels that meet the Company's  investment criteria and by
participating in increased revenues from the Hotels through the Percentage Rents
provided under the  Percentage  Leases.  Therefore,  the Company has developed a
growth  strategy  that  management of the Company  believes  will  capitalize on
attractive acquisition and development opportunities.

Acquisition Strategy

         The Company intends to acquire equity interests in additional operating
hotels that meet its investment  criteria as described  below.  The Company will
place  particular  emphasis  on limited  service  hotels with  strong,  national
franchise  affiliations in the upper economy and mid-scale market  segments,  or
hotels with potential to obtain such franchises. In particular, the Company will
consider  acquiring  limited  service hotels such as Best Western,  Best Western
Suites,  Comfort Inn,  Comfort  Suites,  Days Inn,  Hampton Inn,  Fairfield Inn,
Holiday Inn Express and Rodeway Inn hotels, limited service extended-stay hotels
such as Hampton Inn and Suites,  Homewood  Suites and  Residence  Inn hotels and
full  service  hotels such as Holiday  Inns.  Under the  Company's  Bylaws,  any
transaction to acquire any additional  properties must be approved by a majority
of the Directors, including a majority of the Independent Directors.

         The  Company  believes  that there are  existing  hotels  that meet its
investment  criteria  because  of the  adverse  impact of high  leverage  on the
profitability  and operations of many hotels,  and the  over-building  of hotels
from  1980  through  1991.  The  Company  also  believes  that  the  management,
development and construction  experience of Mr. Humphrey will enable the Company
to  identify  underperforming  hotels  that  would  benefit  substantially  from
renovation,  implementation of quality management and, in some instances,  a new
Franchise  License.  The Company has an option to acquire any hotel  acquired or
developed  by  Mr.  Humphrey  or his  Affiliates  within  12  months  after  the
acquisition or opening of such hotel.  See "Policies and Objectives with Respect
to Certain  Activities  - Conflict  of Interest  Policies - The  Non-Competition
Agreement and Option Agreement."

  Investment Criteria and Financing

         The  Company  considers  investments  in  operating  hotels,  primarily
limited service hotels, that meet one or more of the following criteria:

         o     nationally  franchised  hotels in locations with  relatively high
               demand for rooms,  relatively low supply of competing  hotels and
               significant barriers to entry into the hotel business,  such as a
               scarcity of suitable hotel sites or zoning restrictions;

         o     poorly managed hotels, which could benefit from new management,
               new marketing strategy and/or association with a national
               franchisor;

         o     hotels in a deteriorated physical condition, which could benefit
               significantly from renovations; and

                                       24

<PAGE>




         o     hotels in attractive  locations  that the Company  believes could
               benefit  significantly  by  changing  franchises  to a brand  the
               Company believes is superior.

         Under the Investment Policy, the Company will only acquire those hotels
for  which it  reasonably  believes  that it will  receive  annual  Rent (net of
insurance paid by the Company,  real estate and personal  property taxes and the
FFE Reserves of 4% of room  revenues) in an amount  greater than or equal to 12%
of the total purchase price to be paid by the Company for such hotels. Under the
Bylaws,  the  approval  of a majority  of the Board of  Directors,  including  a
majority of the  Independent  Directors,  is required for the Company to acquire
any property.  Such hotel investments may be financed, in whole or in part, with
undistributed  cash,  subsequent  issuances  of shares of Common  Stock or other
securities  or  borrowings.  The Company's  Debt Policy limits its  consolidated
indebtedness  to less than 55% of the aggregate  purchase price of the hotels in
which it has invested.  The aggregate purchase price paid by the Company for the
Hotels is  approximately  $58.4  million.  After the Company has applied the Net
Proceeds  (approximately  $9.5 million) as set forth herein, the Company's total
outstanding  indebtedness  will represent  approximately  36.8% of the aggregate
amount paid by the Company for the Hotels. To the extent that the Company's Debt
Policy or covenants it has made to lenders limit its ability to incur additional
indebtedness,  the success of the  Company's  acquisition  strategy  will likely
depend on its ability to access  additional  capital through issuances of equity
securities.  See "Risk  Factors - Risks of Leverage"  and "-- Growth  Strategy,"
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations - Liquidity and Capital  Resources,"  "Policies and  Objectives  with
Respect to Certain Activities - Investment Policies" and "- Financing."

Development Strategy

         The Company  intends to grow through the  development  of new hotels as
well as from the acquisition of existing hotels.  The Company intends to develop
limited-service  hotels in secondary and tertiary markets,  typically with under
150 rooms,  that are similar to the  Company's  present  hotels.  The Company is
interested  in sites  that  offer the  potential  to  attract  a diverse  mix of
potential market segments.

         The  Company's  development  site  selection  criteria  is  expected to
include some or all of the following characteristics:

         o        Relatively low land costs, particularly as compared with major
                  metropolitan areas.

         o        Sites that exist on or near major highways.

         o        Areas that have strong industrial bases with the potential for
                  future growth.

         o        Communities with state or federal installations, colleges or
                  universities.

         o        Areas that currently have an aging hotel presence.

         These  criteria  describe  the basic  characteristics  that the Company
looks for prior to committing to the development of a new hotel.  Sites that are
selected may have some or all of the market  characteristics as described above,
as well as characteristics that are not specifically described herein. It is not
anticipated  that all sites  selected  by the  Company  will  possess all of the
characteristics described herein.

         Because  a  development  project  has no prior  revenues  on which  the
Company's Investment Policy can be tested, the Company intends to invest only in
developments where it reasonably believes it will receive Rent payments that are
consistent with the Investment Policy.

Internal Growth Strategy

         The Percentage  Leases are designed to allow the Company to participate
in  growth  in room  revenues  at the  Hotels  because  it  mitigates  the risks
associated  with the initial  startup of a hotel such as low occupancy  rates or
low room  rates.  The Company  intends to use  Percentage  Leases  substantially
similar  to those  applicable  to the  Hotels  with  respect  to any  additional
existing hotels it may acquire because the Company believes that there are

                                       25

<PAGE>



fewer startup risks  associated with acquiring an existing  operating hotel than
with hotel developments.  Under each Percentage Lease, the Partnership  receives
Percentage  Rents.  The Percentage Rent for each Hotel is comprised of (i) a set
percentage  of  quarterly  and  semi-annual  room  revenues,  which  is  payable
quarterly and semi-annually,  respectively, (ii) a set percentage of annual room
revenues in excess of the Threshold,  which is payable annually, and (iii) 8% of
monthly  revenues  other than room  revenues  (including,  but not  limited  to,
telephone  charges,  movie rental fees and rental payments under any third party
leases),  which is payable monthly. The portion of Percentage Rent that is based
on annual room  revenues  does not apply to amounts  under the  Threshold and is
designed to allow the Company to  participate  in any future  increases  in room
revenues.  See  "Business  and  Properties  - The Hotels" and "- The  Percentage
Leases - Amounts Payable Under the Percentage Leases."

                                       26

<PAGE>



                                USE OF PROCEEDS

         The Net Proceeds (after deducting  underwriting  discounts and offering
expenses of approximately  $210,000) will be approximately $9.5 million based on
the  Offering  Price  ($11  million  if  the  over-allotment   option  is  fully
exercised).  The  Company  will  contribute  all  of  the  Net  Proceeds  to the
Partnership  and after  such  contribution  will own an 87.21%  interest  in the
Partnership  (87.57%  if the  over-allotment  option  is fully  exercised).  The
Partnership  will use the Net Proceeds of the Offering to repay certain  amounts
under the Credit  Facility,  which amounts have been borrowed over the past year
principally to purchase certain of the Hotels.  See "Prospectus  Summary--Recent
Developments--Acquisitions."

         The following  describes  the amounts  under the Credit  Facility to be
repaid with the Net Proceeds:

<TABLE>
<CAPTION>
                                                           Amount        Interest Rate          Maturity Date
                                                           ------        -------------          -------------
<S><C>
         Amounts Payable to Mercantile
           under the Credit Facility...............      $9,500,000       8.75%(1)              April 10, 1999
</TABLE>

- ----------------------
(1)   The  interest  rate is equal to the prime rate as  published in the "Money
      Rates" section of The Wall Street Journal (8.5% as of March 20, 1998) plus
      .25%.

          After  the  application  of the  Net  Proceeds,  the  Company's  total
outstanding  indebtedness  will represent  approximately  36.8% of the aggregate
purchase price of the Hotels,  thereby giving the Company  additional  borrowing
capacity pursuant to the Debt Policy of up to approximately $10.6 million, which
will be available for future acquisitions or development.

          To the extent that the Underwriter's over-allotment option to purchase
up to 150,000 Common Shares is exercised in full, the Company expects to use the
additional net proceeds to repay $1.5 million under the Credit Facility.

                                       27

<PAGE>



                 PRICE RANGE OF COMMON STOCK AND DISTRIBUTIONS

          The Common Stock currently  trades on The Nasdaq National Market under
the symbol "HUMP." The following table sets forth for the indicated  periods the
high and low bid prices, and the cash distributions  declared, per share for the
Common  Stock.  Prior to October 30, 1996,  the Common Stock traded  through the
facilities of The Nasdaq SmallCap Market. Beginning October 30, 1996, the Common
Stock began trading on The Nasdaq National Market.

<TABLE>
<CAPTION>
                                                              Price Range
                                                           ----------------            Cash Distributions
                                                           High         Low            Declared Per Share
                                                           ----         ---            ------------------
<S><C>
      1995
      First Quarter.................................        $7.75       $6.25                  $.15
      Second Quarter................................        $7.75       $7.50                  $.15
      Third Quarter ................................        $8.75       $7.50                  $.181(1)
      Fourth Quarter................................        $8.375      $7.75                  $.19

      1996
      First Quarter.................................        $9.125      $8.00                  $.19
      Second Quarter................................        $9.375      $8.4375                $.19
      Third Quarter.................................        $9.25       $8.25                  $.19
      Fourth Quarter ...............................        $8.25       $8.25                  $.19

      1997
      First Quarter.................................       $10.50       $8.00                  $.19
      Second Quarter................................       $11.125      $8.75                  $.19
      Third Quarter.................................       $11.875      $10.50                 $.19(2)
      Fourth Quarter................................       $13.00       $10.4375               $.2025(2)

      1998
      First Quarter (through March 20, 1998)........       $12.375      $11.00                 $.135(3)
</TABLE>

- ------------------
(1)   Pro rata  distribution  for the period July 21,  1995,  the closing of the
      Company's  second public offering of Common Stock,  through  September 30,
      1995 based on a quarterly distribution of $.19 per share.
(2)   Although  presented on a quarterly basis, the Company began making monthly
      distributions  to its Common  Shareholders  commencing  with the Company's
      distribution declared in October 1997.
(3)   Based on monthly distributions for January and February of .0675 per share
      per month and not including any portion of any potential March
      distribution.

         On April 17, 1998,  the last  reported bid price of the Common Stock on
The Nasdaq National Market was $10.00 per share,  the Company had  approximately
110 shareholders of record, and there were approximately 1,097 beneficial owners
of the Common Stock.

         Although the declaration of  distributions  is within the discretion of
the Board of Directors and depends on the Company's results of operations,  Cash
Available for  Distribution  to  Shareholders,  the  financial  condition of the
Company, tax considerations (including those related to REITs) and other factors
considered important by the Board of Directors,  the Company's policy is to make
regular monthly distributions to its shareholders. The Company's ability to make
distributions  will depend on the receipt of distributions from the Partnership.
The Company has caused and intends to cause the Partnership to distribute to its
partners   substantially   all  of  its  Cash  Available  for   Distribution  to
Shareholders. The Company's distributions to holders of Common Stock represented
approximately  84.43%  of the  Company's  Cash  Available  for  Distribution  to
Shareholders  in the fiscal year ended  December  31,  1997.  The  Partnership's
primary  source of revenue is Rent payments from the Lessee under the Leases for
the Hotels.  The Company  must rely on the  operation  of the Hotels to generate
sufficient cash flow from the operation

                                       28

<PAGE>



of the Hotels to permit the Lessee to meet its Rent obligations under the
Leases.  The Lessee has nominal assets and its obligations under the Leases are
unsecured.  See "The Lessee."

         Under the federal income tax provisions  affecting  REITs,  the Company
must  distribute  at least 95% of its  annual  taxable  income in order to avoid
taxation as a regular  corporation.  Moreover,  the Company must  distribute  at
least 85% of its  ordinary  income and 95% of its capital  gain net income (plus
any  undistributed  income from the prior year) to avoid  certain  excise  taxes
applicable to REITs. Under certain circumstances, the Company may be required to
make  distributions in excess of Cash Available for Distribution to Shareholders
in order to meet such  distribution  requirements.  In such  event,  the Company
would seek to borrow the amount of the  deficiency  or sell assets to obtain the
cash necessary to make  distributions to retain its qualification as a REIT. The
Company  expects  that  a  portion  of  its  future   distributions   to  Common
Shareholders may constitute a return of capital.  A return of capital  generally
is not  subject  to  federal  income  tax  under  current  law.  There can be no
assurance  that the  portion of the  distributions  estimated  to be a return of
capital based on pro forma results is indicative of the actual return of capital
for any future period.

                                 CAPITALIZATION

         The following table sets forth the  capitalization of the Company as of
December 31, 1997, as adjusted to give effect to the Offering and the use of the
Net Proceeds as described under "Use of Proceeds."

<TABLE>
<CAPTION>
                                                                                             December 31, 1997
                                                                                           -----------------------
                                                                                           Actual      As Adjusted
                                                                                           ------      -----------
                                                                                              (In thousands)
<S><C>
Short-term debt...............................................                             $   822        $   822
Long-term debt................................................                              31,755         22,267
Minority interest.............................................                               3,370          3,928
Shareholders' Equity:
 Preferred Stock, $.01 par value,
   10,000,000 shares authorized,
   no shares issued and outstanding ..........................                                   -              -
 Common Stock, $.01 par value,
   25,000,000 shares authorized, 3,481,700 shares
   issued and outstanding(1) and 4,481,700, as adjusted(1)....                                  35             45
 Additional paid-in capital...................................                              18,042         26,962
 Distributions in excess of net earnings......................                                (225)          (225)
                                                                                           -------        -------
Total shareholders' equity....................................                              17,852         26,782
                                                                                           -------        -------

Total capitalization..........................................                             $53,799        $53,799
                                                                                           =======        =======
</TABLE>

- ---------------------
(1)   Excludes 657,373 shares of Common Stock issuable upon redemption of Units.

                                       29

<PAGE>



                                    DILUTION

         The Offering Price per share to the public of the Common Shares offered
hereby  exceeds the pro forma net tangible  book value per share of Common Stock
or Unit after the  Offering.  Therefore,  the  holders of Units will  realize an
immediate  increase in the net tangible book value of their Units of $.85, while
purchasers  of Common  Shares in the  Offering  will  realize an  immediate  and
substantial dilution of $4.52 or 43.1% of the Offering Price in the net tangible
book  value of their  shares.  Pro forma net  tangible  book  value per share is
determined by  subtracting  total  liabilities  from total  tangible  assets and
dividing  the  remainder  by the number of shares of Common Stock and Units that
will be outstanding  after the Offering.  The following  table  illustrates  the
dilution to purchasers  of Common  Shares in the Offering,  based on the assumed
Offering Price.

<TABLE>
<S><C>
Offering Price per Common Share(1).......................................................           $10.50

Pro forma net tangible book value per Unit
  (which may be redeemed for Common Stock on
  a one-for-one basis in certain circumstances)
  as of December 31, 1997, prior to the Offering,
  applicable to the minority interest in the
  Partnership(2).......................................................          $  5.13

Reduction in minority interest prior to the
  Offering(3)..........................................................            (1.00)

Increase in net tangible book value per share
  attributable to payments by purchasers of
  shares in the Offering(4)............................................             1.85

Pro forma net tangible book value per share or Unit
  after the Offering.....................................................................           $ 5.98
                                                                                                    ------

Dilution per share to purchasers of Common Shares........................................           $ 4.52
                                                                                                    ======
</TABLE>

- ---------------------
(1)   Before  deducting  underwriting  discounts  and  estimated  expenses  of
      the Offering.
(2)   Represents  the  minority  interest  at  December  31,  1997,  before  the
      Offering, divided by the Units outstanding (657,373 Units).
(3)   Represents  the  percentage  reduction in minority Unit holders'  interest
      from 15.88%  prior to the  Offering to 12.79%  after the  Offering or 3.1%
      times  shareholders'  equity at December  31, 1997 ($17.9  million),  plus
      minority interest ($3.4 million) divided by the Units outstanding (657,373
      Units).
(4)   Net proceeds of the Offering (approximately $9.5 million) divided by
      5,139,073 shares of Common Stock and Units.


                                       30

<PAGE>



                         SELECTED FINANCIAL INFORMATION

         The  following  tables set forth (i)  audited  historical  revenue  and
expenses and  financial  data for the Company and the Lessee for the period from
November  29, 1994 (date of IPO)  through  December 31, 1994 and for each of the
years in the three year period ended  December 31, 1997,  (ii) audited  selected
historical  balance sheet data for the Company as of December 31, 1996 and 1997,
and (iii)  selected  combined  historical  operating and financial  data for the
Combined Selling Partnerships-Initial Hotels (the "Initial Hotels") purchased by
the Company in connection with the Company's IPO for the year ended December 31,
1993 and the  eleven  month  period  ended  November  29,  1994,  and pro  forma
operating and financial  data for the year ended December 31, 1994. The selected
historical  balance  sheet data of the Company as of December 31, 1996 and 1997,
the selected  historical  operating  and  financial  data of the Company and the
Lessee for the period from  November 29, 1994 through  December 31, 1994 and for
each of the years in the three year period  ended  December  31,  1997,  and the
selected combined historical operating and financial data for the Initial Hotels
for the year ended December 31, 1993 and the period from January 1, 1994 through
November 29, 1994 have been derived from the historical  financial statements of
the  Company,  the Lessee and the  Initial  Hotels  audited by Reznick  Fedder &
Silverman, independent public accountants.

         The  following  selected  financial   information  should  be  read  in
conjunction with  "Management's  Discussion and Analysis of Financial  Condition
and  Results of  Operations"  and the  financial  statements  and notes  thereto
included elsewhere in this Prospectus.

                                       31

<PAGE>



                 HUMPHREY HOSPITALITY TRUST, INC. (THE COMPANY)
                              Selected Historical
                    Revenue and Expenses and Financial Data
                     (in thousands, except per share data)


<TABLE>
<CAPTION>
                                                      Period from
                                                   November 29, 1994
                                                     (Date of IPO)        Year             Year            Year
                                                        through           Ended            Ended           Ended
                                                      December 31,    December 31,     December 31,    December 31,
                                                         1994             1995             1996            1997
                                                       (Audited)        (Audited)        (Audited)       (Audited)
                                                       ---------        ---------        ---------       ---------
<S><C>
Operating Data:
Revenue:
Lease revenue ..............................              $273           $ 3,750          $ 3,958         $  7,326
Other income................................                 -                21               47              106
                                                          ----           -------          -------         --------
Total revenue...............................               273             3,771            4,005            7,432
                                                          ----           -------          -------         --------

Expenses:
Depreciation and amortization...............                42               680              736            1,633
Interest expense............................                97             1,011              493            1,764
Real estate and personal
  property taxes and insurance..............                18               196              252              476
General and administrative..................                15               238              411              537
                                                          ----           -------          -------         --------
  Total expenses............................               172             2,125            1,892            4,410
                                                          ----           -------          -------         --------
Income before
  minority interest.........................               101             1,646            2,113            3,022
Minority interest...........................                29               396              435              465
                                                          ----           -------          -------         --------
Net income applicable
  to Common Shareholders....................              $ 72           $ 1,250          $ 1,678         $  2,557
                                                          ====           =======          =======         ========
Basic earnings per common share (1).........              $.05              $.72             $.70             $.73
Diluted earnings per common share (1).......              $.05              $.70             $.70             $.73

Other Data:
Weighted average shares:
  Basic.....................................         1,321,800         1,742,533        2,410,252        3,481,700
  Diluted...................................         1,849,666         2,365,883        3,033,602        4,139,073
Funds from operations (2)...................           $   139           $ 2,132          $ 2,723         $  4,548
Net cash provided by operating
  activities................................           $   170           $ 1,334          $ 2,751         $  3,680
Net cash used in
  investing activities......................           $(4,840)          $  (619)         $(1,967)        $(29,406)
Net cash provided by (used in)
  financing activities......................           $ 5,223           $(1,100)         $ 6,148         $ 18,829
</TABLE>


                                       32

<PAGE>



                        HUMPHREY HOSPITALITY TRUST, INC.
                     Selected Historical Balance Sheet Data
                                 (in thousands)
<TABLE>
<CAPTION>
                                                                       December 31, 1996      December 31, 1997
                                                                       -----------------      -----------------
                                                                           (Audited)              (Audited)
                                                                           ---------              ---------
<S><C>
Balance Sheet Data:
Net investment in hotel properties...........................              $21,405                 $50,476
Minority interest in Partnership.............................                3,247                   3,370
Shareholders' equity.........................................               18,145                  17,852
Total assets.................................................               30,221                  53,799
Total debt...................................................                8,185                  31,755
</TABLE>






                     HUMPHREY HOSPITALITY MANAGEMENT, INC.
                    Selected Historical Revenue and Expenses
                                 (in thousands)

<TABLE>
<CAPTION>
                                                    Period from
                                                 November 29, 1994       Year              Year            Year
                                                   (Date of IPO)         Ended            Ended           Ended
                                               through December 31,  December 31,     December 31,    December 31,
                                                       1994              1995              1996            1997
                                                     (Audited)         (Audited)        (Audited)       (Audited)
                                                     ---------         ---------        ---------       ---------
<S><C>
Room revenue....................................      $ 459            $ 7,499          $ 7,942         $15,581
Other revenue (3)...............................         38                556              637             871
                                                      -----            -------          -------         -------
  Total revenue.................................        497              8,055            8,579          16,452

Hotel operating expenses........................        314              4,167            4,590           8,716
Percentage Lease payments.......................        273              3,750            3,958           7,326
                                                      -----            -------          -------         -------

Net income (loss)...............................      $ (90)           $   138          $    31         $   410
                                                      =====            =======          =======         =======
</TABLE>

                                       33

<PAGE>



                 COMBINED SELLING PARTNERSHIPS - INITIAL HOTELS
           Selected Combined Historical Operating and Financial Data
                                 (In thousands)

<TABLE>
<CAPTION>
                                               Year Ended December 31,
                                            ----------------------------
                                                      Historical                      Pro Forma
                                             1993                1994(4)               1994(4)
                                            ------               -------               -------
<S><C>
Statement of Operations Data:
Room revenue.............................   $ 6,627              $6,583                $7,042
Other revenue ...........................       704                 715                   752
                                            -------              ------                ------

Total revenue............................     7,331               7,298                 7,794

Hotel operating expenses ................     4,603               4,513                 4,827
                                            -------              ------                ------

Operating income before interest,
depreciation, and amortization...........     2,728               2,785                 2,967

Interest.................................     1,272               1,062                 1,159

Depreciation and amortization............       776                 690                   732
                                            -------              ------                ------

Net income...............................   $   680              $1,033                $1,076
                                            =======              ======                ======

Other Data
  Net cash provided by
    operating activities.................   $ 1,503              $1,698                $1,896

  Net cash used in
    investing activities.................   $   (40)             $ (373)               $ (373)

  Net cash used in
    financing activities.................   $(1,275)             $ (985)               $ (985)
</TABLE>

- -----------------------
(1)   Represents basic and diluted earnings per share computed in accordance
      with FAS No. 128, adopted by the Company during 1997.  Basic earnings per
      share is computed as net income available to common shareholders divided
      by the weighted average common shares outstanding and diluted earnings per
      share is computed as income before minority interest divided by the
      weighted average common shares outstanding plus the assumed conversion of
      the Units held by minority interests.  See Note 6, Earnings Per Share of
      the consolidated financial statements of Humphrey Hospitality Trust, Inc.
      at page F-19 for a reconciliation of the income (numerator) and weighted
      average shares (denominator) used in the calculation of basic and diluted
      earnings per share.  The adoption of FAS No. 128 did not have a material
      effect on prior years.
(2)   Management considers FFO to be a market accepted measure of an equity
      REIT's cash flow, which management believes reflects on the value of real
      estate companies such as the Company, in connection with the evaluation of
      other measures of operating performances.  All REITs do not calculate FFO
      in the same manner, therefore, the Company's calculation may not be the
      same as the calculation of FFO for similar REITs.  Beginning with the year
      ended December 31, 1997, the Company changed the way it computes FFO. The
      Company believes that its new method of computing FFO is more consistent
      with the guidelines established by NAREIT for calculating FFO.  FFO, as
      defined under the NAREIT standard, consists of net income, computed in
      accordance with generally accepted accounting principles, excluding gains
      or losses from debt restructuring and sales of properties, plus
      depreciation and amortization and after adjustments for unconsolidated
      partnerships and joint ventures.

                                       34

<PAGE>



      The following  table computes FFO under both the new method and the method
formerly utilized by the Company (in thousands):

<TABLE>
<CAPTION>
                                                  Period from
                                               November 29, 1994
                                                 (Date of IPO)        Year             Year              Year
                                                    through           Ended            Ended             Ended
                                                  December 31,    December 31,     December 31,      December 31,
                                                     1994             1995             1996              1997
                                                   (Audited)        (Audited)        (Audited)         (Audited)
                                                   ---------        ---------        ---------         ---------
<S><C>
Net income before minority interests.........        $101            $1,646           $2,113            $3,022
Depreciation.................................          38               486              610             1,502
Amortization of initial franchise costs......           -                 -                -                24
                                                     ----            ------           ------            ------
Funds From Operations (new method)...........         139             2,132            2,723             4,548
Amortization of loan costs...................           4               194              126               107
Funds From Operations (former method)........        $143            $2,326           $2,849            $4,655
</TABLE>

      Industry analysts generally  consider FFO to be an appropriate  measure of
      the  performance  of an equity REIT.  FFO should not be  considered  as an
      alternative  to net income or other measures under GAAP as an indicator of
      operating  performance  or to cash  flows  from  operating,  investing  or
      financing  activities  as a measure  of  liquidity.  FFO does not  reflect
      working capital changes,  cash  expenditures  for capital  improvements or
      debt service with respect to the Hotels.
(3)   Represents marina revenue (for the Comfort  Inn-Beacon  Marina,  Solomons,
      Maryland and the Best Western  Suites-Key  Largo,  Florida  Hotels  only),
      telephone revenue, restaurant revenue and other revenue.
(4)   The historical 1994 operating data of the Combined Selling  Partnerships -
      Initial  Hotels is for the period  January 1, 1994  through  November  29,
      1994.  The  pro  forma  1994  operating  data  for  the  Combined  Selling
      Partnerships - Initial Hotels represents the historical  operating data of
      the Initial  Hotels for the period  January 1, 1994  through  November 29,
      1994 and the Lessee for the period November 29, 1994 through  December 31,
      1994.

                                       35

<PAGE>



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

Overview

         The Company  currently  owns,  through the General  Partner,  an 84.12%
interest in the  Partnership.  After the Closing,  the Company will own, through
the General Partner, an 87.21% partnership interest in the Partnership. In order
for the Company to qualify as a REIT,  neither  the Company nor the  Partnership
may operate hotels.  Therefore, the Partnership leases the Hotels to the Lessee.
The Company's principal source of revenue is derived from payments by the Lessee
under the Leases. The principal  determinants of Percentage Rent are the Hotels'
room revenue,  and to a lesser extent,  other revenue.  The Lessee's  ability to
make payments to the Partnership under the Leases is dependent on the operations
of the Hotels.

Results of Operations

The following is a discussion of the results of operations for the Company,  the
Lessee and the Hotels.

Comparison of year ended December 31, 1997 to year ended December 31, 1996

The Company

         The Company's total revenues for the twelve month period ended December
31, 1997 consisted substantially of Percentage Lease revenue recognized pursuant
to the Percentage  Leases, as well as Fixed Lease revenue related to the Comfort
Suites-Dover,   Delaware  Hotel.   The  Company's   revenue  was   approximately
$7,432,000,  an increase of 85.6% compared to revenue of $4,005,000 for the year
ended December 31, 1996. Net income for the period was approximately $2,557,000,
an increase of 52.4%  compared to 1996 net income of  approximately  $1,678,000.
The increase in both revenue and net income is  attributable  to the acquisition
of ten hotels and the completion of the Comfort  Suites-Dover,  Delaware  Hotel.
Interest expense increased as a result of increased  borrowings under the Credit
Facility.  These  funds were  utilized  to acquire  and  develop the above noted
Hotels in 1997. General and  administrative  expenses increased as the result of
fees incurred from auditing the financial performance of the Hotels acquired and
from the land leases associated with the purchase of the Comfort Inn-Gettysburg,
Pennsylvania and the Best Western-Harlan, Kentucky Hotels.

The Lessee

         The Lessee's revenues  increased by $7,874,000,  or 92%, to $16,452,000
for the year ended  December 31, 1997,  as compared to $8,579,000 of revenue for
the year ended 1996.  The  Lessee's  net income for the year ended  December 31,
1997  increased  approximately  $379,000 to  $410,000  compared to net income of
approximately  $31,000 for the year ended December 31, 1996.  Average  occupancy
for the Hotels  remained at 70% for the year ended December 31, 1997,  unchanged
from the year ended  December  31,  1996.  The average  daily rate at the Hotels
increased  to $56.21 for the year ended  December  31,  1997 or 12%  compared to
$50.27 for the same period in 1996.  The increases in revenue and net income are
the result of the addition of eleven new Hotels to the  portfolio  in 1997.  The
increase  in average  daily  rate  resulted  from the  addition  of the  Comfort
Suites-Dover,  Delaware  Hotel and the Best Western  Suites-Key  Largo,  Florida
Hotel during 1997.  These Hotels generated a greater average daily rate than the
remainder of the Hotels.

Comparison of year ended December 31, 1996 to year ended December 31, 1995

The Company

         The Company's total revenues for the twelve month period ended December
31, 1996 substantially consisted of Percentage Lease revenue recognized pursuant
to the Percentage Leases. The Company's revenue was approximately $4,005,000, up
6.2% as compared to revenue of  $3,771,000  for the period  ended  December  31,
1995. Net income for the period was approximately $1,678,000, improving 34.2% as
compared to net income of $1,250,000 for the period ended December 31, 1995. The
improvement in revenue is attributed to the addition of

                                       36

<PAGE>



the Days  Inn-Farmville,  Virginia Hotel, which  substantially  strengthened the
Company's  market  position for the Hotels located in Farmville,  Virginia.  The
improvement in net income is attributed to the additional  revenue from the Days
Inn-Farmville,  Virginia Hotel and the refinancing  and/or retirement of Company
debt  on  the  Hotels  located  in  Solomons,   Maryland;   Dahlgren,  Virginia;
Elizabethton,  Tennessee;  Princeton,  West Virginia and Farmville,  Virginia in
connection with the acquisition of the Credit Facility.

The Lessee

         The  Lessee's  net income for the period  ended  December  31, 1996 was
approximately   $31,000.   The  Lessee's  revenues  increased  by  approximately
$524,000,  or 6.5%, to $8,579,000 for the twelve months ended December 31, 1996,
as compared to $8,055,000 of revenue for the same period of 1995.  Occupancy for
the Hotels  decreased  from 71.6% for the year ended  1995,  to 70% for the year
ended 1996.  The  decrease in  occupancy is  attributed  to  decreased  business
activity near the Hotels located in Dublin, Virginia and Elizabethton, Tennessee
and to record  snowfall in the first  quarter of 1996.  In 1995,  the  Company's
Hotels in Dublin,  Virginia and Elizabethton,  Tennessee  received business from
nearby  industrial   construction   projects.  The  construction  projects  were
substantially completed during 1995. The Days Inn-Farmville,  Virginia Hotel has
an  annual  occupancy  below  the  average  for the  Company;  accordingly,  its
inclusion for 1996's occupancy lowers the average  occupancy for all the Hotels.
The  average  daily  rate at the Hotels  increased  to $50.27 for the year ended
December 31, 1996,  or 3.6%,  as compared to $48.53 for the same period of 1995.
Revenue per available room ("REVPAR")  increased to $35.17 for 1996, from $34.74
for  the  same  period  in  1995.   Lessee  operating   expenses   increased  by
approximately  $424,000, or 10.2%, for the twelve months ended December 31, 1996
as  compared  to  operating  expenses  for the same  period  in 1995.  Operating
expenses  increased  in 1996  due to the  consolidation  of the  Lessee  and the
Operator,  and the  addition  of  management  personnel,  which  were  hired  to
accommodate anticipated additional hotel acquisitions.

Liquidity and Capital Resources

         The Company's  principal source of cash to meet its cash  requirements,
including distributions to shareholders,  is its share of the Partnership's cash
flow. The  Partnership's  principal source of revenue is Rent payments  received
from the Lessee.  The Lessee's  obligations under the Leases are unsecured.  The
Lessee's ability to make Rent payments,  and the Company's liquidity,  including
its ability to make  distributions to Common  Shareholders,  is dependent on the
Lessee's  ability to generate  sufficient  cash flow from the  operation  of the
Hotels.

         The hotel business is seasonal, with hotel revenue generally greater in
the second and third  quarters than in the first and fourth  quarters,  with the
exception  of the Best  Western  Suites-Key  Largo,  Florida.  The Best  Western
Suites-Key  Largo Hotel is busiest in the first and fourth quarters of the year.
To the  extent  that cash flow from  operating  activities  is  insufficient  to
provide all of the estimated  monthly  distributions  (particularly in the first
quarter),  the Company anticipates that it will be able to fund any such deficit
from future  working  capital.  As of December 31, 1997,  the Company's cash and
current accounts receivable balances exceed the current obligations by $1,239.

         The Company's FFO was  $4,548,000 in the year ended  December 31, 1997,
which is an increase of $1,825,000, or 67%, over FFO in the comparable period in
1996, which was $2,723,000. Most of the improvements in FFO can be attributed to
the completion and opening of the Comfort  Suites-Dover,  Delaware Hotel and the
acquisition of ten Hotels between  February 1997 and September 1997. The Company
considers  FFO to be a  market-accepted  measure of an equity  REIT's cash flow,
which the Company  believes  reflects on the value of real estate companies such
as the Company in connection  with the evaluation of other measures of operating
performances.  Beginning  with the year ended  December  31,  1997,  the Company
changed the way it computes  FFO.  The Company  believes  that its new method of
computing FFO is more consistent with the guidelines established by the National
Association of Real Estate  Investment  Trusts  ("NAREIT") for calculating  FFO.
FFO, as defined under the NAREIT standard,  consists of net income,  computed in
accordance  with GAAP,  excluding  gains or losses from debt  restructuring  and
sales of properties,  plus  depreciation  and amortization of real estate assets
and after adjustments for  unconsolidated  partnerships and joint ventures.  For
the periods presented,  depreciation and amortization and minority interest were
the only non-cash adjustments. FFO should not be considered as an alternative to
net  income  or other  measurements  under  GAAP as an  indicator  of  operating
performance or to cash

                                       37

<PAGE>



flows  from  operating,  investing  or  financing  activities  as a  measure  of
liquidity.  FFO does not reflect working capital changes,  cash expenditures for
capital  improvements or debt service with respect to the hotel properties.  FFO
may not be  comparable  to similarly  titled  measures of operating  performance
disclosed by other REITs.

The computation of historical FFO is as follows (in thousands):

<TABLE>
<CAPTION>
                                                            Historical Twelve                 Historical Twelve
                                                           Month Period Ended                Month Period Ended
                                                            December 31, 1996                 December 31, 1997
                                                            -----------------                 -----------------
<S><C>
Net income before minority interests.....................      $    2,113                        $    3,022
Depreciation.............................................             610                             1,502
Amortization of initial franchise costs..................               -                                24
                                                               ----------                        ----------
Funds From Operations (new method).......................           2,723                             4,548
Amortization of loan costs...............................             126                               107
                                                               ----------                        ----------
Funds From Operations (former method)....................      $    2,849                        $    4,655
                                                               ==========                        ==========
</TABLE>

         The aggregate  annual  principal  payments and payments to bond sinking
funds for the three  years  following  December  31, 1997 are  approximately  as
follows:

                           1998       $   195,000
                           1999       $25,661,000
                           2000       $   225,000

Long-term debt as of December 31, 1997 of approximately  $31.7 million consisted
of:

         Approximately $25.5 million from the Credit Facility,  which is secured
         by and  cross-collateralized  and cross-defaulted on the Hotels located
         in Solomons, Maryland;  Farmville,  Virginia (2 Hotels);  Elizabethton,
         Tennessee;   Dahlgren,  Virginia;   Princeton,  West  Virginia;  Dover,
         Delaware;  Culpeper,   Virginia;  New  Castle,  Pennsylvania;   Harlan,
         Kentucky;  Danville,  Kentucky;  Murphy, North Carolina;  Chambersburg,
         Pennsylvania;  Allentown,  Pennsylvania;  Gettysburg,  Pennsylvania  (2
         Hotels)  and Key  Largo,  Florida.  The  interest  rate  on the  Credit
         Facility is variable at 25 basis points above the prime rate, presently
         at a rate of 8.75% per annum.

         Approximately  $3.9  million,  secured  by first  deeds of trust on the
         Hotels located in Wytheville,  Virginia, and Morgantown, West Virginia.
         Interest  accrues at the rate  necessary  to remarket  bonds at a price
         equal to 100% of the outstanding  principal balance.  The interest rate
         is  approximately  half of the prime rate, which is adjusted weekly and
         is not to  exceed  15% and  11.3636%  for  Wytheville  and  Morgantown,
         respectively. At December 31, 1997, the interest rate was approximately
         4.15% for both.  In addition,  letter of credit fees,  trustee fees and
         financing fees increased the effective rate on the bonds.

         Approximately  $2.3  million,  secured  by a first deed of trust on the
         Comfort Inn-Dublin, Virginia. The outstanding balance bears interest at
         a rate  equal to 7.75% per annum  with  additional  underwriters'  fees
         increasing the interest rate to 8%. The loan matures in November 2005.

         Upon  completion  of the  Offering  and  the  application  of  the  Net
Proceeds,  the  Company  will  have  Remaining  Indebtedness  in  the  aggregate
principal  amount  of  approximately  $21.5  million  outstanding.  All  of  the
Remaining Indebtedness is secured by one or more Hotels.

         Effective  April 3, 1997,  the Company's  Board of Directors  adopted a
resolution increasing the Company's limit on consolidated  indebtedness from 50%
to 55% of the aggregate  purchase  price of the Hotels in which it has invested.
The aggregate  purchase  price paid by the Company for the Hotels as of December
31, 1997 is approximately  $58.4 million. As of December 31, 1997, the Company's
total outstanding  indebtedness represents  approximately 54.8% of the aggregate
amount paid by the Company for the Hotels.


                                       38

<PAGE>



         The Board of Directors has adopted the Investment Policy, which governs
all of the Company's investments in hotel properties,  including the acquisition
of existing  hotels and the  development  of hotels until such time as the Board
amends such policy.  Under the Investment  Policy, the Company will only acquire
an  operating  hotel for which it expects to receive,  based on prior  operating
history,  annual rental income in an amount  greater than or equal to 12% of the
total  purchase  price paid by the Company for such hotel,  net of (i) insurance
premiums  paid by the  Company,  (ii) the FFE Reserves of 4% of room revenue and
(iii) real estate and personal property taxes. Under the Bylaws, the approval of
a majority of the Board of  Directors,  including a majority of the  Independent
Directors, is required for the Company to acquire any property. In addition, the
Investment  Policy will be applied to a hotel property prior to its  acquisition
or development by the Company,  and therefore,  there can be no assurances  that
increases in insurance rates,  real estate or personal property tax rates or FFE
Reserves,  which are based on room  revenues,  will not decrease  the  Company's
annual return on its investments in any hotel property to a level below that set
out in the  Investment  Policy.  Because  a  development  project  has no  prior
revenues on which the  Company's  Investment  Policy can be tested,  the Company
intends to invest  only in  developments  where it  reasonably  believes it will
receive  an  annual  return  on its  investment  that  is  consistent  with  the
Investment Policy.

         Pursuant to the Leases,  the  Partnership is required to make available
to the Lessee 4% of room revenue per quarter, on a cumulative basis, for capital
improvements and periodic  replacement or  refurbishment of furniture,  fixtures
and  equipment at each of the Hotels.  Although the Company  believes that 4% of
room  revenue is  generally  an  appropriate  capital  reserve to  maintain  the
condition  and  viability of its Hotels,  the Company will  increase its capital
reserves  set-aside  from  4% to 6% of  room  revenue  upon  completion  of  the
Offering.  The  additional  2% of room  revenue  will be held in the  Additional
Reserve  Fund that will be deployed  at the Hotels  primarily  to enhance  their
competitive  position.  To ensure that the Company  receives  additional  annual
income  that is at least  equal to 12% of the  amount of funds  invested  by the
Company from the Additional Reserve Fund, the Company and the Lessee have agreed
to amend the Leases for the Hotels  that  receive  capital  from the  Additional
Reserve Fund to provide that each such Hotel will  increase its annual Base Rent
payment by 7% per annum of the  capital  received  from the  Additional  Reserve
Fund.  The Company  expects that it will receive  additional  amounts  under the
terms of the  Percentage  Leases  equal to at least 5% per  annum of the  amount
invested from the Additional Reserve Fund through its participation in increased
room revenue resulting from such additional investments.  The Company intends to
cause the  Partnership  to spend amounts in excess of the  obligated  amounts if
necessary to comply with the reasonable  requirements  of any Franchise  License
and  otherwise to the extent that the Company deems such  expenditures  to be in
the best interests of the Company. The Partnership is obligated to fund the cost
of certain capital improvements to the operations and any furniture, fixture and
equipment  requirements in excess of the above.  See "Business and Properties --
The Percentage Leases" and " -- The Fixed Lease."

         The  Company  has  elected  to be taxed as a REIT  under  Sections  856
through 860 of the Code, commencing with its initial taxable year ended December
31, 1994,  and, as such, the Company  generally is not subject to federal income
tax on its net  income.  REITs are  subject  to a number of  organizational  and
operational  requirements.  See "Risk Factors - Tax Risks." For example, a REIT,
and therefore the Company,  is required to  distribute  to its  shareholders  at
least 95% of its  annual  taxable  income.  The  Company  intends  to make those
distributions  from  operating  cash flows.  The Company  intends to retain as a
reserve such amounts as it considers  necessary for the  acquisition,  expansion
and renovation of hotel  properties  consistent with continuing to distribute to
its shareholders amounts sufficient to maintain the Company's qualification as a
REIT.

         The  Company  expects  to meet its  short-term  liquidity  requirements
generally  through net cash provided by operations  and existing cash  balances.
The Company  believes that its net cash provided by operations  will be adequate
to fund both operating  requirements and payments of dividends by the Company in
accordance with REIT requirements.

         The Company expects to meet its long-term liquidity requirements,  such
as scheduled  debt  maturities  and  property  acquisitions,  through  long-term
secured and unsecured  borrowings,  the issuance of additional equity securities
of the Company,  or, in connection with  acquisitions of hotel  properties,  the
issuance of Units.


                                       39

<PAGE>



Inflation

         Operators of hotels in general possess the ability to adjust room rates
quickly.  However,  competitive  pressures  have limited and may, in the future,
limit the Lessee's ability to raise room rates in the face of inflation.

Seasonality of Hotel Business and the Hotels

         The hotel industry is seasonal in nature. Generally, hotel revenues for
hotels operating in the geographic areas in which the Hotels operate are greater
in the second and third quarters than in the first and fourth quarters, with the
exception of the Best Western Suites-Key Largo, Florida, which is busiest in the
first and fourth  quarters  of the year.  The  Hotels'  operations  historically
reflect  this trend.  Although  the hotel  business  is seasonal in nature,  the
Company   believes  that  it  generally  will  be  able  to  make  its  expected
distributions by using  undistributed cash from the second and third quarters to
fund any shortfall in cash flow from operating activities from the Hotels in the
first and fourth quarters.

Year 2000

         In response to the Year 2000 issue,  the Company  modified its existing
information  systems  in order to make  them Year 2000  compliant.  The  Company
believes that it has made all necessary  modifications  to its existing  systems
and does not expect that additional  costs associated with Year 2000 compliance,
if any,  will be material to the  Company's  results of  operations or financial
position.

                            BUSINESS AND PROPERTIES

Comfort Inn and Comfort Suites Hotels and Rodeway Inn Hotels

         Twelve of the Hotels operate as Comfort Inn hotels,  one Hotel operates
as a Comfort Suites hotel and one Hotel  operates as a Rodeway Inn hotel.  Since
the  inception of the Comfort Inn brand in 1981,  the number of hotels  licensed
under that  brand has grown to  approximately  1,500  inns,  hotels,  and suites
worldwide.  Comfort  Inn,  Comfort  Suites  and  Rodeway  Inns  are  part of the
worldwide  Choice Hotels System of over 3,200 Sleep Inns,  Comfort Inn,  Comfort
Suites,  Mainstay,  Quality,  Clarion, Econo Lodge, Rodeway and Friendship Inns,
hotels, suites and resorts.

Best Western Hotels and Best Western Suites

         One of the  Hotels  operates  as a Best  Western  hotel  and one of the
Hotels operates as a Best Western Suites hotel.  Best Western was established in
1946 as a reservation  referral  system by hoteliers and has developed  into the
world's  largest  hotel chain.  As of December 31, 1997,  Best Western had 3,614
properties  worldwide,  with hotels  located in 68  countries  and 2,150  member
properties located in North America.

Days Inn Hotels

         One of the  Hotels  operates  as a Days  Inn  hotel.  Days Inn has been
operating  for more than 20 years and  presently has more than 150,000 rooms and
1,600  properties  worldwide.  Days Inn is part of HFS  Incorporated's  blend of
hotel brands which includes Ramada, Howard Johnson, Super 8, Park Inns, Villager
and Travelodge.

Holiday Inn Express Hotels

         Three of the Hotels  operate as Holiday Inn Express  hotels.  Since the
inception  of the  Holiday  Inn  Express  brand in 1990,  the  number  of hotels
licensed  under that brand has grown to over 650 hotels  worldwide.  Holiday Inn
Express is part of the worldwide  Holiday Inn system of over 2,500 Holiday Inns,
Holiday Inn Garden Court, Holiday Inn Crowne Plaza, Holiday Inn Express, Holiday
Inn Select,  Holiday Inn Sunspree and Resort  Crowne  Plaza  Hotels,  Suites and
Resorts.


                                       40

<PAGE>



The Hotels

         Set forth  below is certain  information  regarding  the Hotels for the
twelve months ended December 31, 1997 (or such shorter period  commencing on the
date of acquisition, if applicable).

<TABLE>
<CAPTION>
                                 Year     Number of    Room       Other        Lease     Average
HOTELS                          Opened      Rooms     Revenue   Revenue(1)    Payment   Occupancy     ADR      REVPAR
                                ------      -----     -------   ----------    -------   ---------     ---      ------
<S><C>
Comfort Inn:
 Chambersburg, Pennsylvania(2) . 1993        65   $   529,983    $ 10,470  $  228,806      68.0%     $55.24     $37.57
 Culpeper, Virginia(3).......... 1986        49       643,124      15,401     254,646      83.8%      50.71      42.48
 Dahlgren, Virginia............. 1989        59       879,714      27,406     388,044      82.5%      49.53      40.85
 Dublin, Virginia............... 1986       100     1,418,609      39,257     689,691      73.4%      52.95      38.87
 Elizabethton, Tennessee........ 1987        58       549,938      16,709     219,273      57.8%      44.94      25.98
 Farmville, Virginia............ 1985        51       736,511      18,570     347,681      79.5%      49.80      39.57
 Gettysburg, Pennsylvania(5).... 1990        81       995,498      15,625     424,239      74.1%      74.37      55.11
 Morgantown, West Virginia...... 1986        80     1,280,380      68,673     644,049      79.6%      55.12      43.85
 Murphy, North Carolina(6)...... 1989        56       585,372      13,006     219,165      73.7%      56.10      41.32
 New Castle, Pennsylvania(7).... 1987        79       926,194      21,902     381,810      71.9%      56.40      40.57
 Princeton, West Virginia....... 1985        51       745,468      16,872     411,982      80.0%      50.06      40.05
 Beacon Marina,
   Solomons, Maryland........... 1986        60     1,129,361     299,947     851,070      79.3%      65.07      51.57

Comfort Suites
 Dover, Delaware(4)............. 1997        64       945,723      14,156     357,649      67.8%      64.42      43.68

Best Western and Best Western Suites:
 Harlan, Kentucky(8)............ 1993        63       604,703      29,947     304,284      72.5%      51.93      37.66
 Key Largo, Florida(9).......... 1987        40       302,690      14,846     147,017      71.4%      88.30      63.06

Days Inn:
 Farmville, Virginia............ 1989        60       651,155      18,184     292,875      62.5%      47.55      29.73

Holiday Inn Express:
 Allentown, Pennsylvania(10).... 1978        83       723,662      14,113     311,753      65.5%      65.13      42.68
 Danville, Kentucky(11)......... 1994        62       713,659      31,285     295,851      80.1%      55.89      44.77
 Gettysburg, Pennsylvania(5).... 1990        51       641,741      12,255     267,764      73.3%      77.01      56.43

Rodeway Inn:
  Wytheville, Virginia.......... 1985       100       577,813       6,750     288,544      32.8%      48.23      15.83
                                          -----   -----------    --------  ----------      -----     ------     ------

Consolidated Total/Weighted
  Average for all Hotels........          1,312   $15,581,298    $705,374  $7,326,193
                                          =====   ===========    ========  ==========
</TABLE>

- -------------------------
(1)   Represents  recurring  marina rental  revenue (for the Comfort  Inn-Beacon
      Marina, Solomons,  Maryland and the Best Western Suites-Key Largo, Florida
      Hotels   only),   telephone   revenue,   restaurant   revenue   and  other
      miscellaneous service revenue.
(2)   Acquired May 29, 1997.
(3)   Acquired February 26, 1997.
(4)   Opened January 22, 1997.
(5)   Acquired May 23, 1997.
(6)   Acquired April 25, 1997.
(7)   Acquired March 17, 1997.
(8)   Acquired April 17, 1997.
(9)   Acquired September 2, 1997.
(10)  Acquired June 10, 1997.
(11)  Acquired April 23, 1997.

                                       41

<PAGE>





         The following table sets forth certain information with respect to each
Hotel:

<TABLE>
<CAPTION>
                                                                       Twelve Months Ended December 31,
                                                               ------------------------------------------------
The Hotels                                                     1993      1994       1995       1996        1997
                                                               ----      ----       ----       ----        ----
<S><C>
Comfort Inn-Chambersburg, Pennsylvania
  Occupancy                                                     N/A       N/A       80.9%      75.5%       65.8%
  ADR                                                                             $54.28     $54.61      $54.62
  REVPAR                                                                          $43.92     $40.13      $35.94

Comfort Inn-Culpeper, Virginia
  Occupancy                                                    73.1%     80.3%      80.4%      80.1%       80.6%
  ADR                                                        $44.01    $45.37     $46.44     $47.51      $50.24
  REVPAR                                                     $32.18    $36.42     $37.34     $38.07      $40.52

Comfort Inn-Dahlgren, Virginia
   Occupancy                                                   74.4%     70.3%      76.2%      76.4%       82.5%
   ADR                                                       $42.66    $43.55     $42.89     $43.23      $49.53
   REVPAR                                                    $31.76    $30.70     $32.68     $33.02      $40.85

Comfort Inn-Dublin, Virginia
   Occupancy                                                   74.6%     80.7%      80.1%      72.9%       73.4%
   ADR                                                       $42.80    $45.97     $49.51     $52.32      $52.95
   REVPAR                                                    $31.94    $37.08     $39.65     $38.16      $38.87

Comfort Inn-Elizabethton, Tennessee
   Occupancy                                                   74.6%     68.8%      74.2%      60.4%       57.8%
   ADR                                                       $39.43    $39.98     $40.17     $44.44      $44.94
   REVPAR                                                    $26.82    $27.52     $29.80     $26.83      $25.98

Comfort Inn-Farmville, Virginia
   Occupancy                                                   80.7%     84.3%      75.9%      81.0%       79.5%
   ADR                                                       $40.10    $41.81     $47.22     $48.43      $49.80
   REVPAR                                                    $32.38    $35.24     $35.83     $39.22      $39.57

Comfort Inn-Gettysburg, Pennsylvania
  Occupancy                                                     N/A       N/A       72.9%      69.2%       65.0%
  ADR                                                                             $64.69     $66.66      $69.37
  REVPAR                                                                          $47.18     $46.12      $45.07

Comfort Inn-Morgantown, West Virginia
   Occupancy                                                   81.9%     81.8%      77.3%      77.7%       79.6%
   ADR                                                       $46.28    $49.00     $50.78     $52.44      $55.12
   REVPAR                                                    $37.88    $40.10     $39.26     $40.76      $43.85

Comfort Inn-Murphy, North Carolina
  Occupancy                                                    71.1%     71.4%      74.7%      66.6%       68.1%
  ADR                                                        $45.43    $46.21     $46.22     $53.51      $53.87
  REVPAR                                                     $32.29    $32.98     $34.51     $35.61      $36.70

Comfort Inn-New Castle, Pennsylvania
  Occupancy                                                     N/A      64.4%      66.4%      66.8%       67.0%
  ADR                                                                  $47.90     $48.70     $53.09      $55.59
  REVPAR                                                               $30.84     $32.32     $35.46      $37.29

Comfort Inn-Princeton, West Virginia
   Occupancy                                                   93.9%     95.8%      95.5%      88.5%       80.0%
   ADR                                                       $48.08    $50.37     $53.78     $54.73      $50.06
   REVPAR                                                    $45.16    $48.31     $51.35     $48.45      $40.05
</TABLE>

                                       42

<PAGE>


<TABLE>
<CAPTION>
                                                                        Twelve Months Ended December 31,
                                                               -----------------------------------------------
The Hotels                                                     1993      1994       1995       1996       1997
                                                               ----      ----       ----       ----       ----
<S><C>
Comfort Inn-Beacon Marina,
Solomons, Maryland
   Occupancy                                                   72.5%     78.6%      67.1%      76.6%       79.3%
   ADR                                                       $53.49    $55.37     $58.86     $58.55      $65.07
   REVPAR                                                    $38.79    $43.50     $39.48     $44.16      $51.57

Comfort Suites-Dover, Delaware
  Occupancy                                                     N/A       N/A        N/A        N/A        67.8%
  ADR                                                                                                    $64.42
  REVPAR                                                                                                 $43.68

Best Western-Harlan, Kentucky
  Occupancy                                                     N/A      72.0%      74.8%      70.4%       68.0%
  ADR                                                                  $44.45     $47.10     $48.97      $51.50
  REVPAR                                                               $32.00     $35.20     $34.47      $35.00

Best Western Suites-Key Largo, Florida
  Occupancy                                                    80.8%     73.3%      79.7%      84.2%       79.9%
  ADR                                                       $102.56    $93.59     $93.91     $96.68     $101.78
  REVPAR                                                     $82.82    $68.55     $74.85     $81.39      $81.31

Days Inn-Farmville, Virginia
   Occupancy                                                   64.2%     60.1%      62.7%      69.1%       62.5%
   ADR                                                       $38.10    $42.55     $44.27     $45.53      $47.55
   REVPAR                                                    $24.48    $24.68     $27.78     $31.47      $29.73

Holiday Inn Express-Allentown, Pennsylvania
  Occupancy                                                     N/A       N/A       60.3%      67.0%       65.2%
  ADR                                                                             $59.61     $62.05      $65.59
  REVPAR                                                                          $35.96     $41.54      $41.43

Holiday Inn Express-Danville, Kentucky
  Occupancy                                                     N/A      69.5%      72.2%      72.0%       75.3%
  ADR                                                                  $49.17     $49.74     $52.04      $55.23
  REVPAR                                                               $34.16     $35.92     $37.47      $41.62

Holiday Inn Express-Gettysburg, Pennsylvania
  Occupancy                                                     N/A       N/A       72.1%      66.6%       65.1%
  ADR                                                                             $69.76     $72.24      $70.69
  REVPAR                                                                          $50.29     $48.13      $45.99

Rodeway Inn-Wytheville, Virginia
   Occupancy                                                   61.4%     48.8%      47.9%      44.7%       32.8%
   ADR                                                       $38.08    $45.12     $47.23     $48.85      $48.23
   REVPAR                                                    $23.39    $22.07     $22.64     $21.85      $15.83
</TABLE>

         Occupancy and REVPAR for the Rodeway Inn-Wytheville,  Virginia declined
from 1993 to 1994. The Company believes that the decline in occupancy and REVPAR
is a result of the loss of a year-to-year  contract pursuant to which a trucking
firm  reserved  at least ten rooms  daily at rates  significantly  below  quoted
market rates.  In 1993, the contract was awarded to another hotel that submitted
a lower bid. The Company  believes that the effects of the loss of such contract
have been  partially  offset by  increases  in ADR, as shown in the table above.
There can be no assurance,  however,  that the increase in ADR can return REVPAR
at this Hotel to the historical  levels achieved prior to the termination of the
contract.  The  decrease in  occupancy  in 1994  compared to 1993 at the Comfort
Inn-Dahlgren,  Virginia was primarily  due to a higher than normal  occupancy in
1993 that was  attributable to an increase in construction at the adjacent Naval
Surface  Warfare  Center  during that year.  The occupancy of many of the Hotels
decreased  in 1996 as compared  to 1995 due to the record  snowfall in the first
quarter  of 1996.  Occupancy  and  REVPAR at the  Comfort  Inn-Morgantown,  West
Virginia,  declined in 1994 from 1993 due to the bankruptcy of the lessee of the
restaurant at that hotel.  The Company  executed a new lease for this restaurant
in early 1996.  The decrease in occupancy  and REVPAR at the Comfort  Inn-Beacon
Marina, Solomons,  Maryland, was primarily attributable to the fact that in 1995
a nearby nuclear power station dramatically curtailed

                                       43

<PAGE>



the amount of specialized  maintenance work it historically had performed in the
first quarter of each year. During 1996, the unusual weather was great enough to
negatively impact REVPAR at the Comfort  Inn-Dahlgren,  Virginia and the Rodeway
Inn-Wytheville,  Virginia. In addition, the Comfort Inn-Dublin, Virginia and the
Comfort  Inn-   Elizabethton,   Tennessee   both   experienced   a  slowdown  in
construction-related  business in 1996 which had a negative  impact on occupancy
and REVPAR.  The Comfort  Inn-Chambersburg,  Pennsylvania  and the Comfort  Inn-
Gettysburg,  Pennsylvania Hotels experienced a drop in occupancy in each of 1996
and 1997 due to increased  competition in their respective markets.  The Company
took into account the new  competition  in these markets prior to their purchase
and adjusted its purchase price to  accommodate  the  anticipated  impact of the
competition.   The  Comfort   Inn-Princeton,   West  Virginia  and  the  Rodeway
Inn-Wytheville,  Virginia  Hotels both  experienced new competition in 1997 with
the  addition of two new hotels in each  respective  market.  During  1996,  the
Comfort Inn-  Farmville,  Virginia and Days  Inn-Farmville  Hotels'  market area
experienced  an  unusual  level of  occupancy  due to  significant  construction
activity  in  the  area.   During  1997,  the   construction   activity   abated
significantly, which resulted in a reduction in occupancy.

The Fixed Lease

         Because development  projects have no prior income to which the Company
can apply the Investment  Policy,  the Company intends to invest in developments
only where it reasonably  believes it will receive rent payments from the Lessee
consistent with the Investment Policy.  The lease for the Comfort  Suites-Dover,
Delaware  is a Fixed Lease  pursuant to which the Lessee  leases the Hotel for a
fixed rent payment,  which is payable in equal monthly installments.  So long as
the  Investment  Policy  remains in effect,  the  Company  intends to enter into
similar Fixed Leases on any new hotel developments  because the Company believes
that this type of lease mitigates the risks  associated with the initial startup
of a hotel, such as low occupancy rates or low room rates. All material terms of
the Fixed Leases, except for the payment terms, are substantially similar to the
terms of the Percentage Leases described below.

The Percentage Leases

         The Percentage  Leases provide for both Base Rent and Percentage Rents.
The Company  intends to use similar  leases with respect to additional  existing
hotels it may acquire because the Company  believes that there are fewer startup
risks  associated  with  acquiring an existing  operating  hotel than with hotel
developments.  The Board of Directors may, however, in its discretion, alter any
of these provisions with respect to any proposed Percentage Lease,  depending on
the purchase price paid,  economic  conditions and other factors deemed relevant
at  the  time.  The  following  summary  is  qualified  in its  entirety  by the
Percentage  Leases,  which have been  filed as an  exhibit  to the  Registration
Statement of which this Prospectus is a part.

         Percentage Lease Terms. Each Percentage Lease has a non-cancelable term
of ten years,  which may be renewed for an additional  term of five years at the
Lessee's option,  subject to earlier termination upon the occurrence of defaults
thereunder and certain other events described therein (including,  particularly,
the  provisions  described  herein under  "Damage to Hotels,"  "Condemnation  of
Hotels" and "Termination of Percentage Leases on Disposition of the Hotels").

         Amounts  Payable Under the Percentage  Leases.  During the term of each
Percentage  Lease,  the  Lessee  is  obligated  to pay (i)  the  Base  Rent  and
Percentage Rents and (ii) certain other amounts,  including  interest accrued on
any late payments or charges (the "Additional  Charges").  Base Rent accrues and
is required to be paid monthly.  The Percentage Rent for each Hotel is comprised
of (i) a set percentage of quarterly and  semi-annual  room  revenues,  which is
payable  quarterly and  semi-annually,  respectively,  (ii) a set  percentage of
annual room revenues in excess of the Threshold,  which is payable annually, and
(iii) 8% of  monthly  revenues  other  than room  revenues  (including,  but not
limited to, telephone  charges,  movie rental fees and rental payments under any
third-party leases),  which is payable monthly.  Annual Percentage Rent does not
apply to amounts under the  Threshold.  The portion of  Percentage  Rent that is
based on annual room revenues is designed to allow the Company to participate in
any future  increases in room  revenues.  All  Percentage  Rents are due 30 days
after the end of the applicable calendar period.

                                       44

<PAGE>



         The  following  table  sets  forth  (i)  the  annual  Base  Rent,  (ii)
Percentage  Rents  formulas  and  (iii)  the Rent  that was paid for each  Hotel
pursuant  to the terms of the  Percentage  Leases in 1997.  With  respect to the
Hotels  acquired in 1997, the information  presented  relates to the period from
the date of acquisition to December 31, 1997.

<TABLE>
<CAPTION>
                                                                                                                       Aggregate
                                                                                                         Aggregate     Percentage
                             Annual                 Percentage                         Hotel            Percentage     Rent Plus
        Hotels             Base Rent               Rent Formula                      Revenues              Rent        Base Rent
        ------             ---------               ------------                      --------              ----        ---------
<S><C>
Comfort Inns              $107,663       14.2% of quarterly room revenues    Rooms -     $  529,983      $120,306       $228,806
  Chambersburg,                          up to $960,000 per year, plus 8.5%  Other -     $   10,470           837
    Pennsylvania                         of semi-annual room revenues up to                              --------
                                         $960,000 per year plus 35% of                                   $121,143
                                         annual room revenues in excess of                               --------
                                         $960,000, plus 8% of monthly other
                                         revenue

  Culpeper, Virginia      111,926        11% of quarterly room revenue up    Rooms -     $  643,124      $141,487       $254,646
                                         to $675,000 per year, plus 11% of   Other -     $   15,401         1,233
                                         semi-annual revenues up to                                      --------
                                         $675,000 per year, plus 35% of                                  $142,720
                                         annual room revenues in excess of                               --------
                                         $675,000, plus 8% of monthly other
                                         revenues

  Dahlgren, Virginia      153,096        14.0% of quarterly room revenues,   Rooms -     $  879,714      $232,756       $388,044
                                         plus 6.5% of semi-annual room       Other -     $   27,406         2,192
                                         revenues, plus 30% of annual room                               --------
                                         revenues in excess of $705,000,                                 $234,948
                                         plus 8% of monthly other revenues                               --------

  Dublin, Virginia        253,350        17.5% of quarterly room revenues,   Rooms -     $1,418,609      $433,200       $689,691
                                         plus 10.0% of semi-annual room      Other -     $   39,257         3,141
                                         revenues, plus 30% of annual room                               --------
                                         revenues in excess of $1,275,000,                               $436,341
                                         plus 8% of monthly other revenues                               --------

  Elizabethton,           96,950         14.5% of quarterly room revenues,   Rooms -     $  549,938      $120,986       $219,273
    Tennessee                            plus 7.5% of semi-annual room       Other -     $   16,709         1,337
                                         revenues, plus 30% of annual room                               --------
                                         revenues in excess of $560,000,                                 $122,323
                                         plus 8% of monthly other revenues                               --------

  Farmville, Virginia     132,432        16.0% of quarterly room revenues,   Rooms -     $  736,511      $213,763       $347,681
                                         plus 9.5% of semi-annual room       Other -     $   18,750         1,486
                                         revenues, plus 30% of annual room                               --------
                                         revenues in excess of $650,000 plus                             $215,249
                                         8% of monthly other revenues                                    --------

  Gettysburg,             184,069        14.5% of quarterly room revenues    Rooms -     $  995,498      $238,920       $424,239
    Pennsylvania                         up to $1,400,000 per year, plus     Other -     $   15,625         1,250
                                         9.5% of semi-annual room revenues                               --------
                                         up to $1,400,000 per year plus 35%                              $240,170
                                         of room revenues in excess of                                   --------
                                         $1,400,000, plus 8% of total other
                                         revenues

  Morgantown,             210,136        6.5% of quarterly room revenues,    Rooms -     $1,280,380      $428,420       $644,049
    West Virginia                        plus 24.0% of semi-annual room      Other -     $   68,673         5,493
                                         revenues, plus 33% of annual room                               --------
                                         revenues in excess of $1,150,000,                               $433,913
                                         plus 8% of monthly other revenues                               --------

  Murphy,                 95,197         11% of quarterly room revenues up,  Rooms -     $  585,372      $122,928       $219,165
    North Carolina                       to $740,000 per year plus 10% of    Other -     $   13,006         1,040
                                         semi annual room revenues up to                                 --------
                                         $740,000  per year,  plus 35% of annual                         $123,968
                                         room  revenues  in excess of  $740,000,                         --------
                                         plus 8% of monthly other revenues


                                       45

<PAGE>

  New Castle,             171,665        7.5% of quarterly room revenues up  Rooms -     $  926,164      $208,394       $381,810
    Pennsylvania                         to $1,000,000 per year, plus 15%    Other -     $   21,902         1,751
                                         of semi-annual room revenues up to                              --------
                                         $1,000,000 per year, plus 35% of                                $210,145
                                         annual room revenues in excess of                               --------
                                         $1,000,000 plus 8% of monthly
                                         other revenues

  Princeton,              208,610        11.1% of quarterly room revenues,   Rooms -     $  745,468      $202,022       $411,982
    West Virginia                        plus 16.0% of semi-annual room      Other -     $   16,872         1,350
                                         revenues, plus 33% of annual room                               --------
                                         revenues in excess of $875,000,                                 $203,372
                                         plus 8% of monthly other revenues                               --------

  Beacon Marina,          288,397        17.6% of quarterly room revenues,   Rooms -     $1,129,361      $538,677       $851,070
    Solomons,                            plus 25.0% of semi-annual room      Other -     $  299,947        23,996
    Maryland                             revenues, plus 25.1% of annual                                  --------
                                         room revenues in excess of                                      $562,673
                                         $900,000, plus 8% of monthly other                              --------
                                         revenues

Comfort Suites            357,649        Fixed Lease - Not Applicable        Not         Not                            $357,649
  Dover, Delaware                                                            Applic-     Applicable
                                                                             able

Best Western              129,548        14.5% of quarterly room revenues,   Rooms -     $  604,703      $172,340       $304,284
  Harlan, Kentucky                       up to $800,000 per year, plus 14%   Other -     $   29,947         2,396
                                         of semi-annual room revenues up to                              --------
                                         $800,000 per year, plus 35% of                                  $174,736
                                         room revenues in excess of                                      --------
                                         $800,000, plus 8% of monthly other
                                         revenues

Best Western Suites       73,184         14% of quarterly room revenues up   Rooms -     $  302,690      $ 72,646       $147,017
  Key Largo, Florida                     to $1,225,000 per year, plus 10%    Other -     $   14,846         1,187
                                         of semi-annual revenues up to                                   --------
                                         $1,225,000 per year, plus 35% of                                $ 73,833
                                         annual room revenues in excess of                               --------
                                         $1,225,000, plus 8% of monthly
                                         other revenues

Days Inn                  125,376        16% of quarterly room revenues,     Rooms -     $  651,155      $166,044       $292,875
  Farmville, Virginia                    plus 9.5% of semi-annual room       Other -     $   18,184         1,455
                                         revenues plus 30.0% annual room                                 --------
                                         revenues in excess of $760,000,                                 $167,499
                                         plus 8% of other revenue                                        --------

Holiday Inn Express
  Allentown, PA           146,353        14.2% of quarterly room revenues    Rooms -     $  723,662      $164,271       $311,753
                                         up to $1,250,000 per year, plus     Other -     $   14,113         1,129
                                         8.5% of semi-annual room revenues                               --------
                                         up to $1,250,000 per year, plus                                 $165,400
                                         35% of annual room revenues in                                  --------
                                         excess of $1,250,000, plus 8% of
                                         monthly other revenues.

  Danville, Kentucky      131,347        14.2% of quarterly room revenues    Rooms -     $  713,659      $162,001       $295,851
                                         up to $900,000 per year, plus 8.5%  Other -     $   31,285         2,503
                                         of semi-annual room revenues up to                              --------
                                         $900,000 per year, plus 35% of                                  $164,504
                                         annual room revenues in excess of                               --------
                                         $900,000, plus 8% of monthly other
                                         revenues
</TABLE>

                                       46

<PAGE>


<TABLE>
<CAPTION>
                                                                                                                       Aggregate
                                                                                                         Aggregate     Percentage
                             Annual                 Percentage                         Hotel            Percentage     Rent Plus
        Hotels             Base Rent               Rent Formula                      Revenues              Rent        Base Rent
        ------             ---------               ------------                      --------              ----        ---------
<S><C>
  Gettysburg,               115,974      14.5% of quarterly room revenues    Rooms -     $  641,741    $  150,809     $  267,764
    Pennsylvania                         up to $940,000 per year, plus 9%    Other -     $   12,255           981
                                         of semi-annual room revenues up to                            ----------
                                         $940,000 per year, plus 35% of                                $  151,790
                                         annual room revenues in excess of                             ----------
                                         $940,000, plus 8% of monthly other
                                         revenues

  Rodeway Inn                210,000     6.5% of quarterly room revenues,    Rooms -     $  577,813    $   78,004     $  288,544
    Wytheville, Virginia  ----------     plus 7.0% of semi-annual room       Other -     $    6,750           540     ----------
                                         revenues, plus 30.0% of annual                                ----------
                                         room revenues in excess of                                    $   78,544
                                         $815,000, plus 8% of monthly other                            ----------
                                         revenues
Total                     $3,302,922                                                                   $4,023,271     $7,326,193
                          ==========                                                                   ==========     ==========
</TABLE>


         Other than real estate and personal  property taxes,  ground lease rent
(where  applicable),  the cost of certain  furniture,  fixtures  and  equipment,
expenditures for items that are classified as capital items under GAAP which are
necessary for the continued  operation of the Hotels,  and property and casualty
insurance  premiums,  which are obligations of the  Partnership,  the Percentage
Leases require the Lessee to pay Base Rent, Percentage Rents, Additional Charges
and the  operating  expenses  of the  Hotels  (including  insurance,  other than
property  and  casualty  insurance,  all costs and  expenses and all utility and
other charges  incurred in the  operation of the Hotels)  during the term of the
Percentage  Leases.  The Percentage  Leases also provide for rent reductions and
abatements in the event of damage to or  destruction  or a partial taking of any
Hotel as described under "Damage to Hotels" and "Condemnation of Hotels."

         Maintenance  and  Modifications.   Under  the  Percentage  Leases,  the
Partnership  is  required  to  maintain   structural  elements  and  underground
utilities and to pay for certain  expenditures  for items that are classified as
capital items under GAAP and which are necessary for the continued  operation of
the Hotels.  In addition,  the Partnership will make available to the Lessee for
the repair,  replacement and refurbishment of furniture,  fixtures and equipment
in the Hotels,  when and as deemed  necessary by the Lessee,  the FFE  Reserves,
which is an amount  equal to 4% of room  revenues  per  quarter on a  cumulative
basis.  Although  the Company  believes  that 4% of room revenue is generally an
appropriate  capital  reserve to maintain  the  condition  and  viability of its
Hotels,  the Company will increase its capital reserves  set-aside from 4% to 6%
of room revenue upon  completion  of the  Offering.  The  additional  2% of room
revenue will be held in the Additional  Reserve Fund,  which will be deployed at
the Hotels primarily to enhance their competitive  position.  To ensure that the
Company receives  additional  annual income that is at least equal to 12% of the
amount of funds  invested by the Company from the  Additional  Reserve Fund, the
Company  and the Lessee  have  agreed to amend the  Leases  for the Hotels  that
receive capital from the Additional Reserve Fund to provide that each such Hotel
will  increase  its  annual  Base Rent  payment  by 7% per annum of the  capital
received  from the  Additional  Reserve Fund.  The Company  expects that it will
receive additional amounts under the terms of the Percentages Leases equal to at
least 5% per annum of the  amount  invested  from the  Additional  Reserve  Fund
through  its  participation  in  increased  room  revenue  resulting  from  such
additional investments.  The Partnership's obligation will be carried forward to
the extent that the Lessee has not  expended  such  amount,  and any  unexpended
amounts  will remain the property of the  Partnership  upon  termination  of the
Percentage Leases.  Other than as described above, the Lessee is responsible for
all repair and maintenance of the Hotels.

         The Lessee, at its expense, may make non-capital and capital additions,
modifications or improvements to the Hotels,  provided that such action does not
significantly  alter the  character  or purposes of the Hotels or  significantly
detract  from the  value  or  operating  efficiencies  of the  Hotels.  All such
alterations, replacements and improvements shall be subject to all the terms and
provisions  of the  Percentage  Leases  and  will  become  the  property  of the
Partnership  upon  termination of the Percentage  Leases.  The Partnership  owns
substantially  all personal  property (other than inventory,  linens,  and other
nondepreciable personal property) not affixed to, or deemed a part

                                       47

<PAGE>



of, the real estate or  improvements  on the  Hotels,  except to the extent that
ownership  of such  personal  property  would cause the Rent under a  Percentage
Lease  not to  qualify  as "rents  from  real  property"  for REIT  income  test
purposes.   See  "Federal   Income  Tax   Considerations   -  Requirements   for
Qualification - Income Tests."

         Insurance and Property Taxes. The Partnership is responsible for paying
real estate and personal property taxes on the Hotels (except to the extent that
personal  property  associated with the Hotels is owned by the Lessee),  and all
premiums for property and casualty  insurance.  The Lessee is required to pay or
reimburse  the  Partnership  for all other  insurance  on the Hotels,  including
comprehensive   general  public  liability,   workers'  compensation  and  other
insurance  appropriate  and customary for  properties  similar to the Hotels and
naming the Partnership as an additional named insured.

         Assignment and Subleasing. The Lessee is not permitted to sublet all or
any part of the Hotels or assign its interest under any of the Percentage Leases
without  the  prior  written  consent  of  the  Partnership.  No  assignment  or
subletting  will  release  the  Lessee  from any of its  obligations  under  the
Percentage Leases.

         Damage to Hotels. In the event of damage to or destruction of any Hotel
covered by insurance which renders the Hotel unsuitable for the Lessee's use and
occupancy,  the Lessee is  obligated to repair,  rebuild,  or restore the Hotel,
except as to structural  elements of such hotel and  underground  utilities,  or
offer to acquire the Hotel on the terms set forth in the  applicable  Percentage
Lease.  If the Lessee  rebuilds  the Hotel,  the  Partnership  is  obligated  to
disburse  to the  Lessee,  from time to time and upon  satisfaction  of  certain
conditions,  any insurance  proceeds  actually  received by the Partnership as a
result  of such  damage  or  destruction,  and any  excess  costs of  repair  or
restoration will be paid by the Lessee. If the Lessee decides not to rebuild and
the  Partnership  exercises its right to reject the Lessee's  mandatory offer to
purchase  the  Hotel  on the  terms  set  forth  in the  Percentage  Lease,  the
Percentage  Lease will terminate and the insurance  proceeds will be retained by
the Partnership.  If the Partnership  accepts the Lessee's offer to purchase the
Hotel,  the  Percentage  Lease will terminate and the Lessee will be entitled to
the insurance  proceeds.  In the event that damage to or  destruction of a Hotel
that is covered by insurance does not render the Hotel wholly unsuitable for the
Lessee's use and occupancy,  the Lessee generally will be obligated to repair or
restore the Hotel.  The  Percentage  Lease shall remain in full force and effect
during any period required for repair or restoration of any damaged or destroyed
Hotel except that if damage to the Hotel renders the Hotel wholly unsuitable for
Lessee's  use and  occupancy  within  the  final  24  months  of the term of the
Percentage  Lease,  either  the  Partnership  or the Lessee  may  terminate  the
Percentage Lease on the terms set forth therein.

         Condemnation  of  Hotel.  In the event of a total  condemnation  of any
Hotel,  the relevant  Percentage Lease will terminate with respect to such Hotel
as of the date of taking, and the Partnership and the Lessee will be entitled to
their shares of the condemnation  award in accordance with the provisions of the
Percentage  Lease.  In the event of a partial  taking  that does not  render the
Hotel  unsuitable  for the  Lessee's  use,  the Lessee will  restore the untaken
portion of the Hotel to a complete  architectural unit and the Partnership shall
contribute the cost of such restoration in accordance with the provisions of the
Percentage Lease.

         Events of Default.  Events of Default under the Percentage Leases
include, among others, the following:

                  (i) the  occurrence  of an Event of  Default  under  any other
         Percentage Lease between the Partnership and the Lessee;

                  (ii) the  failure  by the Lessee to pay Base Rent when due and
         the continuation of such failure for a period of ten days thereafter;

                  (iii) the  failure by the Lessee to pay  Percentage  Rent when
         due and  the  continuation  of such  failure  for a  period  of 20 days
         thereafter;

                  (iv) the failure by the Lessee to observe or perform any other
         term of a Percentage  Lease and the  continuation of such failure for a
         period of 30 days  after  receipt  by the  Lessee  of  notice  from the
         Partnership  thereof,  unless such failure  cannot be cured within such
         period and the Lessee commences appropriate action to cure such failure
         within such 30 day period and thereafter acts, with diligence, to

                                       48

<PAGE>



         correct such failure  within such time as is necessary,  provided in no
         event shall such period exceed 90 days;

                  (v) if the  Lessee  shall  file a petition  in  bankruptcy  or
         reorganization  pursuant to any federal or state  bankruptcy law or any
         similar  federal or state law,  or shall be  adjudicated  a bankrupt or
         shall make an assignment for the benefit of creditors or shall admit in
         writing its inability to pay its debts generally as they become due, or
         if a petition or answer  proposing the  adjudication of the Lessee as a
         bankrupt  or its  reorganization  pursuant  to  any  federal  or  state
         bankruptcy  law or any  similar  federal or state law shall be filed in
         any court and the  Lessee  shall be  adjudicated  a  bankrupt  and such
         adjudication shall not be vacated or set aside or stayed within 60 days
         after the entry of an order in respect thereof, or if a receiver of the
         Lessee or of the whole or substantially all of the assets of the Lessee
         shall be  appointed in any  proceeding  brought by the Lessee or if any
         such  receiver,  trustee  or  liquidator  shall  be  appointed  in  any
         proceeding  brought  against the Lessee and shall not be vacated or set
         aside or stayed within 60 days after such appointment;

                  (vi) if the Lessee voluntarily  discontinues operations of any
         Hotel except as a result of damage, destruction, or condemnation; or

                  (vii) if the  Franchise  License  with  respect  to a Hotel is
         terminated  by the  franchisor  as a result of any action or failure to
         act by the Lessee or its  agents,  other than the  failure to  complete
         improvements  required by a franchisor because the Partnership fails to
         pay the costs of such improvements.

         If an Event of Default occurs and continues beyond any curative period,
the Partnership has the option of terminating the Percentage Lease or any or all
other  Percentage  Leases by giving the Lessee ten days'  written  notice of the
date for termination of the Percentage  Leases and, unless such Event of Default
is cured prior to the termination date set forth in such notice,  the Percentage
Leases shall terminate on the date specified in the Partnership's notice and the
Lessee shall be required to surrender possession of the affected Hotel.

         Termination of Percentage  Leases on Disposition of the Hotels.  In the
event the Partnership  enters into an agreement to sell or otherwise  transfer a
Hotel,  the  Partnership  has the right to terminate the  Percentage  Lease with
respect to such Hotel if within six months of the  termination  the  Partnership
either (i) pays the  Lessee  the fair  market  value of the  Lessee's  leasehold
interest in the remaining term of the Percentage Lease to be terminated, or (ii)
offers to lease to the Lessee one or more substitute  hotels on terms that would
create a leasehold  interest in such hotels with a fair market value equal to or
exceeding  the fair market value of the Lessee's  remaining  leasehold  interest
under the Percentage Lease to be terminated.

         Franchise License.  The Lessee is the licensee under the Franchise
Licenses on the Hotels.  See "Business and Properties - Franchise Licenses."

         Other  Lease  Covenants.  The Lessee has agreed that during the term of
the Percentage Leases it will maintain a ratio of total debt to consolidated net
worth  (as  defined  in the  Percentage  Leases)  of less  than or equal to 25%,
exclusive of capitalized leases.

         Breach by Partnership. Upon notice from the Lessee that the Partnership
has breached the Lease,  the Partnership will have 30 days to cure the breach or
proceed to cure the breach, which period may be extended in the event of certain
specified, unavoidable delays.

         Inventory.  All  inventory  required in the  operation of the Hotels is
owned by the Lessee at its expense.  The  Partnership has the option to purchase
all  inventory  related  to  a  particular  Hotel  at  fair  market  value  upon
termination of the Percentage Lease for that Hotel.


                                       49

<PAGE>



Franchise Licenses

         Comfort  Inn,(R)  Comfort  Suites(R) and Rodeway  Inn(R) are registered
trademarks of Choice  Hotels.  Best  Western(R)  and Best Western  Suites(R) are
registered  trademarks of Best Western. Days Inn(R) is a registered trademark of
Days  Inn.  Holiday  Inn  Express(R)  is  a  registered   trademark  of  Holiday
Hospitality.

         The Company  anticipates that most of the additional hotels in which it
invests will be operated under similar franchise licenses.  The Company believes
that the public's  perception  of quality  associated  with a  franchisor  is an
important feature in the operation of a hotel.  Franchisors provide a variety of
benefits for franchisees which include national advertising, publicity and other
marketing programs designed to increase brand awareness,  training of personnel,
continuous review of quality standards and centralized reservation systems.

         The  Franchise   Licenses   generally   specify   certain   management,
operational,  recordkeeping,  accounting,  reporting and marketing standards and
procedures  with  which the  franchisee  must  comply.  The  Franchise  Licenses
obligate the Lessee to comply with the  franchisors'  standards and requirements
with respect to training of operational personnel, safety, maintaining specified
insurance,  the types of services and products  ancillary to guest room services
that may be provided by the Lessee,  display of signage,  and the type,  quality
and age of furniture,  fixtures and equipment  included in guest rooms,  lobbies
and other common areas.

         With the exception of the Franchise Licenses noted below, all Franchise
Licenses from Choice Hotels will  terminate on November 29, 2014.  The Franchise
License for the Comfort Suites-Dover, Delaware will terminate in early 2017. The
Franchise  Licenses  for the Comfort Inns  located in  Culpeper,  Virginia;  New
Castle,  Pennsylvania;  Murphy,  North Carolina;  Gettysburg,  Pennsylvania  and
Chambersburg,  Pennsylvania  will  terminate  in 2017.  Further,  the  Franchise
License  from  Choice  Hotels  for the  Comfort  Inn-Dahlgren,  Virginia  may be
terminated  without  cause by the  franchisor on April 1, 1999 upon three months
written  notice.  The  Franchise  License  from  Choice  Hotels for the  Rodeway
Inn-Wytheville,  Virginia will terminate in 2017;  however,  the Company has the
option  to  terminate  this  Franchise  License  in July  1998  and  July  1999.
Otherwise,  these  Franchise  Licenses may be terminated by the franchisor  only
upon a violation of their terms.

         The  Franchise  Licenses  from Best  Western may be  terminated  by the
franchisor or franchisee on each annual  anniversary  upon 90 days notice to the
other party.

         The Franchise License from Days Inn expires on October 31, 2009. During
the term of that Franchise License,  Days Inn may terminate the license only for
a violation of its terms.

         The  Franchise  Licenses from Holiday  Hospitality  for the Holiday Inn
Express Hotels will terminate in 2007.

         Under the Franchise Licenses from Choice Hotels relating to the Comfort
Inn Hotels  located  in  Dahlgren,  Virginia;  Dublin,  Virginia;  Elizabethton,
Tennessee;  Farmville,  Virginia;  Morgantown,  West Virginia;  Princeton,  West
Virginia and Solomons, Maryland, the Lessee currently pays fees of approximately
6% of monthly room  revenue.  Under the  Franchise  Licenses  from Choice Hotels
relating  to the  Comfort  Inn  Hotels  located in  Chambersburg,  Pennsylvania;
Culpeper,  Virginia;  Gettysburg,  Pennsylvania;  Murphy, North Carolina and New
Castle,  Pennsylvania,  the Lessee currently pays fees of approximately 8.85% of
monthly room revenue. Under the Franchise License from Choice Hotels relating to
the Comfort Suites-Dover,  Delaware, the Lessee pays a franchise fee of 8.05% of
monthly room revenue. Under the Best Western-Harlan, Kentucky Franchise License,
the Lessee currently pays a franchise fee of $1,935 per month and annual dues of
$2,654.  Under the Best Western Suites-Key Largo, Florida Franchise License, the
Lessee  currently  pays a  franchise  fee of $2,012 per month and annual dues of
$2,050.  Under the Rodeway Inn Franchise License,  the Lessee pays franchise and
reservation  fees equal to 8.8% of monthly  room  revenue.  Under the  Franchise
Licenses from Holiday  Hospitality  relating to the Holiday Inn Express  Hotels,
the Lessee  currently pays fees of approximately 8% of monthly room revenue plus
$6.43 per room per month. In addition,  the Days Inn Franchise  License requires
the Lessee to pay to any travel agent arranging a reservation for a room, 10% of
the gross room revenues generated by such reservation.


                                       50

<PAGE>



         Although  management of the Company believes that each of the Hotels is
currently in compliance with the terms of the related Franchise  License,  there
can be no assurance that a franchisor  will not exercise its option to terminate
a Franchise License at the designated  anniversary.  The Franchise Licenses also
provide  for  termination  at the  franchisor's  option upon the  occurrence  of
certain  events,  including  the Lessee's  failure to pay  royalties and fees or
perform its other covenants under the Franchise License, bankruptcy, abandonment
of the franchise or material  breach of any term of a mortgage or lease relating
to the related Hotel.  The Lessee is  responsible  for making all payments under
the Franchise Licenses to the franchisors.

         COMFORT  INN(R),  COMFORT  SUITES(R) AND RODEWAY  INN(R) ARE REGISTERED
TRADEMARKS  OF CHOICE  HOTELS.  CHOICE  HOTELS HAS NOT  ENDORSED OR APPROVED THE
OFFERING.  A GRANT OF A COMFORT  INN,  COMFORT  SUITES OR RODEWAY INN  FRANCHISE
LICENSE  FOR  CERTAIN  OF THE  HOTELS IS NOT  INTENDED  AS,  AND  SHOULD  NOT BE
INTERPRETED  AS, AN EXPRESS OR IMPLIED  APPROVAL OR ENDORSEMENT BY CHOICE HOTELS
(OR ANY OF ITS  AFFILIATES,  SUBSIDIARIES  OR  DIVISIONS)  OF THE  COMPANY,  THE
PARTNERSHIP OR THE COMMON SHARES OFFERED HEREBY.

         BEST WESTERN(R) AND BEST WESTERN SUITES(R) ARE REGISTERED TRADEMARKS OF
BEST WESTERN. BEST WESTERN HAS NOT ENDORSED OR APPROVED THE OFFERING. A GRANT OF
A BEST WESTERN  FRANCHISE  LICENSE FOR CERTAIN OF THE HOTELS IS NOT INTENDED AS,
AND SHOULD NOT BE INTERPRETED AS, AN EXPRESS OR IMPLIED  APPROVAL OR ENDORSEMENT
BY BEST WESTERN (OR ANY OF ITS  AFFILIATES,  SUBSIDIARIES  OR  DIVISIONS) OF THE
COMPANY, THE PARTNERSHIP OR THE COMMON SHARES OFFERED HEREBY.

         DAYS INN(R) IS A  REGISTERED  TRADEMARK  OF DAYS INN.  DAYS INN HAS NOT
ENDORSED OR APPROVED THE OFFERING. A GRANT OF A DAYS INN FRANCHISE LICENSE FOR A
HOTEL IS NOT  INTENDED  AS,  AND  SHOULD  NOT BE  INTERPRETED  AS, AN EXPRESS OR
IMPLIED  APPROVAL OR ENDORSEMENT  BY DAYS INN HOTELS (OR ANY OF ITS  AFFILIATES,
SUBSIDIARIES OR DIVISIONS) OF THE COMPANY,  THE PARTNERSHIP OR THE COMMON SHARES
OFFERED HEREBY.

         HOLIDAY INN EXPRESS(R) IS A REGISTERED TRADEMARK OF HOLIDAY HOSPITALITY
CORPORATION.  HOLIDAY  HOSPITALITY  CORPORATION HAS NOT ENDORSED OR APPROVED THE
OFFERING.  A GRANT OF A HOLIDAY INN EXPRESS FRANCHISE LICENSE FOR CERTAIN OF THE
HOTELS IS NOT  INTENDED  AS,  AND SHOULD  NOT BE  INTERPRETED  AS, AN EXPRESS OR
IMPLIED  APPROVAL OR ENDORSEMENT BY HOLIDAY  HOSPITALITY  CORPORATION (OR ANY OF
ITS AFFILIATES,  SUBSIDIARIES  OR DIVISIONS) OF THE COMPANY,  THE PARTNERSHIP OR
THE COMMON SHARES OFFERED HEREBY.

Operating Practices

         The Company's  management  recognizes the need for  aggressive,  market
driven,  creative management given the competition in the hospitality  industry.
Each of the Hotels is managed by the Lessee.  The Lessee intends to continue the
management  systems  developed by it and its  Affiliates.  The Lessee  currently
manages the Hotels and has experience satisfying the requirements imposed by the
Choice  Hotels,  Best  Western,  Days  Inn  and  Holiday  Hospitality  Franchise
Licenses.

Employees

         The  Company is  self-advised  and thus  utilizes  the  services of its
officers and  Directors  rather than  retaining an advisor.  See  "Management  -
Directors and Executive Officers." In addition,  the Lessee provides the Company
with accounting and securities  reporting  services pursuant to the terms of the
amended  Services  Agreement.  The Lessee  employs  approximately  400 people in
operating the Hotels and has advised the Company that its relationship  with its
employees is good.


                                       51

<PAGE>



Environmental Matters

         Under various federal,  state and local laws and regulations,  an owner
or operator of real estate may be liable for the costs of removal or remediation
of certain  hazardous  or toxic  substances  on such  property.  Such laws often
impose  such  liability  without  regard to  whether  the owner  knew of, or was
responsible for, the presence of hazardous or toxic substances.  Furthermore,  a
person that arranges for the disposal or transports  for disposal or treatment a
hazardous  substance at a property  owned by another party may be liable for the
costs of  removal or  remediation  of  hazardous  substances  released  into the
environment  at that  property.  The costs of  remediation  or  removal  of such
substances  may be  substantial,  and the  presence of such  substances,  or the
failure to promptly remediate such substances,  may adversely affect the owner's
ability  to sell  such  real  estate or to  borrow  using  such  real  estate as
collateral.  In connection  with the ownership and operation of the Hotels,  the
Company, the Partnership,  or the Lessee, as the case may be, may be potentially
liable for any such costs.

         Phase I  environmental  assessments  were obtained on all of the Hotels
prior  to  their  acquisition  or  development  by  the  Company.  The  Phase  I
environmental  assessments  were  intended to identify  potential  environmental
contamination for which the Hotels may be responsible. The Phase I environmental
assessments included historical reviews of the Hotels, reviews of certain public
records,  preliminary  investigations  of the sites and surrounding  properties,
screening  for the  presence  of  hazardous  substances,  toxic  substances  and
underground storage tanks, and the preparation and issuance of a written report.
The Phase I environmental assessments did not include invasive procedures,  such
as soil sampling or ground water analysis.

         The  Phase  I   environmental   assessments   have  not   revealed  any
environmental  liability that the Company believes would have a material adverse
effect on the Company's  business,  assets,  results of operations or liquidity,
nor is the Company  aware of any such  liability.  Nevertheless,  it is possible
that these environmental assessments do not reveal all environmental liabilities
or that there are  material  environmental  liabilities  of which the Company is
unaware. Moreover, no assurance can be given that (i) future laws, ordinances or
regulations  will not impose any  material  environmental  liability or (ii) the
current  environmental  condition  of the  Hotels  will not be  affected  by the
condition of the  properties in the vicinity of the Hotels (such as the presence
of leaking  underground  storage  tanks) or by third  parties  unrelated  to the
Company, the Partnership, or the Lessee.

         The Company  believes that the Hotels are in compliance in all material
respects with all federal,  state and local ordinances and regulations regarding
hazardous  or toxic  substances  and other  environmental  matters.  Neither the
Company nor, to the knowledge of the Company, the Selling Partnerships,  the LLC
or the LLC's  predecessor in interest with regard to any of the former owners of
the Hotels,  have been  notified by any  governmental  authority of any material
noncompliance,  liability or claim relating to hazardous or toxic  substances or
other environmental matters in connection with any of the Hotels.

Competition

         The hotel industry is highly competitive. Each of the Hotels is located
in a developed  area that includes other hotels,  many of which are  competitive
with the  Hotels  in their  locality.  The  number  of  competitive  hotels in a
particular  area could have a material  adverse effect on revenues of the Hotels
or hotels acquired in the future. See "Business and Properties - The Hotels."

         There will be competition for investment opportunities in upper-economy
and mid-scale hotels from entities organized for purposes  substantially similar
to the Company's objectives as well as other purchasers of hotels, including the
entity managed by Mills  Management II, Inc., to which George R.  Whittemore,  a
Director of the Company, is a consultant. The Company will be competing for such
investment opportunities with entities that have substantially greater financial
resources than the Company,  including access to capital or better relationships
with  franchisors,  lenders and sellers.  The  Company's  Debt Policy limits its
consolidated  indebtedness  to less than 55% of the aggregate  purchase price of
the hotels in which it has invested.  The  aggregate  amount paid by the Company
for the Hotels is currently  approximately $58.4 million.  After the Company has
applied  the  Net  Proceeds  as  set  forth  herein,  the  Company's   Remaining
Indebtedness ($21.5 million) will represent approximately 36.8% of the aggregate
amount paid by the Company for the Hotels. To the extent that the Company's Debt
Policy  limits  its  access to debt  financing,  the  success  of the  Company's
acquisition strategy will likely depend on its ability to access

                                       52

<PAGE>



additional  capital  through  issuances  of  equity  securities.  The  Company's
competitors  may  generally  be able to accept  more risk than the  Company  can
manage  prudently and may be able to borrow the funds needed to acquire  hotels.
Competition may generally reduce the number of suitable investment opportunities
offered to the Company and  increase  the  bargaining  power of property  owners
seeking to sell. See "Risk Factors - Conflicts of Interest - Competing Hotels to
be Acquired by Affiliates of Mr. Humphrey" and "-- Growth Strategy."

Depreciation

         To the extent  that the  Partnership  has  acquired,  or will  acquire,
equity interests in the Hotels for cash, the Partnership's  initial basis in the
Hotels for federal  income tax purposes  generally  equals,  or will equal,  the
purchase price paid by the Partnership. The Partnership plans to depreciate such
depreciable  hotel  property for federal  income tax  purposes  under either the
modified  accelerated  cost  recovery  system of  depreciation  ("MACRS") or the
alternative  depreciation system of depreciation  ("ADS").  The Partnership uses
MACRS for furnishings  and equipment.  Under MACRS,  the  Partnership  generally
depreciates  such  furnishings  and equipment over a five-year  recovery  period
using a 200% declining balance method and a half-year  convention.  If, however,
the Partnership places more than 40% of its furnishings and equipment in service
during the last  three  months of a taxable  year,  a  mid-quarter  depreciation
convention  must be used for the  furnishings  and  equipment  placed in service
during that year. The Partnership uses ADS for buildings and improvements. Under
ADS, the Partnership  generally depreciates such buildings and improvements over
a  40-year  recovery  period  using  a  straight-line  method  and a mid-  month
convention.

         To the extent  that the  Partnership  has  acquired,  or will  acquire,
equity interests in the Hotels in exchange for Units, the Partnership's  initial
basis in each Hotel for federal  income tax  purposes  should be the same as the
transferor's basis in such Hotel on the date of acquisition. Although the law is
not entirely clear, the Partnership intends to depreciate such depreciable hotel
property for federal income tax purposes under MACRS with respect to furnishings
and  equipment  and under ADS with respect to buildings  and  improvements.  The
Partnership's  tax depreciation  deductions will be allocated among the partners
in accordance with their respective  interests in the Partnership (except to the
extent that the  Partnership  is  required  under Code  Section  704(c) to use a
method for  allocating  depreciation  deductions  attributable  to the Hotels or
other   contributed   properties  that  results  in  the  Company   receiving  a
disproportionately  larger share of such deductions).  The Partnership generally
has elected to use the  "traditional  method" for allocating Code Section 704(c)
items with respect to Hotels that it acquires in exchange for Units. Because the
Partnership's initial basis in the Initial Hotels acquired in exchange for Units
was less than the fair market value of those hotels on the date of  acquisition,
the Company's depreciation deductions may be less than they otherwise would have
been  if  the  Partnership  had  purchased  the  partnership  interests  in  the
partnerships  that sold the Company the Initial Hotels ("Selling  Partnerships")
entirely for cash.

Legal Proceedings

         The Company is not currently  involved in any material  litigation nor,
to the Company's  knowledge,  is any material  litigation  currently  threatened
against  the  Company or any of the  Hotels.  The Lessee has advised the Company
that it currently is not involved in any material litigation.

           POLICIES AND OBJECTIVES WITH RESPECT TO CERTAIN ACTIVITIES

         The following is a discussion of the Company's policies with respect to
investment,  financing,  conflicts of interest and certain other activities that
have not been discussed elsewhere. The policies with respect to these activities
have been determined by the Board of Directors of the Company and may be amended
or revised from time to time at the discretion of the Board of Directors without
a vote of the  shareholders  of the Company,  except that (i) changes in certain
policies  with respect to conflicts of interest  must be  consistent  with legal
requirements,  (ii) certain  policies  with respect to  competition  are imposed
pursuant to contracts that cannot be amended  without the consent of all parties
thereto,  and (iii) the Company cannot take any action intended to terminate its
qualification as a REIT without the approval of the holders of two-thirds of the
outstanding shares of Common Stock.


                                       53

<PAGE>



Investment Policies

         The  Company's  investment  objective is to acquire and develop  hotels
that meet its investment  criteria.  The Company's business is focused solely on
hotels.  See "Growth  Strategy" and "Risk Factors - Growth  Strategy." Under the
Investment Policy, the Company intends to acquire only those hotels for which it
expects to receive  annual Rent (net of insurance  paid by the Company,  the FFE
Reserves of 4% of room revenue and real estate and personal  property  taxes) in
an amount  greater than or equal to 12% of the total  purchase price paid by the
Company for such  hotels.  Under the Bylaws,  the  approval of a majority of the
Board of  Directors,  including  a majority  of the  Independent  Directors,  is
required for the Company to acquire any property.  Although the Company  intends
primarily to acquire  hotels,  it also may  participate  with other  entities in
property  ownership,  through  joint  ventures or other  types of  co-ownership.
Equity  investments  may be subject to  existing  mortgage  financing  and other
indebtedness that may have priority over the equity interest of the Company.

         While the Company will emphasize equity  investments in hotels, it may,
in its  discretion,  invest  in  mortgages  and  other  real  estate  interests,
including  securities of other REITs.  The Company may invest in  participating,
convertible  or other types of mortgages if it concludes that by doing so it may
benefit  from the cash  flow or any  appreciation  in the  value of the  subject
property.  Such  mortgages  are similar to equity  participation,  because  they
permit the lender to either participate in increasing revenues from the property
or  convert  some or all of that  mortgage  to equity  ownership  interest.  The
Company  does not  presently  intend  to  invest  in  mortgages  or real  estate
interests other than hotels.

Financing

         The Company intends to make additional  investments in operating hotels
and may incur  additional  indebtedness to make such  investments or to meet the
distribution  requirements  imposed by the REIT  provisions  of the Code, to the
extent that cash flow from the  Company's  investments  and  working  capital is
insufficient.  The proceeds of any borrowing by the  Partnership may be used for
the  payment  of  distributions  or  dividends,  working  capital  or to finance
acquisitions,  expansions,  additions or renovations of operating hotels.  Under
the Bylaws,  any  refinancing  of or  prepayment  of principal on the  Remaining
Indebtedness  must be  approved  by a majority  of the  Directors,  including  a
majority of the Independent Directors. See "Management's Discussion and Analysis
of  Financial  Condition  and  Results of  Operations  -  Liquidity  and Capital
Resources"  and  "Federal   Income  Tax   Considerations   -  Requirements   for
Qualification - Distribution Requirements."

         The   Company's   Debt  Policy   presently   limits  its   consolidated
indebtedness  to less than 55% of the aggregate  purchase price of the hotels in
which it has invested.  The aggregate  purchase price of the Hotels is currently
approximately $58.4 million.  After the Company has applied the Net Proceeds, as
set forth herein,  the Company's total  outstanding  indebtedness will represent
approximately 36.8% of the aggregate purchase price of the Hotels.

         The  Company  will  invest  in  additional   hotels  only  as  suitable
opportunities  arise. The Company will not undertake  investments in such hotels
unless  adequate  sources of financing  are  available.  The Bylaws  require the
approval of a majority of the Directors, including a majority of the Independent
Directors,  to  acquire  any  additional  hotel.  It  is  expected  that  future
investments  in hotels will be dependent  on and  financed by the proceeds  from
additional  issuances of Common Stock or other securities or borrowings.  If the
Board of Directors  determines to raise additional equity capital, the Board has
the authority, without shareholder approval, to issue additional Common Stock or
other  capital  shares of the  Company in any manner  (and on such terms and for
such consideration) as it deems appropriate, including in exchange for property.
Common  Shareholders  have no preemptive  right to purchase shares issued in any
offering,  and any such  offering  might  cause a  dilution  of a  shareholder's
investment in the Company.

Conflict of Interest Policies

         The Company has  adopted  certain  policies  and entered  into  certain
agreements  designed to minimize the effects of potential conflicts of interest.
The  Company's  Board of Directors is subject to certain  provisions of Virginia
law, which are designed to eliminate or minimize certain potential  conflicts of
interest. However, there

                                       54

<PAGE>



can be no assurance that these policies always will be successful in eliminating
the influence of such conflicts, and if they are not successful, decisions could
be made that might fail to reflect fully the interests of all shareholders.

  Articles of Incorporation and Bylaw Provisions

         The  Company's  Articles of  Incorporation,  with  limited  exceptions,
require  that a majority of the  Company's  Board of  Directors  be comprised of
Independent  Directors,  persons  who,  within the last two years,  have not (i)
owned an interest in any Humphrey Affiliates, (ii) been employed by Mr. Humphrey
or any of  Humphrey  Affiliates,  (iii) been an officer  or  director  of any of
Humphrey  Affiliates,  (iv)  performed  services  for the  Company,  (v)  been a
director  for more than three  REITs  organized  by Mr.  Humphrey  or any of his
Affiliates or (vi) had any material  business or professional  relationship with
Mr. Humphrey or any of his Affiliates. Currently, four of the seven Directors of
the Company are Independent  Directors.  The Articles of  Incorporation  provide
that the Independent Director requirement may not be amended,  altered,  changed
or repealed  without the affirmative  vote of at least 80% of the members of the
Board of  Directors  or the  affirmative  vote of the  holders  of not less than
two-thirds  of the  outstanding  shares of Common  Stock  (and  other  shares of
capital stock of the Company entitled to vote, if any exist).  In addition,  the
Company's Bylaws provide that any action  pertaining to any transaction in which
the Company is purchasing,  selling, leasing or mortgaging any real estate asset
or engaging in any other transaction in which an advisor, director or officer of
the  Company,  any lessee or contract  manager of any property of the Company or
any Affiliate of the  foregoing,  has any direct or indirect  interest,  must be
approved by a majority of the Directors, including a majority of the Independent
Directors.  This provision of the Bylaws may not be amended, altered, changed or
repealed  without  the  affirmative  vote of at least 80% of the  members of the
Board of  Directors  including a majority of the  Independent  Directors  or the
affirmative  vote of the holders of not less than  two-thirds of the outstanding
shares  of Common  Stock  (and  other  shares of  capital  stock of the  Company
entitled to vote, if any exist).

  The Non-Competition Agreement and Option Agreement

         Pursuant to the Non-Competition Agreement among Mr. Humphrey,  Humphrey
Associates,  a  Maryland  corporation  wholly-owned  by Mr.  Humphrey,  and  the
Company, while Mr. Humphrey is an officer or Director of the Company or owns any
ownership  interest in the Company,  and for five years thereafter,  neither Mr.
Humphrey nor any Humphrey Affiliate, will acquire, develop, own, operate, manage
or have any  interest  in any hotel  that is within 20 miles of a hotel in which
the Company or the  Partnership  has invested.  The 20-mile  prohibition  may be
waived by the  Independent  Directors if they determine  that such  development,
ownership,  management,  or operation will not have a material adverse affect on
the  operations  of one or more of the Hotels.  In  addition,  Mr.  Humphrey has
agreed that  neither he nor any of his  Affiliates  will  receive any  brokerage
commissions or other fees with respect to hotels  purchased by the Company.  The
Non-Competition  Agreement  was executed by the parties in  connection  with the
IPO.

         Pursuant  to  the  Option  Agreement  among  Mr.   Humphrey,   Humphrey
Associates  and the  Company,  the  Company  has an option to acquire any hotels
acquired or  developed  by Mr.  Humphrey or any of his  Affiliates.  At any time
during twelve months after a hotel is acquired,  or after the opening of a hotel
developed,  by Mr. Humphrey or any of his  Affiliates,  the Company may purchase
the applicable hotel under the option for a price equal to the fair market value
of the hotel,  as determined by  independent  third-party  appraisal,  but in no
event less than the sum of the following:  (i) acquisition or development  costs
paid to unaffiliated third parties, (ii) capitalized interest expense, (iii) the
amount of equity  investment  in the hotel,  including  the cash  investment  or
advances of Mr. Humphrey and his  Affiliates,  if any (to the extent not covered
in sections (i) and (ii)), and (iv) a cumulative,  non-compounded  return on the
equity  investment  not to exceed the prime rate, as reported by The Wall Street
Journal,  Eastern Edition, plus five percent (less any net cash flow received by
Mr. Humphrey or any of his Affiliates  with respect to such equity  investment).
All transactions to acquire  additional  properties and all and any transactions
between the Company or the  Partnership  and Mr. Humphrey or his Affiliates must
be  approved  by a  majority  of the  Directors,  including  a  majority  of the
Independent  Directors.  In addition,  the Option Agreement provides that in the
event the Company acquires a hotel from Mr. Humphrey or any of his Affiliates in
connection with the Company's issuance of additional securities, Mr. Humphrey or
any of his Affiliates may receive  consideration for such property in additional
Units, provided that his and his Affiliates' interests in the Partnership

                                       55

<PAGE>



shall not exceed 28.54% of the total  partnership  interests in the Partnership.
The Option Agreement was executed by the parties in connection with the IPO.

  The Partnership

         Because  some of the Limited  Partners  have  unrealized  taxable  gain
associated  with their  interests  in the Hotels  that were  contributed  to the
Partnership,  the Limited  Partners  may suffer  different  and more adverse tax
consequences  than the Company upon the sale of such a Hotel or  refinancing  or
prepayment of principal on any of the Remaining  Indebtedness.  Consequently,  a
conflict of interest may arise  between the Company,  as General  Partner of the
Partnership,  and certain of the Limited Partners.  The Company's Bylaws provide
that  the  Company's  decisions  with  respect  to the  sale of a Hotel  must be
approved by a majority of the Directors, including a majority of the Independent
Directors.  This provision of the Bylaws may not be amended, altered, changed or
repealed  without  the  affirmative  vote of at least 80% of the  members of the
Board of Directors, including the Independent Directors, or the affirmative vote
of the holders of not less than two-thirds of the  outstanding  shares of Common
Stock (and other shares of capital stock of the Company entitled to vote, if any
exist). The Partnership  Agreement gives the Company,  as General Partner of the
Partnership, full, complete and exclusive discretion in managing and controlling
the  business  of the  Partnership  and in making all  decisions  affecting  the
business and assets of the Partnership.

Provisions of Virginia Law

         Pursuant  to the  Virginia  Stock  Corporation  Act,  each  Director is
required to discharge his or her duties in accordance with his or her good faith
business judgment of the best interest of the Company. In addition, Virginia law
provides that a  transaction  with the Company in which a Director or officer of
the  Company has a direct or  indirect  interest is not  voidable by the Company
solely because of any Director's or officer's interest in the transaction if (i)
the material facts of the  transaction and interest are disclosed to or known by
the Directors and the  transaction  is  authorized,  approved or ratified by the
disinterested Directors, (ii) the material facts of the transaction and interest
are disclosed to or known by the shareholders and the transaction is authorized,
approved or ratified by the disinterested shareholders, or (iii) the transaction
is established to have been fair to the Company.

Policies with Respect to Other Activities

         The  Company has  authority  to offer  shares of Common  Stock or other
securities  and to  repurchase  or otherwise  reacquire  its Common Stock or any
other  securities and may engage in such activities in the future.  As described
under "Shares Available for Future Sale," the Company may issue shares of Common
Stock to holders of Units upon exercise of their  Redemption  Rights (as defined
herein).  The Company  has no  outstanding  loans to other  entities or persons,
including  its officers and  Directors.  The Company has not engaged in trading,
underwriting or agency distribution or sale of securities of other issuers,  nor
has the  Company  invested in the  securities  of other  issuers  other than the
Partnership for the purpose of exercising  control.  The Company intends to make
investments  in such a way that it will not be treated as an investment  company
under the Investment Company Act of 1940.

         At all times,  the Company intends to make investments in such a manner
consistent  with the  requirements  of the Code for the  Company to qualify as a
REIT unless, because of changing circumstances or changes in the Code (or in the
Treasury Regulations), the Company's Board of Directors, with the consent of the
holders of two-thirds of the outstanding shares of Common Stock, determines that
it is no longer in the best interests of the Company to qualify as a REIT.


                                       56

<PAGE>



                                   MANAGEMENT

Directors and Executive Officers

         The  Board  of  Directors  consists  of six  members,  four of whom are
Independent Directors. All of the Directors are serving one-year terms that will
expire at the Company's 1998 annual  meeting of  shareholders.  Mr.  Humphrey is
serving as the Company's Chairman of the Board, President and Secretary.

         Certain  information  regarding the directors and executive officers of
the Company is set forth below.

         Name                           Age              Position
         ----                           ---              --------

         James I. Humphrey, Jr.          56             Chairman of the Board,
                                                        President and Secretary

         Margaret Allen                  52             Director

         Andrew A. Mayer, M.D.           63             Director

         Dr. Leah T. Robinson            66             Director

         George R. Whittemore            48             Director

         Jeffrey M. Zwerdling            53             Director

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

         James I. Humphrey, Jr. is the President and Chairman of Humphrey
Associates and has held that position since 1978.  Humphrey Associates, formerly
Harkins-Humphrey Associates, Inc., is a full service real estate corporation.
Mr. Humphrey also served as President of the Operator from 1989 to 1994.  He
currently serves on the Credit Assurance Review Committee of the Maryland
Housing Fund.  Mr. Humphrey served on the governor's Housing Task Force in
Maryland, the Maryland Housing Policy Commission and the Maryland International
Division Private Sector Advisory Council.  Mr. Humphrey is a graduate of the
University of Maryland and obtained an M.B.A. degree from Loyola College.

         Margaret  Allen  is  Chief  Executive  Officer  and  50%  owner  of AGM
Financial  Services,  Inc.  ("AGM"),  which  she  co-founded  in 1990.  AGM is a
mortgagee  licensed by the Federal Housing  Authority (the "FHA"), a division of
the United  States  Department of Housing and Urban  Development.  As a licensed
mortgagee,  AGM represents  borrowers who wish to obtain mortgage insurance from
the FHA for multifamily  housing,  assisted living facilities and nursing homes.
Prior to 1990,  Ms.  Allen  was a  Regional  Vice  President  for ABG  Financial
Services,  Inc., a FHA licensed  mortgagee.  Ms. Allen  currently  serves on the
Credit  Assurance  Review  Committee of the Maryland  Department  of Housing and
Community  Development,  the Board of Directors of the Baltimore City Chapter of
the Home Builders  Association of Maryland and the Insured Projects Committee of
the Mortgage Bankers Association.  She has served on the Maryland Housing Policy
Commission and chaired that commission  from 1991-1992.  Ms. Allen is a graduate
of the University of California, Berkeley.

         Dr. Leah T. Robinson is a clinical  psychologist in a part-time private
practice.  She was a member of the faculty of Virginia  Commonwealth  University
until 1973 when she joined Psychiatric  Associates of Tidewater,  remaining with
this group until it dissolved in 1989.

         Andrew A. Mayer, M.D., is presently retired.  He was a partner of
Medical Center Radiologists from 1965 to 1992 and served as a Director and
Treasurer until 1991.  Dr. Mayer was also Chief of Radiology at Leigh Memorial
Hospital, Norfolk, Virginia.  Dr. Mayer served as a Director of Mills Value
Fund, a mutual fund, from July 1988 to December 1991, and has served as managing
partner for partnerships formed to develop and own residential and commercial
property.

                                       57

<PAGE>




         George R.  Whittemore  served as director  and  President  and Managing
Officer  of  Pioneer  Federal  Savings  Bank and its  parent  Pioneer  Financial
Corporation  from  September  1982 until these  institutions  were acquired in a
merger with Signet Banking  Corporation in August 1994.  Mr.  Whittemore  joined
Pioneer  Federal  Savings Bank in 1975 as Treasurer and was made  Executive Vice
President in March 1982. Mr.  Whittemore was appointed  President of Mills Value
Advisor,  Inc., a registered investment adviser, in April 1996. In October 1996,
he was named a Senior Vice President of Anderson & Strudwick  Incorporated,  the
Underwriter of the Common Shares offered by this Prospectus.  Mr.  Whittemore is
also a  consultant  to Mills  Management  II,  Inc.,  which is the manager and a
member of a privately-held  limited  liability company that was formed to, among
other things,  acquire hotels that are substantially  similar to the Hotels. Mr.
Whittemore is a graduate of the University of Richmond.

         Jeffrey M. Zwerdling, Esq. is Managing Partner at the law firm of
Zwerdling and Oppleman located in Richmond, Virginia.  Mr. Zwerdling specializes
in commercial real estate law and general litigation.  He is presently Vice
President and Director of The Corporate Center, the owner of a 225,000 square
foot office park complex located in Richmond, Virginia, and serves as a trustee
of three pension plans.  Mr. Zwerdling is a graduate of Virginia Commonwealth
University and obtained his J.D. degree from William & Mary Law School.

Acquisition Committee

         The Board of Directors has appointed an Acquisition Committee
consisting of Ms. Allen,  Mr. Humphrey and Mr. Zwerdling.  The Acquisition
Committee reviews potential hotel acquisitions and developments, visits the
sites of proposed hotel acquisitions or developments, reviews the terms of
proposed leases for proposed hotel acquisitions or developments and makes
recommendations to the full Board of Directors with respect to proposed hotel
acquisitions or developments.  Under the Bylaws, the approval of a majority of
the Board of Directors, including a majority of the Independent Directors, is
required for the Company to acquire any property.  The Company's Independent
Directors consist of Drs. Mayer and Robinson, Ms. Allen and Mr. Zwerdling.

Audit Committee

         The Audit Committee consists of three Independent Directors, Ms. Allen,
Dr.  Mayer  and  Mr.  Zwerdling.   The  Audit  Committee  makes  recommendations
concerning the engagement of independent  public  accountants,  reviews with the
independent  public  accountants the plans and results of the audit  engagement,
approves  professional  services provided by the independent public accountants,
reviews the independence of the independent  public  accountants,  considers the
range of audit and  non-audit  fees and  reviews the  adequacy of the  Company's
internal  accounting  controls.  The  Audit  Committee,  with  advice  from  the
Company's   attorneys  and  independent  public   accountants,   will  establish
procedures to monitor  compliance  with the REIT  provisions of the Code and the
Exchange Act, and such other laws and regulations applicable to the Company.

Executive Compensation

         The Company does not pay its executives any salary above and beyond the
compensation that they receive as Directors.

Compensation of Directors

         On May 22, 1997, the Board of Directors  unanimously  voted to increase
the  annual  fees  paid to them by the  Company  for  serving  on the  Board  of
Directors  from $10,000 per year to $15,000 per year  effective for the last two
quarters  of 1997.  The  Board's  action  was  designed  to make their fees more
comparable to those of other public  companies  (including  REITs) that are of a
similar size to the Company.  On September 9, 1997, the Board of Directors voted
to utilize  their full annual fees,  with the  exception of the fees received by
Mr. Humphrey, to purchase Common Stock on the open market, and to exercise their
reasonable best efforts to do so within ten days of receipt of such fees.


                                       58

<PAGE>



Exculpation and Indemnification

         The Articles of Incorporation of the Company contain a provision which,
subject to certain  exceptions  described  below,  eliminates the liability of a
Director or officer to the Company or its  shareholders for monetary damages for
any breach of duty as a Director or officer.  This  provision does not eliminate
such  liability  to the extent  that it is proved  that the  Director or officer
engaged in willful  misconduct or a knowing  violation of criminal law or of any
federal or state securities law.

         The  Company's  Articles of  Incorporation  also require the Company to
indemnify  any  Director  or  officer  who is or was a  party  to a  proceeding,
including a proceeding by or in the right of the Company,  by reason of the fact
that he is or was such a Director or officer or is or was serving at the request
of the  Company as a  director,  officer,  employee  or agent of another  entity
provided that the Board of Directors determines that the conduct in question was
in the best  interest of the Company and such person was acting on behalf of the
Company.  A Director or officer of the  Company is  entitled  to be  indemnified
against all liabilities and expenses  incurred by the Director or officer in the
proceeding,  except such  liabilities  and  expenses as are incurred (i) if such
person  is an  Independent  Director  or  officer,  because  of his or her gross
negligence,  willful misconduct or knowing violation of the criminal law or (ii)
in the case of the Director other than the Independent Directors, because of his
or her  negligence  or  misconduct.  Unless a  determination  has been made that
indemnification  is not  permissible,  a Director or officer also is entitled to
have the Company make  advances and  reimbursement  for expenses  prior to final
disposition of the  proceeding  upon receipt of a written  undertaking  from the
Director  or  officer  to repay the  amounts  advanced  or  reimbursed  if it is
ultimately  determined that he or she is not entitled to  indemnification.  Such
advances  shall be  permissible  when the  proceeding  has been  initiated  by a
shareholder  of the  Company  only if such  advance  is  approved  by a court of
competent  jurisdiction.  The Board of  Directors  of the  Company  also has the
authority to extend to any person who is an employee or agent of the Company, or
who is or was  serving at the  request of the  Company as a  director,  officer,
employee or agent of another  entity,  the same  indemnification  rights held by
Directors  and  officers,  subject  to all of the  accompanying  conditions  and
obligations.

         The Virginia Stock Corporation Act permits a court, upon application of
a Director or officer, to review the Company's  determination as to a Director's
or officer's  request for  advances,  reimbursement  or  indemnification.  If it
determines   that  the  Director  or  officer  is  entitled  to  such  advances,
reimbursement  or  indemnification,  the court may  order  the  Company  to make
advances and/or reimbursement for expenses or to provide indemnification.

                     CERTAIN RELATIONSHIPS AND TRANSACTIONS

         The  Company  and  the  Partnership  have  entered  into  a  number  of
transactions  with  Mr.  Humphrey  and his  Affiliates  in  connection  with the
organization of the Company and the acquisition of the Hotels. Mr. Humphrey, the
Chairman of the Board of Directors and the President of the Company, is the sole
shareholder of the Lessee.

Revised Services Agreement

         The Company amended the terms of the Services  Agreement between it and
the Lessee to provide  accounting  and  securities  reporting  services  for the
Company.  The initial Services  Agreement  provided that these services would be
provided to the Company for a fixed fee of $80,000  notwithstanding  the size of
the Company's  portfolio.  The Company amended the agreement to provide for such
services  for an  initial  annual fee of  $30,000  for so long as the  Company's
portfolio  includes the Initial Hotels, the Days  Inn-Farmville,  Virginia Hotel
and the the Comfort Suites-Dover, Delaware Hotel. The amended Services Agreement
provides that the fee for such services will increase $10,000 per year (prorated
for the time of acquisition)  for each  additional  hotel added to the Company's
portfolio.  Under the terms of the amended Services Agreement,  the services fee
cannot exceed $100,000 in any year.

Credit Facility

         On April 15, 1996,  the Company  entered into a credit  agreement  with
Mercantile  for a $6.5 million  Credit  Facility.  Effective as of September 30,
1997, the maximum amount that the Company may borrow under the Credit

                                       59

<PAGE>



Facility was increased to $25.5 million. The amount outstanding under the Credit
Facility  as of February  28, 1998 was $24.5  million.  Upon  completion  of the
Offering,  the Company expects to increase the maximum amount that it may borrow
pursuant to the Credit  Facility to $40 million at an interest rate equal to the
30 day London  Interbank  Offered  Rate (which was 5.68% as of March 20,  1998),
plus 250 basis points. The Credit Facility is secured by 17 Hotels.

Development Agreement

         Pursuant to the Development  Agreement,  Humphrey Development holds the
right to purchase the Comfort  Suites-Dover,  Delaware Hotel from the Company in
January 2002 for $2,795,910.

Acquisition of Certain Hotels from Humphrey Affiliates

         The Initial  Hotels were  acquired,  directly  and  indirectly,  by the
Partnership  from  limited  partnerships  in which  Mr.  Humphrey  was a limited
partner and one of his affiliates  was the general  partner.  The  Partnership's
interests in the Initial Hotels and the Subsidiary  Partnership were acquired in
exchange for (i) the  assumption of  approximately  $13.4 million of outstanding
indebtedness of the sellers of the Initial Hotels,  most of which was guaranteed
by Mr.  Humphrey and one of his  Affiliates  and secured by the Initial  Hotels,
(ii) the issuance of an aggregate of 527,866  Units to the Humphrey  Affiliates,
(iii) the assumption and repayment of approximately  $2.1 million of outstanding
indebtedness  of  the  sellers  of  the  Initial  Hotels  (in  addition  to  the
indebtedness in clause (i) above) of which approximately $1.2 million was repaid
to a Humphrey  Affiliate,  (iv) the  payment of  $247,000 in cash to satisfy the
obligations of Humphrey  Associates to restore its negative  capital  account in
one of the limited partnerships selling an Initial Hotel, and (v) the payment of
approximately $4.6 million in cash to persons not affiliated with Mr. Humphrey.

         The  Partnership  acquired the Days  Inn-Farmville,  Virginia  Hotel in
exchange  for (i)  95,484  Units,  which  are  redeemable,  subject  to  certain
limitations, for an aggregate of approximately 95,484 shares of Common Stock and
(ii) the assumption of approximately $1.2 million of debt secured by that Hotel,
which was repaid  immediately  with proceeds  from the  Company's  second public
stock offering.

         The Partnership  acquired the Best Western  Suites-Key  Largo,  Florida
Hotel pursuant to a purchase  agreement that was assigned to the  Partnership by
Humphrey  Key Largo.  Pursuant  to the  assignment  of the  purchase  agreement,
Humphrey Key Largo received 34,023 Units.

         The Humphrey Affiliates own 657,373 Units with a value of approximately
$7.2  million  based on the  Offering  Price.  Upon  exercise of the  Redemption
Rights,  which are currently all  exercisable,  such Units will be redeemed on a
one-for-one  basis for  shares of Common  Stock or for an  equivalent  amount of
cash, at the sole election of the Company or if the issuance of shares of Common
Stock would result in any person owning more than 9.9% of the outstanding shares
of Common Stock.

Guarantees by Mr. Humphrey and His Affiliates

         Mr.  Humphrey,  jointly  and  severally  with  the  Company,  currently
guarantees the payment of interest and principal on  approximately  $5.9 million
of the Company's long-term debt. The debt is secured by 19 of the Hotels.

Leases

         During 1997, the  Partnership and the Lessee were parties to Percentage
Leases  with  respect  to  each  Hotel,   with  the  exception  of  the  Comfort
Suites-Dover,  Delaware,  which is subject to a Fixed  Lease.  Each Lease has or
will  have a  non-cancelable  term of ten  years,  which may be  renewed  for an
additional  term of five  years  at the  Lessee's  option,  subject  to  earlier
termination upon the occurrence of defaults  thereunder and certain other events
described  therein.  Pursuant to the terms of the Leases, the Lessee is required
to pay rent and certain other additional  charges and is entitled to all profits
from the operations of the Hotels after the payment of Rent, operating and other
expenses.  Payments of Rent under the Percentage Leases and the Fixed Lease have
constituted all of the

                                       60

<PAGE>



Partnership's and the Company's revenue since their respective  inceptions.  For
the  period  January 1, 1997  through  December  31,  1997,  the Lessee  paid an
aggregate of $7,326,193 in Rent under the Leases.

Franchise Licenses

         The Lessee, which is owned by Mr. Humphrey,  holds all of the Franchise
Licenses for the hotels  currently  owned by the  Partnership and is expected to
hold  all  of  the  Franchise  Licenses  for  any  subsequently  acquired  hotel
properties.  During 1997, the Lessee paid franchise fees in the aggregate amount
of $875,104.

Non-Competition Agreement and Option Agreement

         Mr. Humphrey, certain Humphrey Affiliates and the Company entered into
the Non-Competition Agreement and the Option Agreement in connection with the
IPO.  See "Risk Factors - Conflicts of Interest" and "Policies and Objectives
with Respect to Certain Activities - Conflict of Interest Policies - The
Non-Competition Agreement and Option Agreement."

Other

         Mr.  Whittemore,  who is a  Director  of the  Company,  is Senior  Vice
President of the  Underwriter.  The Underwriter will receive $801,777 in fees in
connection  with this  Offering.  The  Underwriter  was the  underwriter  of the
Company's previous three public stock offerings.  The Underwriter also served as
underwriter for $2,460,000  principal amount fixed rate first mortgage refunding
revenue  bonds,  series 1995 issued by the Industrial  Development  Authority of
Pulaski County, which are secured by the Comfort Inn-Dublin, Virginia Hotel. The
Underwriter  and one of its  senior  officers  (who is not  affiliated  with the
Company) together receive an ongoing annual fee equal to .25% of the outstanding
principal of those bonds.

         Simultaneously with the Offering, the Company will enter into a Capital
Consulting  Agreement  with Charles A. Mills,  III, who will provide the Company
with  advice  as to future  equity  offerings  and  access  to  capital  markets
generally.  Mr.  Mills  is the  Senior  Vice  President,  Chairman  and  largest
shareholder of the  Underwriter  and served on the Company's  Board of Directors
from its IPO on  November  29,  1994 to March 17,  1998.  Under the terms of the
Capital  Consulting  Agreement,  which has a one year term, the Company will pay
Mr. Mills  $20,000 plus .25% of the net  proceeds  (but not to exceed  $100,000)
from public equity offerings over the next twelve months.

                                   THE LESSEE

         The Lessee is a Maryland corporation.  The Lessee currently leases each
Hotel from the Partnership pursuant to individual Leases relating to each Hotel.
The  Partnership  intends to lease to the Lessee (i) additional  existing hotels
acquired by the Partnership on terms and conditions substantially similar to the
Percentage  Leases  applicable to the Hotels,  and (ii) hotels  developed by the
Partnership  pursuant to Fixed  Leases,  which will provide for the payment of a
fixed monthly Rent and otherwise have terms and conditions substantially similar
to the  Percentage  Leases  applicable  to the Hotels.  The Lessee's  ability to
perform its  obligations,  including  making Rent payments under the Leases,  is
dependent on the Lessee's ability to generate  sufficient net cash flow from the
operation  of the  Hotels  and any  other  hotels  leased  to the  Lessee by the
Partnership.  The  Lessee's  obligations  under  the  Leases  are  and  will  be
unsecured.  Mr. Humphrey does not guarantee the Lessee's  obligations  under the
Percentage  Leases,  but the Percentage Leases currently  contain  cross-default
provisions.  Accordingly,  the Lessee's failure to make required  payments under
any  Percentage  Lease will allow the  Company  to  terminate  any or all of the
Percentage Leases. See "Risk Factors - Dependence on the Lessee." The Percentage
Leases have terms of ten years and are renewable for an additional  term of five
years at the option of the Lessee,  but are subject to earlier  termination upon
the occurrence of certain events.  Under the Percentage  Leases, the Partnership
is entitled to receive from the Lessee Base and Percentage  Rents.  Mr. Humphrey
is the sole shareholder of the Lessee and President and Chairman of the Board of
the  Company.  Consequently,  he  has  a  conflict  of  interest  regarding  the
enforcement of the Percentage  Leases. See "Risk Factors - Conflicts of Interest
- - No Arm's Length Bargaining

                                       61

<PAGE>



on the Percentage Leases, the Development Agreement, the Services Agreement, the
Hotel Purchase Agreements, the Non-Competition Agreements and Option Agreement"
and "Business and Properties."

         The Operator,  an affiliate of the Lessee,  managed the Initial  Hotels
from 1989 to 1996 and managed the Days  Inn-Farmville,  Virginia  Hotel since it
was  acquired  by a Humphrey  Affiliate  in  November  1994  until the  Operator
combined its operations  with the Lessee  effective  January 1, 1996. The Lessee
provides all employees and performs all  marketing,  accounting  and  management
functions  necessary to operate the Hotels. The Lessee has in-house programs for
accounting and the management and marketing of the Hotels.  The Lessee  utilizes
its  sales  management  program  to  coordinate,  direct  and  manage  the sales
activities of personnel located at the Hotels.

         The  Lessee's  primary  philosophy  for each  hotel it  operates  is to
provide the best service and  cleanest  setting for the most value in the market
that the hotel  serves.  In 1990,  the  Operator,  an  affiliate  of the Lessee,
received the first Choice Hotels Gold Award ever  presented by Choice Hotels for
its  operation of the Comfort  Inn-Farmville,  Virginia.  The Choice Hotels Gold
Award is  presented  annually  to those  hotels  that have  excelled in service,
appearance,  housekeeping  and employee  training.  The Operator  received three
additional   Choice  Hotels  Gold  Awards  for  its  operation  of  the  Comfort
Inn-Elizabethton,  Tennessee and two Choice Hotels Gold Awards for its operation
of the Comfort  Inn-Beacon  Marina,  Solomons,  Maryland.  An  affiliate  of the
Operator has also  received four  nominations  for Comfort Inn's Inn of the Year
for  its  operation  of  the  Comfort  Inns-Dublin,   Virginia,   -Elizabethton,
Tennessee,  -Farmville,  Virginia and -Solomons,  Maryland. Choice Hotels awards
the "Inn of the Year" to one hotel,  which is chosen from the  approximately  35
hotels  nominated  for that Award.  The Operator has received one Choice  Hotels
Gold Award and two Choice  Hotels  Silver  Awards for  excellence in service and
housekeeping for its operation of the Comfort Inn-Morgantown,  West Virginia and
one Choice  Hotels Gold Award for its operation of the Comfort  Inn-New  Castle,
Pennsylvania.

         The Lessee believes that in order to carry out its philosophy,  it must
allow its  managers  the  flexibility  to quickly  meet the needs and desires of
customers of an individual  hotel.  The Lessee  monitors the  performance of its
managers by conducting  frequent  on-site  reviews and by closely  reviewing and
controlling expenditures and cash flows at individual hotels.

         The Lessee's President,  Randy P. Smith, has been employed in the hotel
business  since 1978 and has operated a variety of hotels  under many  franchise
brands.  He joined the Operator in 1989 as Director of Operations and in 1991 he
was appointed Vice President of  Operations.  He was appointed  President of the
Lessee in 1994. He has been appointed to the Comfort Inn Advisory  Council,  the
International  Operators  Council for Choice Hotels ("IOC")  National  Marketing
Committee, the IOC National Operations and Standards Committee, the IOC National
Awards  Committee,  the Region 4 (Virginia)  Regional  Advisory Board for Choice
Hotels and numerous boards for the IOC. Mr. Smith received an M.B.A. degree from
Loyola College in 1995.

         The Lessee's Chief Financial Officer,  William F. Goodrick,  joined the
Lessee in January  1998.  Mr.  Goodrick has over thirty years  experience in the
public and  private  sector of the  accounting  and  financial  field.  Prior to
joining the Lessee,  Mr. Goodrick was Vice President,  Asset Management for NHP,
Inc., the nation's  second largest  manager of  multi-family  housing.  Prior to
that, he owned his own business  providing  accounting and financial services to
the private sector of the business  community,  including two medium sized hotel
management  and  development  companies.  Prior  to  that,  he was  Senior  Vice
President  of Finance  for  C.R.I.,  Inc.,  a  multi-billion  dollar real estate
syndication firm. He is a certified public accountant and received his B.S.B.A.
from Georgetown University in 1967.

         The  Lessee's  Vice  President,  Bethany  H.  Hooper,  joined  Humphrey
Associates in 1988 after  working for the  accounting  firm of Reznick  Fedder &
Silverman as a certified  public  accountant.  In 1991,  she was appointed  Vice
President  of  Accounting  and  Administration  of Humphrey  Associates  and the
Operator.  Ms.  Hooper  continues  to work  for  both the  Lessee  and  Humphrey
Associates. She received a B.S. degree in Business Administration from Lewis and
Clark  College in 1986 and an M.B.A.  degree in Finance  from Loyola  College in
1991.

         The  Lessee's  Senior  Director of  Operations,  Dave  Yakes,  has been
employed in the hotel  business  since 1985.  He has an extensive  background in
hotel operations and joined the Lessee in 1995.  Prior to his current  position,
Mr. Yakes was a Regional  Director of Operations as well as the General  Manager
of the Comfort Inn-

                                       62

<PAGE>



Beacon Marina, Solomons, Maryland.  Before joining the Lessee, Mr. Yakes worked
several years for Winegardner and Hammons, Inc., a Cincinnati, Ohio based hotel
management company.  He received a B.S. degree in Hospitality and Tourism
Management from Grand Valley State University in 1991.

                    OWNERSHIP OF THE COMPANY'S COMMON STOCK

  Security Ownership of Certain Beneficial Owners

         The  following  table sets forth as of  December  31,  1997 each person
known by the Company to be a beneficial  owner of more than five percent (5%) of
its  Common  Stock.  The  Company  has  no  other  class  of  equity  securities
outstanding.  Unless otherwise indicated, said shares are owned directly and the
indicated person has sole voting and investment power.

<TABLE>
<CAPTION>

Name and Address                                     Amount and Nature
 of Beneficial                                         of Beneficial                      Percent
     Owner                                                Ownership                       of Class
- ----------------                                     -----------------                    --------
<S><C>
James I. Humphrey, Jr.                                     657,373(1)                      15.9%(1)
The Humphrey Companies
12301 Old Columbia Pike, Suite 300
Silver Spring, MD  20904

James T. Martin                                            322,547(2)                       9.3%
Odyssey Capital Reg.
6 Front Street
Hamilton, HMII, Bermuda

Equitable Companies, Inc.                                  321,300(3)                       9.2%
787 Seventh Avenue
New York, NY  10019

Smith Barney Mutual                                        191,300(4)                       5.5%
  Funds Management Inc.
338 Greenwich Street
New York, NY  10013
</TABLE>

- ---------------------
(1)   Assumes that all Units held by James I. Humphrey and his Affiliates are
      redeemed for shares of Common Stock.
(2)   Based upon information  contained in Schedule 13D/A, dated April 28, 1997,
      and filed with the Commission on May 1, 1997.
(3)   Based upon  information  contained in Schedule  13G/A,  dated February 10,
      1998, and filed with the Commission on February 17, 1998.
(4)   Based upon information  contained in Schedule 13D, dated February 5, 1997,
      and filed with the Commission on February 6, 1997.

  Security Ownership by Management

         The following  table sets forth certain  information  as of February 1,
1998 regarding the beneficial  ownership of Common Stock by (i) each Director of
the  Company,  (ii) each  executive  officer  of the  Company,  and (iii) by all
Directors and  executive  officers of the Company as a group.  Unless  otherwise
indicated,  all  shares are owned  directly  and the  indicated  person has sole
voting and investment power.


                                       63

<PAGE>


<TABLE>
<CAPTION>
                                          Shares of Common Stock                          Percent of
Name of Beneficial Owner                    Beneficially Owned                               Class
- ------------------------                  ----------------------              -------------------------------------
                                                                              Before Offering     After Offering(5)
                                                                              ---------------     -----------------
<S><C>
Margaret Allen                                    3,846                             *                     *

James I. Humphrey, Jr.                          657,373(1)                        15.9%                 12.8%

Andrew A. Mayer, M.D.                            90,552                            2.6%                  2.0%

Dr. Leah T. Robinson                             86,165                            2.5%                  1.9%

George R. Whittemore                             92,652                            2.7%                  2.1%

Jeffrey M. Zwerdling                             59,062(2)                         1.7%                  1.5%
                                                -------                           ----                  ----

     Total                                      989,650(3)                        23.9%(4)              19.5%(4)
</TABLE>

- ---------------------
*     Represents less than 1% of the outstanding shares of Common Stock.
(1)   Represents  657,373  shares  of Common  Stock  issuable  to Mr.  Humphrey,
      Humphrey Associates,  Farmville Lodging Associates,  or Humphrey Key Largo
      upon redemption of their Units.  Mr.  Humphrey is the sole  shareholder of
      Humphrey   Associates  and  owns  a  98%  interest  in  Farmville  Lodging
      Associates and a 73% interest in Humphrey Key Largo. The redemption rights
      are exercisable at any time subject to certain conditions.
(2)   Includes 33,087 shares of Common Stock owned by Mr. Zwerdling and 25,975
      shares of Common Stock over which Mr. Zwerdling has dispositive power.
(3)   Does not include 300 shares  acquired by Mr.  Whittemore  on February  13,
      1998. At the Closing, officers and Directors of the Company will acquire a
      total of 10,000 Common Shares and  thereafter,  will own 999,950 shares of
      Common  Stock,  assuming  that all Units  held by Mr.  Humphrey,  Humphrey
      Associates,  Farmville  Lodging  Associates  and  Humphrey  Key  Largo are
      redeemed for shares of Common Stock.
(4)   Assumes  that  all  Units  held  by  Mr.  Humphrey,  Humphrey  Associates,
      Farmville  Lodging  Associates  and  Humphrey  Key Largo are  redeemed for
      shares of Common Stock.
(5)   Includes 300 Common  Shares that Mr.  Whittemore  acquired on February 13,
      1998,  and 10,000 Common Shares that Mr.  Zwerdling  intends to acquire in
      the Offering.

                          DESCRIPTION OF CAPITAL STOCK

General

         The Articles of  Incorporation  of the Company provide that the Company
may issue up to  35,000,000  shares of capital  stock,  consisting of 25,000,000
shares of Common  Stock,  $0.01 par value per share,  and  10,000,000  shares of
preferred stock, $0.01 par value per share ("Preferred Stock").  Upon completion
of  the  Offering,   4,481,700  shares  of  Common  Stock  will  be  issued  and
outstanding,  657,373  shares of Common Stock will be reserved for issuance upon
redemption of Units and no Preferred Stock will be issued and outstanding.

Common Stock

         All  shares  of  Common  Stock  are  duly  authorized,  fully  paid and
nonassessable.  Subject to the preferential rights of any other shares or series
of  shares of  capital  stock,  Common  Shareholders  are  entitled  to  receive
dividends if and when  authorized  and declared by the Board of Directors of the
Company out of assets  legally  available  therefor and to share  ratably in the
assets of the Company legally  available for distribution to its shareholders in
the event of its  liquidation,  dissolution  or winding-up  after payment of, or
adequate  provision  for,  all  known  debts  and  liabilities  of the  Company.
Commencing with the dividend  declared in October 1997, the Company began paying
monthly dividends.  For the period beginning November 29, 1994, the closing date
of the IPO, and ending

                                       64

<PAGE>



December 31, 1994,  the Company  made a  distribution  of $.044 per share to the
Common  Shareholders,  which is the  equivalent  of a $.125  quarterly or a $.50
annual distribution. For each of the quarters ended March 31, 1995, and June 30,
1995, the Company made a distribution of $.15 per share, which is the equivalent
of a $.60 annual  distribution.  For the quarter ended  September 30, 1995,  the
Company  made a  distribution  of $.181 per share,  which  represents a pro rata
distribution  of $.19 per share from the closing  date of the  Company's  second
public stock offering to the end of the quarter.  For each of the quarters ended
December 31, 1995; March 31, 1996; June 30, 1996;  September 30, 1996;  December
31, 1996;  March 31, 1997;  June 30, 1997;  and September 30, 1997,  the Company
made a distribution of $.19 per share,  which is the equivalent of a $.76 annual
distribution.  During the quarter  ended  December  31,  1997,  the Company made
monthly  distributions  of $.0675 per share,  which is the equivalent of an $.81
annual distribution. See "Price Range of Common Stock and Distributions."

         Each outstanding  share of Common Stock entitles the holder to one vote
on all matters  submitted to a vote of  shareholders,  including the election of
Directors,  and, except as otherwise  required by law or except as provided with
respect  to any other  class or series of shares of  capital  stock,  the Common
Shareholders  will possess the exclusive  voting  power.  There is no cumulative
voting in the election of Directors,  which means in all elections of Directors,
each Common  Shareholder  has the right to cast one vote for each share of stock
for each candidate.

Preferred Stock

         Shares of  Preferred  Stock may be issued from time to time,  in one or
more  series,  as  authorized  by the Board of  Directors.  Because the Board of
Directors has the power to establish the preferences and rights of each class or
series of Preferred  Stock, the Board of Directors may afford the holders of any
series or class of Preferred  Stock  preferences,  powers and rights,  voting or
otherwise,  senior  to the  rights  of  Common  Shareholders.  The  Board  could
authorize the issuance of Preferred Stock with terms and conditions  which could
have the effect of discouraging a takeover or other transaction which holders of
some, or a majority,  of the shares of Common Stock might believe to be in their
best  interests  or in which  holders of some,  or a majority,  of the shares of
Common  Stock might  receive a premium for their shares of Common Stock over the
then market  price of such shares of Common  Stock.  As of the date  hereof,  no
shares of Preferred  Stock are  outstanding and the Company has no present plans
to issue any Preferred Stock.

Restrictions on Ownership and Transfer

         For the  Company  to  qualify  as a REIT  under the Code,  it must meet
certain  requirements  concerning  the  ownership of its  outstanding  shares of
capital  stock.  Specifically,  not more  than  50% in  value  of the  Company's
outstanding capital stock may be owned, directly or indirectly, by five or fewer
individuals (as defined in the Code to include certain entities) during the last
half of a taxable  year,  and the Company must be  beneficially  owned by 100 or
more  persons  during at least 335 days of a  taxable  year of twelve  months or
during a  proportionate  part of a shorter taxable year. See "Federal Income Tax
Considerations - Requirements for Qualification." In addition,  the Company must
meet certain  requirements  regarding the nature of its gross income in order to
qualify as a REIT.  One such  requirement  is that at least 75% of the Company's
gross income for each year must  consist of rents from real  property and income
from  certain  other  real  property  investments.  The  rents  received  by the
Partnership from the Lessee will not qualify as rents from real property,  which
likely would result in loss of REIT status for the Company,  if the Company were
to own, actually or  constructively,  10% or more of the ownership  interests in
the Lessee within the meaning of Section  856(d)(2)(B) of the Code. See "Federal
Income Tax Considerations Requirements for Qualification - Income Tests."

         Because the Board of Directors believes it is essential for the Company
to continue to qualify as a REIT,  the  Articles  of  Incorporation,  subject to
certain exceptions described below, provide that no person may own, or be deemed
to own by virtue of the  attribution  provisions of the Code,  more than 9.9% of
(i) the  number of  outstanding  shares of  Common  Stock or (ii) the  number of
outstanding  shares of  Preferred  Stock of any class or series (the  "Ownership
Limitation").  Any transfer of shares of Common  Stock or  Preferred  Stock that
would (i) result in any person owning, directly or indirectly,  shares of Common
Stock or Preferred Stock in excess of the Ownership  Limitation,  (ii) result in
the shares of Common  Stock and  Preferred  Stock  being owned by fewer than 100
persons (determined without reference to any rules of attribution), (iii) result
in the Company being  "closely held" within the meaning of Section 856(h) of the
Code, or (iv) cause the Company to own, actually or

                                       65

<PAGE>



constructively,  10% or more  of the  ownership  interests  in a  tenant  of the
Company's,  the  Partnership's  or the Subsidiary  Partnership's  real property,
within the meaning of Section  856(d)(2)(B)  of the Code, will be null and void,
and the  intended  transferee  will  acquire no rights in such  shares of Common
Stock or Preferred Stock.

         Subject to certain  exceptions  described below, any purported transfer
of shares of Common Stock or Preferred Stock that would (i) result in any person
owning,  directly or  indirectly,  shares of Common Stock or Preferred  Stock in
excess of the  Ownership  Limitation,  (ii) result in the shares of Common Stock
and Preferred  Stock being owned by fewer than 100 persons  (determined  without
reference  to any  rules of  attribution),  (iii)  result in the  Company  being
"closely  held" within the meaning of Section  856(h) of the Code, or (iv) cause
the Company to own,  actually or  constructively,  10% or more of the  ownership
interests in a tenant of the  Company's,  the  Partnership's  or the  Subsidiary
Partnership's real property,  within the meaning of Section  856(d)(2)(B) of the
Code, will be designated as "Shares-in-Trust" and transferred automatically to a
trust (the "Trust")  effective on the day before the purported  transfer of such
shares of Common Stock or Preferred  Stock.  The record  holder of the shares of
Common Stock or Preferred  Stock that are  designated  as  Shares-in-Trust  (the
"Prohibited  Owner")  will be required to submit such number of shares of Common
Stock or  Preferred  Stock to the  Company for  registration  in the name of the
Trust (the "Trustee").  The Trustee will be designated by the Company,  but will
not  be  affiliated  with  the  Company.  The  beneficiary  of  the  Trust  (the
"Beneficiary")  will be one or more charitable  organizations  that are named by
the Company.

         Shares-in-Trust  will remain  issued and  outstanding  shares of Common
Stock or Preferred  Stock and will be entitled to the same rights and privileges
as all other  shares of the same class or series.  The Trustee  will receive all
dividends and distributions on the  Shares-in-Trust and will hold such dividends
or distributions  in trust for the benefit of the Beneficiary.  The Trustee will
vote all  Shares-in-Trust.  The Trustee will designate a permitted transferee of
the  Shares-in-Trust,  provided that the permitted transferee (i) purchases such
Shares-in-Trust   for   valuable    consideration   and   (ii)   acquires   such
Shares-in-Trust  without  such  acquisition  resulting  in a transfer to another
Trust.

         The Prohibited Owner with respect to  Shares-in-Trust  will be required
to repay to the Trustee the amount of any dividends or distributions received by
the Prohibited Owner (i) that are attributable to any  Shares-in-Trust  and (ii)
the  record  date of which  was on or after the date  that  such  shares  became
Shares-in-Trust.  The Prohibited  Owner  generally will receive from the Trustee
the lesser of (i) the price per share such Prohibited  Owner paid for the shares
of Common Stock or Preferred Stock that were designated as Shares-in-Trust  (or,
in the case of a gift or devise,  the Market Price (as defined  below) per share
on the date of such  transfer)  or (ii) the  price  per  share  received  by the
Trustee  from the sale of such  Shares-in-Trust.  Any  amounts  received  by the
Trustee  in excess of the  amounts  to be paid to the  Prohibited  Owner will be
distributed to the Beneficiary.

         The Shares-in-Trust will be deemed to have been offered for sale to the
Company,  or its  designee,  at a price per share equal to the lesser of (i) the
price per share in the transaction that created such Shares-in-Trust (or, in the
case of a gift or  devise,  the  Market  Price  per  share  on the  date of such
transfer) or (ii) the Market  Price per share on the date that the  Company,  or
its designee, accepts such offer. The Company will have the right to accept such
offer for a period of 90 days  after the later of (i) the date of the  purported
transfer  which  resulted in such  Shares-in-Trust  or (ii) the date the Company
determines  in good  faith  that a transfer  resulting  in such  Shares-in-Trust
occurred.

         "Market  Price" on any date shall mean the average of the Closing Price
(as defined  below) for the five  consecutive  Trading  Days (as defined  below)
ending on such date. The "Closing  Price" on any date shall mean the last quoted
price as reported by The Nasdaq National Market.  "Trading Day" shall mean a day
on which the  principal  national  securities  exchange  on which the  shares of
Common  Stock or  Preferred  Stock are listed or admitted to trading is open for
the transaction of business or, if the shares of Common Stock or Preferred Stock
are not listed or admitted to trading on any national securities exchange, shall
mean  any  day  other  than a  Saturday,  a  Sunday  or a day on  which  banking
institutions  in the State of New York are  authorized  or  obligated  by law or
executive order to close.

         Any person who  acquires or attempts to acquire  shares of Common Stock
or Preferred Stock in violation of the foregoing restrictions, or any person who
owned shares of Common Stock or Preferred Stock that were

                                       66

<PAGE>



transferred to a Trust,  will be required (i) to immediately give written notice
to the  Company  of such event and (ii) to  provide  to the  Company  such other
information as the Company may request in order to determine the effect, if any,
of such transfer on the Company's status as a REIT.

         All persons  who own,  directly  or  indirectly,  more than 5% (or such
lower  percentages as required  pursuant to  regulations  under the Code) of the
outstanding  shares of Common  Stock and  Preferred  Stock must,  within 30 days
after  January 1 of each year,  provide to the  Company a written  statement  or
affidavit  stating the name and address of such  direct or indirect  owner,  the
number  of  shares  of  Common  Stock and  Preferred  Stock  owned  directly  or
indirectly,  and a description  of how such shares are held.  In addition,  each
direct or indirect  shareholder  shall  provide to the Company  such  additional
information as the Company may request in order to determine the effect, if any,
of such  ownership on the  Company's  status as a REIT and to ensure  compliance
with the Ownership Limitation.

         The Ownership Limitation generally will not apply to the acquisition of
shares of Common Stock or Preferred Stock by an underwriter that participates in
a public  offering of such shares.  In addition,  the Board of  Directors,  upon
receipt of a ruling  from the  Service  or an  opinion of counsel  and upon such
other conditions as the Board of Directors may direct,  may exempt a person from
the Ownership Limitation under certain circumstances. The foregoing restrictions
will continue to apply until (i) the Board of Directors determines that it is no
longer in the best  interests  of the  Company  to  attempt  to  qualify,  or to
continue  to  qualify,  as a REIT  and  (ii)  there  is an  affirmative  vote of
two-thirds of the number of shares of Common Stock and Preferred  Stock entitled
to vote on such matter at a regular or special  meeting of the  shareholders  of
the Company.

         All certificates representing shares of Common Stock or Preferred Stock
will bear a legend referring to the restrictions described above.

         The  Ownership  Limitation  could  have the  effect of  discouraging  a
takeover or other transaction in which holders of some, or a majority, of shares
of Common  Stock might  receive a premium for their  shares of Common Stock over
the then  prevailing  market  price or which such  holders  might  believe to be
otherwise in their best interest.

Other Matters

         The transfer  agent and  registrar  for the Common Stock is First Union
National Bank of North Carolina.

                     CERTAIN PROVISIONS OF VIRGINIA LAW AND
             OF THE COMPANY'S ARTICLES OF INCORPORATION AND BYLAWS

         The following summary of certain  provisions of Virginia law and of the
Articles  of  Incorporation  and Bylaws of the  Company  does not  purport to be
complete  and is  subject to and  qualified  in its  entirety  by  reference  to
Virginia  law and the  Articles  of  Incorporation  and  Bylaws of the  Company.
Certain  provisions of Virginia law and the Articles of Incorporation and Bylaws
are described elsewhere in this Prospectus.

Board of Directors

         The Bylaws  provide  that the number of Directors of the Company may be
established  by the Board of Directors  but may not be fewer than three nor more
than nine. Any vacancy will be filled,  at any regular meeting or at any special
meeting  called for that  purpose,  by a majority  of the  remaining  Directors,
except that a vacancy resulting from an increase in the number of Directors must
be filled by a majority of the entire Board of Directors.

         The  Company's  Bylaws also provide that a Director may be removed with
or without cause with the affirmative  vote of at least  two-thirds of the votes
entitled to be cast in the election of Directors.  This provision,  when coupled
with the  provisions  of the Bylaws  authorizing  the Board of Directors to fill
vacant  directorships,   precludes  the  Company's  shareholders  from  removing
incumbent  Directors,  except upon the  existence of a  substantial  affirmative
vote, and filling the vacancies created by such removal with their own nominees.


                                       67

<PAGE>



Amendment

         The Articles of Incorporation may be amended by the affirmative vote of
the holders of a majority of the  outstanding  shares of Common Stock,  with the
shareholders  voting  as a class  with one vote per  share;  provided,  that the
Articles of  Incorporation  provision  relating to the Company's  election to be
taxed as a REIT shall not be amended,  altered,  changed or repealed without the
affirmative vote of at least 80% of the members of the Board of Directors or the
affirmative  vote of holders of two-thirds of the  outstanding  shares of Common
Stock and any other shares of capital  stock  entitled to vote  generally in the
election of Directors  voting as a class. The Company's Bylaws may be amended by
the  Board  of  Directors  or by  vote  of  the  holders  of a  majority  of the
outstanding  shares of Common Stock,  provided that  provisions  with respect to
removal of Directors,  quorum  requirements and approval of certain matters by a
majority of the Directors, cannot be amended without the affirmative vote of 80%
of the  members of the entire  Board of  Directors,  including a majority of the
Independent Directors, or the holders of two-thirds of the outstanding shares of
Common Stock and any other shares of capital stock entitled to vote generally in
the election of Directors.

Business Combinations

         The Virginia  Stock  Corporation  Act contains  provisions  restricting
"Affiliated  Transactions." These provisions,  with several exceptions discussed
below, require approval of material acquisition  transactions between a Virginia
corporation  having more than 300  shareholders of record and any holder of more
than  10%  of any  class  of  its  outstanding  voting  shares  (an  "Interested
Shareholder")  by the holders of at least  two-thirds  of the  remaining  voting
shares.  Affiliated  Transactions  subject to this approval  requirement include
mergers,  share exchanges,  material dispositions of corporate assets not in the
ordinary course of business,  any dissolution of the corporation  proposed by or
on behalf of an Interested  Shareholder,  or any reclassification,  including, a
reverse stock split, a recapitalization  or a merger of the corporation with its
subsidiaries  that increases the percentage of voting shares owned  beneficially
by an Interested Shareholder by more than 5%.

         For  three  years  following  the time that an  Interested  Shareholder
becomes an owner of 10% of the outstanding voting shares, a Virginia corporation
cannot  engage in an Affiliated  Transaction  with such  Interested  Shareholder
without  approval of  two-thirds  of the voting  shares  other than those shares
beneficially owned by the Interested  Shareholder,  and majority approval of the
"Disinterested  Directors." A Disinterested  Director  means,  with respect to a
particular Interested Shareholder,  a member of the Company's Board of Directors
who was (i) a Director on the date on which an Interested  Shareholder became an
Interested  Shareholder and (ii)  recommended for election by, or was elected to
fill a  vacancy  and  received  the  affirmative  vote  of,  a  majority  of the
Disinterested  Directors then on the Board.  At the expiration of the three year
period,  the statute requires approval of Affiliated  Transactions by two-thirds
of the  voting  shares  other than those  beneficially  owned by the  Interested
Shareholder.

         The principal  exceptions to the special  voting  requirement  apply to
transactions proposed after the three year period has expired and require either
that  the   transaction   be  approved  by  a  majority  of  the   corporation's
Disinterested   Directors  or  that  the  transaction   satisfy  the  fair-price
requirements of the statute.  In general,  the fair-price  requirement  provides
that in a two-step acquisition transaction,  the Interested Shareholder must pay
the  shareholders  in the second step either the same amount of cash or the same
amount and type of  consideration  paid to acquire  the  Virginia  corporation's
shares in the first step.

         None of the  foregoing  limitations  and  special  voting  requirements
applies to a transaction  with an Interested  Shareholder  whose  acquisition of
shares making such person an Interested  Shareholder  was approved by a majority
of the Virginia corporation's Disinterested Directors.

         These  provisions were designed to deter certain  takeovers of Virginia
corporations.  In addition,  the statute provides that, by affirmative vote of a
majority  of the  voting  shares  other  than  shares  owned  by any  Interested
Shareholder,   a  corporation   can  adopt  an  amendment  to  its  Articles  of
Incorporation  or Bylaws providing that the Affiliated  Transactions  provisions
shall not apply to the  corporation.  The  Company  has not  "opted  out" of the
Affiliated Transactions provisions.


                                       68

<PAGE>



Control Share Acquisitions

         The Virginia Stock Corporation Act also contains provisions  regulating
certain "Control Share  Acquisitions," which are transactions causing the voting
strength  of any person  acquiring  beneficial  ownership  of shares of a public
corporation in Virginia to meet or exceed certain  threshold  percentages  (20%,
331/3%  or 50%) of the  total  votes  entitled  to be cast for the  election  of
Directors.  Shares acquired in a control share acquisition have no voting rights
unless:  (i) the voting rights are granted by a majority vote of all outstanding
shares other than those held by the acquiring  person or any officer or employee
Director of the corporation,  or (ii) the Articles of Incorporation or Bylaws of
the  corporation  provide  that these  Virginia law  provisions  do not apply to
acquisitions  of its shares.  The  acquiring  person may require  that a special
meeting of the  shareholders  be held to consider the grant of voting  rights to
the shares  acquired in the control share  acquisition.  These  provisions  were
designed to deter  certain  takeovers  of Virginia  public  corporations.  Under
Virginia  law, a  corporation  may "opt out" of the Control  Share  Acquisitions
provisions  in its  Articles  of  Incorporation  or Bylaws.  The Company has not
"opted out" of the Control Share Acquisitions provisions.

Operations

         The Company is generally prohibited from engaging in certain activities
and  acquiring or holding  property or engaging in any activity that would cause
the Company to fail to qualify as a REIT.

Advance Notice of Director Nominations and New Business

         The Bylaws of the Company provide (a) with respect to an annual meeting
of  shareholders,  nominations of persons for election to the Board of Directors
and the proposal of business to be considered by such  shareholders  may be made
only (i) pursuant to the Company's  notice of the meeting,  (ii) by the Board of
Directors or (iii) by a  shareholder  who is entitled to vote at the meeting and
has complied with the advance notice  procedures set forth in the Bylaws and (b)
with respect to special  meetings of  shareholders,  nominations  of persons for
election  to the  Board  of  Directors  may be made  only  (i)  pursuant  to the
Company's  notice of meeting,  (ii) by the Board of Directors or (iii)  provided
that the Board of Directors has determined  that  Directors  shall be elected at
such meeting,  by a  shareholder  who is entitled to vote at the meeting and has
complied with the advance notice provisions set forth in the Bylaws.

                        SHARES AVAILABLE FOR FUTURE SALE

         Upon the  completion of the Offering,  the Company will have  4,481,700
shares of Common Stock outstanding,  657,373 shares of Common Stock reserved for
issuance upon redemption of Units and no shares of Preferred Stock  outstanding.
After the Closing Date,  all shares of Common Stock will be freely  tradeable by
persons other than  "Affiliates"  of the Company without  restriction  under the
Securities  Act,  subject to certain  limitations  on ownership set forth in the
Articles of  Incorporation.  See "Description of Capital Stock - Restrictions on
Transfer."

         Pursuant to the Partnership Agreement,  the Limited Partners, which are
Mr. Humphrey and three of his  Affiliates,  have the right to redeem their Units
in  exchange  for  shares  of  Common  Stock  (the  "Redemption  Rights")  on  a
one-for-one  basis  (or for  cash,  at the  election  of the  Company  or if the
issuance of shares of Common Stock would result in any person  owning,  directly
or  indirectly,  more than 9.9% of the shares of Common  Stock).  The Redemption
Rights relating to all outstanding  Units currently are exercisable at any time.
See  "Partnership   Agreement  -  Redemption   Rights."  Any  amendment  to  the
Partnership  Agreement  that would  affect the  Redemption  Rights  requires the
consent  of  Limited  Partners  holding  more than 50% of the Units  held by all
Limited Partners (except the Company).

         Shares of Common Stock issued to holders of Units upon  exercise of the
Redemption Rights will be "restricted"  securities under the meaning of Rule 144
promulgated  under the  Securities  Act ("Rule  144") and may not be sold in the
absence  of  registration  under the  Securities  Act unless an  exemption  from
registration is available, including exemptions contained in Rule 144.

                                       69

<PAGE>




         In general, under Rule 144 as currently in effect, a person (or persons
whose  shares are  aggregated)  who  beneficially  owned shares for at least one
year,  including  any person who may be deemed an  "affiliate"  of the  Company,
would be entitled to sell within any three-month  period a number of such shares
that does not exceed the greater of 1% of the then outstanding  shares of Common
Stock or the average  weekly  trading volume in the Common Stock during the four
calendar weeks  preceding the date on which notice of the sale is filed with the
Commission.  A person  who is not  deemed  to have  been an  "affiliate"  of the
Company at any time during the three months immediately preceding a sale and who
has  beneficially  owned shares for at least two years would be entitled to sell
such shares  under Rule 144 without  regard to the volume  limitation  described
above.

         The  Company  has  agreed  to file a  registration  statement  with the
Commission covering the resale of any shares of Common Stock issued to a Limited
Partner upon  redemption  of Units.  Upon request from a Limited  Partner at any
time, the Company will file such registration statement and use its best efforts
to have the registration  statement  declared effective and to keep it effective
for a period of two years. Upon  effectiveness of such  registration  statement,
those  persons who receive  shares of Common Stock upon  redemption of Units may
sell such shares in the  secondary  market  without  being subject to the volume
limitations  or other  requirements  of Rule 144. The Company will bear expenses
incident to its registration  requirements,  except that such expenses shall not
include any selling commissions, the Commission or state securities registration
fees,  transfer  taxes or certain  other fees or taxes  relating to such shares.
Registration  rights  may  be  granted  to  future  sellers  of  hotels  to  the
Partnership who may receive,  in lieu of cash, shares of Common Stock, Units, or
other securities convertible into shares of Common Stock.

         The Common Stock trades on The Nasdaq National Market under the symbol
"HUMP."  See "Underwriting."  No  prediction  can be made as to the effect,  if
any, that the Offering or the  availability of shares for future sale, will have
on the market price for shares of Common  Stock or  Preferred  Stock  prevailing
from time to time. Sales of substantial  amounts of shares of Common Stock, or
the perception that such sales could occur,  may affect adversely  prevailing
market prices of the shares of Common  Stock.  See "Risk Factors - and
"Partnership  Agreement - Transferability of Interests."

                             PARTNERSHIP AGREEMENT

         The  following   summary  of  the   Partnership   Agreement,   and  the
descriptions  of  certain   provisions  thereof  set  forth  elsewhere  in  this
Prospectus,  is  qualified  in its  entirety  by  reference  to the  Partnership
Agreement,  which is filed as an exhibit to the Registration  Statement of which
this Prospectus is a part.

Management

         The  Partnership has been organized as a Virginia  limited  partnership
pursuant to the terms of the Partnership Agreement.  Pursuant to the Partnership
Agreement,  the General Partner as the sole general partner of the  Partnership,
has full, exclusive and complete responsibility and discretion in the management
and control of the  Partnership.  All of the  outstanding  shares of  beneficial
interest of the General  Partner are held by the Company.  The Limited  Partners
have no authority  in their  capacity as Limited  Partners to transact  business
for,  or  participate  in  the  management   activities  or  decisions  of,  the
Partnership.  The General Partner,  without the consent of the Limited Partners,
may amend the  Partnership  Agreement  in any  respect to the benefit of and not
adverse to the interests of the Limited Partners;  provided,  however,  that any
other  amendments to the Partnership  Agreement  requires the consent of Limited
Partners  (other  than  the  General  Partner)  holding  more  than  50%  of the
percentage interests of the Limited Partners (other than the General Partner).

Transferability of Interests

         The General Partner may not voluntarily  withdraw from the Partnership,
and the Company may not transfer or assign its interest in the General  Partner.
In addition,  the General Partner may not transfer or assign its interest in the
Partnership  unless (i) the  transaction  in which such  withdrawal  or transfer
occurs results in the Limited Partners  receiving property in an amount equal to
the amount they would have received had they exercised their  Redemption  Rights
immediately  prior to such  transaction,  or (ii) the  successor  to the Company
contributes

                                       70

<PAGE>



substantially  all of its assets to the Partnership in return for an interest in
the Partnership.  With certain limited exceptions,  the Limited Partners may not
transfer their interests in the  Partnership,  in whole or in part,  without the
written  consent of the Company,  which  consent the Company may withhold in its
sole  discretion.  The Company may not consent to any transfer  that would cause
the Partnership to be treated as a corporation for federal income tax purposes.

Capital Contribution

         The Company will  contribute to the Partnership  substantially  all the
Net Proceeds of the Offering in exchange for 1,000,000 Units.  After the Closing
Date, the Company will own an 87.21%  partnership  interest in the  Partnership,
and the Limited  Partners will  collectively  own a 12.79%  limited  partnership
interest in the Partnership. Upon the Company's contribution of the Net Proceeds
to the Partnership, the property of the Partnership will be revalued to its fair
market value (based on the Offering Price of the Common Shares), and the capital
accounts  of the  partners  will be  adjusted to reflect the manner in which the
unrealized  gain or loss inherent in such property would be allocated  among the
partners  under the terms of the  Partnership  Agreement if there were a taxable
disposition  of such  property  for such  fair  market  value on the date of the
revaluation. The Partnership Agreement provides that if the Partnership requires
additional  funds at any time or from time to time in excess of funds  available
to the  Partnership  from  borrowing or capital  contributions,  the Company may
borrow such funds from a  financial  institution  or other  lender and lend such
funds to the  Partnership  on the same terms and conditions as are applicable to
the Company's  borrowing of such funds.  Under the  Partnership  Agreement,  the
Company generally is obligated to contribute the proceeds of a share offering as
additional  capital to the Partnership.  Moreover,  the Company is authorized to
cause the Partnership to issue  partnership  interests for less than fair market
value if the Company has  concluded  in good faith that such  issuance is in the
best interests of the Company and the Partnership. If the Company so contributes
additional capital to the Partnership, the Company will receive additional Units
and the Company's  percentage interest in the Partnership will be increased on a
proportionate   basis  based  upon  the  amount  of  such   additional   capital
contributions   and  the  value  of  the   Partnership   at  the  time  of  such
contributions. Conversely, the percentage interests of the Limited Partners will
be  decreased  on a  proportionate  basis  in the  event of  additional  capital
contributions by the Company. In addition, if the Company contributes additional
capital to the  Partnership,  the  Company  will  revalue  the  property  of the
Partnership  to its fair market  value (as  determined  by the  Company) and the
capital accounts of the partners will be adjusted to reflect the manner in which
the  unrealized  gain or loss  inherent  in such  property  (that  has not  been
reflected  in the capital  accounts  previously)  would be  allocated  among the
partners  under the terms of the  Partnership  Agreement if there were a taxable
disposition  of such  property  for such  fair  market  value on the date of the
revaluation.

Redemption Rights

         Pursuant to the Partnership  Agreement,  the Limited  Partners have the
Redemption  Rights,  which enable them to cause the  Partnership to redeem their
interests in the  Partnership in exchange for cash or, at the Company's  option,
shares of Common Stock on a one-for-one basis. The redemption price will be paid
in cash in the  discretion  of the Company or in the event that the  issuance of
shares of Common Stock to the redeeming  Limited Partner would (i) result in any
person owning,  directly or indirectly,  shares of Common Stock in excess of the
Ownership  Limitation,  (ii)  result in shares of capital  stock of the  Company
being owned by fewer than 100 persons (determined without reference to any rules
of  attribution),  (iii) result in the Company being  "closely  held" within the
meaning of Section 856(h) of the Code,  (iv) cause the Company to own,  actually
or  constructively,  10% or more of the  ownership  interests in a tenant of the
Company's  or the  Partnership's  real  property,  within the meaning of Section
856(d)(2)(B) of the Code, or (v) cause the acquisition of shares of Common Stock
by such redeeming Limited Partner to be "integrated" with any other distribution
of shares of Common Stock for purposes of complying with the Securities Act. The
Redemption  Rights  currently are exercisable at any time,  provided that (i) no
Limited Partner may exercise the Redemption  Right for less than 1,000 Units or,
if such Limited Partner holds less than 1,000 Units,  less than all of the Units
held by such  Limited  Partner  and (ii) no Limited  Partner  may  exercise  the
Redemption Rights if, as a result,  such partner or any other person would, upon
redemption, own, directly or indirectly, shares of Common Stock in excess of the
Ownership  Limitation.  The aggregate  number of shares of Common Stock issuable
upon  exercise  of the  Redemption  Rights is  657,373.  The number of shares of
Common Stock  issuable upon exercise of the  Redemption  Rights will be adjusted
upon the occurrence of share splits, mergers,

                                       71

<PAGE>



consolidations  or similar pro rata share  transactions,  which  otherwise would
have the effect of diluting or increasing the ownership interests of the Limited
Partners or the shareholders of the Company.

Operations

         The Partnership  Agreement requires that the Partnership be operated in
a manner  that will enable the  Company to satisfy  the  requirements  for being
classified as a REIT, to use  reasonable  efforts to avoid any federal income or
excise tax  liability  imposed by the Code,  and to ensure that the  Partnership
will not be  classified  as a  "publicly  traded  partnership"  for  purposes of
Section 7704 of the Code.

         In addition to the  administrative  and  operating  costs and  expenses
incurred by the Partnership,  the Partnership pays all administrative  costs and
expenses of the Company (the "Company  Expenses")  and the Company  Expenses are
treated as expenses of the Partnership.  The Company Expenses  generally include
(i) all expenses  relating to the formation  and  continuity of existence of the
Company,  (ii) all expenses  relating to the  registration  of securities by the
Company,  (iii) all expenses  associated  with the preparation and filing of any
periodic  reports  by  the  Company  under  federal,  state  or  local  laws  or
regulations,  (iv) all expenses  associated  with compliance by the Company with
laws, rules and regulations promulgated by any regulatory body and (v) all other
operating or administrative costs of the Company incurred in the ordinary course
of its business on behalf of the Partnership.  The Company Expenses, however, do
not include any  administrative and operating costs and expenses incurred by the
Company that are  attributable to hotel  properties or partnership  interests in
the Subsidiary  Partnership that are owned by the Company directly.  The Company
currently does not own any Hotel directly.

Distributions

         The Partnership Agreement provides that the Partnership will distribute
cash from operations (including net sale or refinancing proceeds,  but excluding
net proceeds from the sale of the Partnership's  property in connection with the
liquidation  of the  Partnership)  on a quarterly  (or,  at the  election of the
Company,  more frequent) basis, in amounts determined by the Company in its sole
discretion,  to the  partners in  accordance  with their  respective  percentage
interests in the Partnership. Upon liquidation of the Partnership, after payment
of, or  adequate  provision  for,  debts  and  obligations  of the  Partnership,
including any partner loans,  any remaining  assets of the  Partnership  will be
distributed to all partners with positive  capital  accounts in accordance  with
their  respective  positive  capital  account  balances.  If the  Company  has a
negative  balance  in  its  capital  account  following  a  liquidation  of  the
Partnership, it will be obligated to contribute cash to the Partnership equal to
the negative balance in its capital account.

Allocations

         Income, gain and loss of the Partnership for each fiscal year generally
are allocated among the partners in accordance with their  respective  interests
in the  Partnership,  subject to compliance with the provisions of Code Sections
704(b) and 704(c) and Treasury Regulations promulgated thereunder.

Term

         The Partnership  will continue until December 31, 2050, or until sooner
dissolved  upon (i) the  bankruptcy,  dissolution  or  withdrawal of the Company
(unless the Limited Partners elect to continue the  Partnership),  (ii) the sale
or other  disposition of all or substantially all the assets of the Partnership,
(iii) the  redemption  of all Units  (other than those held by the  Company,  if
any), or (iv) the election of the General Partner and approval of the holders of
75% of the Percentage  Interests of the Limited Partners  (excluding the General
Partner).

Tax Matters

         Pursuant to the Partnership  Agreement,  the General Partner is the tax
matters partner of the  Partnership  and, as such, will have authority to handle
tax  audits  and  to  make  tax  elections  under  the  Code  on  behalf  of the
Partnership.


                                       72

<PAGE>



                       FEDERAL INCOME TAX CONSIDERATIONS

         The   following   is  a  summary  of   material   federal   income  tax
considerations  that may be relevant to a  prospective  holder of Common  Stock.
Hunton & Williams  has acted as counsel to the  Company  and has  reviewed  this
summary  and is of the  opinion  that the  discussion  contained  herein  fairly
summarizes the federal income tax considerations  that are likely to be material
to a Common Shareholder. The discussion does not address all aspects of taxation
that may be  relevant  to  particular  shareholders  in light of their  personal
investment or tax circumstances,  or to certain types of shareholders (including
insurance  companies,  tax-exempt  organizations  (except as  described  below),
financial  institutions  or  broker-dealers,  and,  except as  described  below,
foreign corporations and persons who are not citizens or residents of the United
States) subject to special treatment under the federal income tax laws.

         The statements in this  discussion and the opinion of Hunton & Williams
are based on current provisions of the Code, existing,  temporary, and currently
proposed Treasury  Regulations,  the legislative  history of the Code,  existing
administrative rulings and practices of the Service, and judicial decisions.  No
assurance  can be given that future  legislative,  judicial,  or  administrative
actions or decisions,  which may be retroactive  in effect,  will not affect the
accuracy of any statements in this Prospectus  with respect to the  transactions
entered into or contemplated prior to the effective date of such changes.

         EACH PROSPECTIVE PURCHASER SHOULD CONSULT HIS OWN TAX ADVISOR REGARDING
THE SPECIFIC TAX  CONSEQUENCES  TO HIM OF THE PURCHASE,  OWNERSHIP,  AND SALE OF
COMMON STOCK AND OF THE COMPANY'S ELECTION TO BE TAXED AS A REIT,  INCLUDING THE
FEDERAL,  STATE,  LOCAL,  FOREIGN,  AND OTHER TAX CONSEQUENCES OF SUCH PURCHASE,
OWNERSHIP, SALE, AND ELECTION, AND OF POTENTIAL CHANGES IN APPLICABLE TAX LAWS.

Taxation of the Company

         The Company  elected to be taxed as a REIT under  Sections  856 through
860 of the Code,  effective for its short taxable year ended  December 31, 1994.
The Company  believes  that,  commencing  with such  taxable  year,  it has been
organized and has operated in such a manner as to qualify for taxation as a REIT
under the Code, and the Company intends to continue to operate in such a manner,
but no assurance can be given that the Company will operate in a manner so as to
qualify or remain qualified as a REIT.

         The sections of the Code relating to  qualification  and operation as a
REIT are highly technical and complex.  The following  discussion sets forth the
material  aspects  of the Code  sections  that  govern  the  federal  income tax
treatment of a REIT and its  shareholders.  The  discussion  is qualified in its
entirety by the applicable Code  provisions,  Treasury  Regulations  promulgated
thereunder,  and administrative  and judicial  interpretations  thereof,  all of
which are subject to change prospectively or retrospectively.

         Hunton & Williams  has acted as counsel  to the  Company in  connection
with the IPO, the Company's  secondary public stock offerings,  the Offering and
the  Company's  election  to be  taxed as a REIT.  In the  opinion  of  Hunton &
Williams,  the Company  qualified  to be taxed as a REIT for its  taxable  years
ended   December  31,  1994  through   December  31,  1997,  and  the  Company's
organization  and current and  proposed  method of  operation  will enable it to
continue to qualify as a REIT for its taxable  year ended  December 31, 1998 and
in the future.  Investors should be aware, however, that opinions of counsel are
not binding upon the Service or any court.  It must be emphasized  that Hunton &
Williams'  opinion  is based on  various  assumptions  and is  conditioned  upon
certain  representations  made by the Company as to factual  matters,  including
representations regarding the nature of the Company's properties, the Percentage
Leases,  and  the  future  conduct  of  the  Company's  business.  Such  factual
assumptions  and  representations  are  described  below in this  discussion  of
"Federal  Income Tax  Considerations"  and are set out in the federal income tax
opinion  that will be  delivered  by Hunton &  Williams  at the  closing  of the
Offering.  Moreover,  such  qualification and taxation as a REIT depend upon the
Company's ability to meet on a continuing basis, through actual annual operating
results,  distribution  levels, and share ownership,  the various  qualification
tests imposed under the Code discussed below.  Hunton & Williams will not review
the Company's compliance with those tests on a continuing basis. Accordingly, no
assurance can be given that the actual results

                                       73

<PAGE>



of the Company's operation for any particular taxable year will satisfy such
requirements.  For a discussion of the tax consequences of failure to qualify as
a REIT, see "Federal Income Tax Considerations - Failure to Qualify."

         If the Company  qualifies for taxation as a REIT, it generally will not
be subject to federal corporate income tax on its net income that is distributed
currently to its  shareholders.  That  treatment  substantially  eliminates  the
"double  taxation"  of  income  (i.e.,   taxation  at  both  the  corporate  and
shareholder  levels) that generally results from an investment in a corporation.
However,  the  Company  will be subject to federal  income tax in the  following
circumstances.  First,  the Company will be taxed at regular  corporate rates on
any  undistributed  REIT taxable  income,  including  undistributed  net capital
gains.  Second, under certain  circumstances,  the Company may be subject to the
"alternative  minimum tax" on its undistributed items of tax preference.  Third,
if the  Company  has (i) net  income  from  the  sale or  other  disposition  of
"foreclosure  property"  that is held  primarily  for sale to  customers  in the
ordinary course of business or (ii) other nonqualifying  income from foreclosure
property,  it will  be  subject  to tax at the  highest  corporate  rate on such
income.  Fourth,  if the  Company has net income  from  prohibited  transactions
(which are, in general,  certain sales or other  dispositions of property (other
than foreclosure  property) held primarily for sale to customers in the ordinary
course of business),  such income will be subject to a 100% tax.  Fifth,  if the
Company should fail to satisfy the 75% gross income test or the 95% gross income
test (as discussed below), and has nonetheless maintained its qualification as a
REIT because certain other  requirements  have been met, it will be subject to a
100% tax on the gross income  attributable to the greater of the amount by which
the Company  fails the 75% or 95% gross  income test,  multiplied  by a fraction
intended to reflect the Company's  profitability.  Sixth,  if the Company should
fail to distribute  during each calendar year at least the sum of (i) 85% of its
REIT ordinary income for such year, (ii) 95% of its REIT capital gain net income
for such year,  and (iii) any  undistributed  taxable income from prior periods,
the  Company  will be subject to a 4% excise tax on the excess of such  required
distribution over the amounts actually distributed.  Seventh, beginning with its
1998  taxable  year,  the  Company may elect to retain and pay income tax on the
long-term  capital gain it received  during a taxable  year.  Any such  retained
amounts would be treated as having been  distributed by the Company for purposes
of the 4% excise tax described above. Finally, if the Company acquires any asset
from  a  C  corporation   (i.e.,  a  corporation   generally   subject  to  full
corporate-level  tax) in a  transaction  in which  the basis of the asset in the
Company's  hands is  determined  by  reference to the basis of the asset (or any
other asset) in the hands of the C corporation  and the Company  recognizes gain
on the disposition of such asset during the 10-year period beginning on the date
on which  such asset was  acquired  by the  Company,  then to the extent of such
asset's "built-in gain" (i.e., the excess of the fair market value of such asset
at the time of  acquisition by the Company over the adjusted basis in such asset
at such time), such gain will be subject to tax at the highest regular corporate
rate  applicable  (as  provided in Treasury  Regulations  that have not yet been
promulgated).  The results  described  above with respect to the  recognition of
"built-in  gain" assume that the Company would make an election  pursuant to IRS
Notice  88-19  if it  were to make  any  such  acquisition.  See  "Proposed  Tax
Legislation."

Requirements for Qualification

         The Code defines a REIT as a corporation, trust or association (i) that
is managed by one or more trustees or directors;  (ii) the beneficial  ownership
of which is evidenced by transferable shares, or by transferable certificates of
beneficial interest; (iii) that would be taxable as a domestic corporation,  but
for  Sections  856  through  860 of the Code;  (iv) that is neither a  financial
institution nor an insurance company subject to certain  provisions of the Code;
(v) the beneficial  ownership of which is held by 100 or more persons;  (vi) not
more than 50% in value of the outstanding  stock of which is owned,  directly or
indirectly,  by five or fewer  individuals  (as  defined  in the Code to include
certain  entities)  during the last half of each taxable year (the "5/50 Rule");
(vii)  that  makes an  election  to be a REIT (or has made such  election  for a
previous   taxable   year)  and   satisfies   all  relevant   filing  and  other
administrative requirements established by the Service that must be met in order
to elect and to  maintain  REIT  status;  (viii)  that uses a calendar  year for
federal income tax purposes and complies with the recordkeeping  requirements of
the Code and  Treasury  Regulations;  and (ix) that meets  certain  other tests,
described  below,  regarding  the  nature of its  income  and  assets.  The Code
provides that conditions (i) to (iv),  inclusive,  must be met during the entire
taxable  year and that  condition  (v) must be met during at least 335 days of a
taxable year of 12 months,  or during a proportionate  part of a taxable year of
less than 12 months. Conditions (v) and (vi) did not apply until after the first
taxable  year for which an  election  was made by the  Company  to be taxed as a
REIT.  For  purposes  of  determining  share  ownership  under the 5/50 Rule,  a
supplemental unemployment compensation benefits plan, a private foundation, or a
portion of a trust  permanently  set aside or used  exclusively  for  charitable
purposes

                                       74

<PAGE>



generally  is  considered  an  individual,  although a trust that is a qualified
trust under Code Section  401(a)  generally is not  considered an individual and
the  beneficiaries  of such trust are  treated  as  holding  shares of a REIT in
proportion  to their  actuarial  interests in the trust for purposes of the 5/50
Rule.

         The  Company  has  issued   sufficient  shares  of  Common  Stock  with
sufficient  diversity of ownership to allow it to satisfy  requirements  (v) and
(vi).  In  addition,  the  Company's  Articles  of  Incorporation  restrict  the
ownership and transfer of shares of Common Stock in a manner  intended to assist
the Company in continuing to satisfy the share ownership  requirements described
in (v) and (vi) above. Such transfer  restrictions are described in "Description
of Capital Stock - Restrictions on Ownership and Transfer."

         The Company does not  currently  have any corporate  subsidiaries,  nor
will it have any  corporate  subsidiaries  immediately  after  completion of the
Offering,  although  it may have  corporate  subsidiaries  in the  future.  Code
Section 856(i) provides that a corporation that is a "qualified REIT subsidiary"
shall not be treated as a separate corporation, and all assets, liabilities, and
items of income, deduction, and credit of a "qualified REIT subsidiary" shall be
treated as assets,  liabilities,  and items of income,  deduction, and credit of
the REIT. A "qualified  REIT  subsidiary" is a  corporation,  all of the capital
stock of  which  is  owned by the  REIT.  Thus,  in  applying  the  requirements
described herein,  any "qualified REIT  subsidiaries"  acquired or formed by the
Company  will be  ignored,  and all  assets,  liabilities,  and items of income,
deduction,   and  credit  of  such  subsidiaries  will  be  treated  as  assets,
liabilities and items of income, deduction, and credit of the Company.

         In the case of a REIT  that is a  partner  in a  partnership,  Treasury
Regulations  provide that the REIT will be deemed to own its proportionate share
of the assets of the  partnership and will be deemed to be entitled to the gross
income of the partnership  attributable  to such share. In addition,  the assets
and gross income of the partnership  will retain the same character in the hands
of the REIT for purposes of Section 856 of the Code,  including  satisfying  the
gross income and asset tests, described below. Thus, the Company's proportionate
share of the  assets,  liabilities  and items of income of the  Partnership  are
treated as assets and gross  income of the Company for  purposes of applying the
requirements described herein.

  Income Tests

         In order for the Company to maintain its qualification as a REIT, there
are two  requirements  relating  to the  Company's  gross  income  that  must be
satisfied annually. First, at least 75% of the Company's gross income (excluding
gross income from prohibited transactions) for each taxable year must consist of
defined types of income derived directly or indirectly from investments relating
to real  property or  mortgages  on real  property  (including  "rents from real
property"  and, in certain  circumstances,  interest)  or  temporary  investment
income.  Second,  at least 95% of the Company's  gross income  (excluding  gross
income from prohibited  transactions) for each taxable year must be derived from
such real property or temporary investments,  and from dividends, other types of
interest, and gain from the sale or disposition of stock or securities,  or from
any combination of the foregoing. The specific application of these tests to the
Company is discussed below.

         Rents  received  by the  Company  will  qualify  as  "rents  from  real
property"  for purposes of the gross income  requirements  for a REIT  described
above only if several  conditions are met. First, the amount of rent must not be
based in whole or in part on the income or profits of any  person.  However,  an
amount  received or accrued  generally will not be excluded from the term "rents
from real  property"  solely by reason of being based on a fixed  percentage  or
percentages of receipts or sales.  Second, the Code provides that rents received
from a tenant will not qualify as "rents from real property" for purposes of the
gross income  tests if the  Company,  or an owner of 10% or more of the Company,
directly or constructively  owns 10% or more of the ownership  interests in such
tenant (a "Related  Party  Tenant").  Third,  if rent  attributable  to personal
property,  leased in connection  with a lease of real property,  is greater than
15% of the  total  rent  received  under the  lease,  then the  portion  of rent
attributable  to such  personal  property  will not  qualify as "rents from real
property." Finally, for rents received to qualify as "rents from real property,"
the  Company  generally  must not  operate or manage the  property or furnish or
render  services  to the  tenants  of  such  property,  other  than  through  an
"independent contractor" who is adequately compensated and from whom the Company
derives no revenue. The "independent contractor" requirement,  however, does not
apply to the extent  the  services  provided  by the  Company  are  "usually  or
customarily rendered"

                                       75

<PAGE>



in connection  with the rental of space for occupancy only and are not otherwise
considered  "rendered to the  occupant."  In addition,  beginning  with its 1998
taxable  year,  the  Company  may  furnish  or  render a de  minimis  amount  of
"noncustomary  services"  to the  tenants  of a property  other than  through an
independent  contractor as long as the amount that the Company  receives that is
attributable  to such services does not exceed 1% of its total receipts from the
property.   For  that  purpose,   the  amount   attributable  to  the  Company's
noncustomary  services will be at least equal to 150% of the  Company's  cost of
providing the services.

         Pursuant  to  the  Percentage   Leases,  the  Lessee  leases  from  the
Partnership  the  land,  buildings,  improvements,   furnishings  and  equipment
comprising the Hotels for a 10-year period.  The Percentage  Leases provide that
the  Lessee is  obligated  to pay to the  Partnership  (i) the Base Rent and the
Percentage Rent  (collectively,  the "Rents") and (ii) certain other  Additional
Charges.  The Percentage Rent is calculated by multiplying  fixed percentages by
the gross room and other revenues for each of the Hotels.  The Base Rent accrues
and is  required  to be paid  monthly  and the  Percentage  Rent  accrues and is
required  to  be  paid  monthly,  quarterly,   semi-annually  and  annually  (if
applicable).

         In order for the Base Rent,  the  Percentage  Rent,  and the Additional
Charges to constitute  "rents from real property," the Percentage Leases must be
respected  as true leases for  federal  income tax  purposes  and not treated as
service  contracts,  joint  ventures  or some  other  type of  arrangement.  The
determination  of whether the  Percentage  Leases are true leases  depends on an
analysis  of all the  surrounding  facts and  circumstances.  In  making  such a
determination,  courts  have  considered  a variety of  factors,  including  the
following: (i) the intent of the parties, (ii) the form of the agreement,  (iii)
the degree of control over the property  that is retained by the property  owner
(e.g.,  whether the lessee has  substantial  control  over the  operation of the
property or whether the lessee was  required  simply to use its best  efforts to
perform its obligations  under the agreement),  and (iv) the extent to which the
property  owner  retains the risk of loss with  respect to the  property  (e.g.,
whether the lessee bears the risk of increases in operating expenses or the risk
of  damage  to  the   property)  or  the  potential  for  economic  gain  (e.g.,
appreciation) with respect to the property.

         In  addition,  Code  Section  7701(e)  provides  that a  contract  that
purports  to be a service  contract  (or a  partnership  agreement)  is  treated
instead as a lease of  property if the  contract  is  properly  treated as such,
taking into  account all  relevant  factors,  including  whether or not: (i) the
service  recipient is in physical  possession of the property,  (ii) the service
recipient  controls the property,  (iii) the service recipient has a significant
economic or possessory  interest in the property  (e.g.,  the  property's use is
likely to be dedicated to the service recipient for a substantial portion of the
useful life of the  property,  the  recipient  shares the risk that the property
will decline in value,  the recipient shares in any appreciation in the value of
the property, the recipient shares in savings in the property's operating costs,
or the recipient bears the risk of damage to or loss of the property),  (iv) the
service provider does not bear any risk of substantially  diminished receipts or
substantially  increased  expenditures  if there  is  nonperformance  under  the
contract,  (v) the service  provider does not use the property  concurrently  to
provide significant services to entities unrelated to the service recipient, and
(vi) the total contract price does not substantially  exceed the rental value of
the property for the contract period. Since the determination  whether a service
contract  should be treated as a lease is  inherently  factual,  the presence or
absence of any single factor may not be dispositive in every case.

         The Company believes that the Percentage Leases will be treated as true
leases for federal  income tax purposes.  Such belief is based,  in part, on the
following   facts:   (i)  the  Partnership  and  the  Lessee  intend  for  their
relationship  to be that  of a  lessor  and  lessee  and  such  relationship  is
documented  by lease  agreements,  (ii) the  Lessee  has the right to  exclusive
possession  and use and quiet  enjoyment  of the  Hotels  during the term of the
Percentage  Leases,  (iii) the Lessee bears the cost of, and is responsible for,
day-to-day  maintenance and repair of the Hotels, other than the cost of capital
expenditures  that are  classified  as capital  items under  generally  accepted
accounting  principles  which are necessary  for the continued  operation of the
Hotels, and dictates how the Hotels are operated, maintained, and improved, (iv)
the  Lessee  bears  all of the  costs  and  expenses  of  operating  the  Hotels
(including the cost of any inventory used in their operation) during the term of
the Percentage Leases (other than real and personal property taxes, property and
casualty  insurance,  and the cost of replacement or refurbishment of furniture,
fixtures and equipment, to the extent such costs do not exceed the allowance for
such costs provided by the  Partnership  under each Percentage  Lease),  (v) the
Lessee benefits from any savings in the costs of operating the Hotels during the
term of the Percentage Leases,  (vi) in the event of damage to or destruction of
a Hotel, the Lessee is at

                                       76

<PAGE>



economic  risk  because it  generally  is  obligated  either (A) to restore  the
property to its prior  condition,  in which event it will bear all costs of such
restoration in excess of any insurance proceeds or (B) to purchase the Hotel for
an amount  generally  equal to the fair market value of the  property,  less any
insurance proceeds, (vii) the Lessee has indemnified the Partnership against all
liabilities  imposed on the Partnership during the term of the Percentage Leases
by reason of (A) injury to persons or damage to property occurring at the Hotels
or (B) the Lessee's use, management, maintenance or repair of the Hotels, (viii)
the Lessee is obligated to pay  substantial  fixed rent for the period of use of
the  Hotels,  and (ix) the Lessee  stands to incur  substantial  losses (or reap
substantial gains) depending on how successfully it operates the Hotels.

         Investors  should  be aware  that  there  are no  controlling  Treasury
Regulations,  published  rulings,  or judicial  decisions  involving leases with
terms  substantially the same as the Percentage Leases that discuss whether such
leases constitute true leases for federal income tax purposes. If the Percentage
Leases are  recharacterized  as service  contracts  or  partnership  agreements,
rather  than  true  leases,  part or all of the  payments  that the  Partnership
receives from the Lessee may not be considered rent or may not otherwise satisfy
the various  requirements  for  qualification  as "rents from real property." In
that case, the Company likely would not be able to satisfy either the 75% or 95%
gross income test and, as a result, would lose its REIT status.

         In order  for the  Rents to  constitute  "rents  from  real  property,"
several other  requirements also must be satisfied.  One requirement is that the
Rents  attributable to personal  property leased in connection with the lease of
the real  property  comprising a Hotel must not be greater than 15% of the Rents
received  under the Percentage  Lease.  The Rents  attributable  to the personal
property  in a Hotel is the  amount  that bears the same ratio to total Rent for
the taxable year as the average of the adjusted  basis of the personal  property
in the Hotel at the  beginning  and at the end of the taxable  year bears to the
average of the aggregate  adjusted basis of both the real and personal  property
comprising  the Hotel at the  beginning and at the end of such taxable year (the
"Adjusted  Basis Ratio").  With respect to each Hotel that the  Partnership  has
acquired,  or will acquire, in exchange for Units, the initial adjusted basis of
the  personal  property  in such  hotel  was,  or will be,  less than 15% of the
initial  adjusted basis of both the real and personal  property  comprising such
Hotel. In addition,  the Company obtained an appraisal of the personal  property
at each  Initial  Hotel  acquired for cash that  indicates  that the fair market
value of the personal  property was less than 15% of the purchase  price of such
Hotel.  Further,  in no event will the Partnership  acquire additional  personal
property  for a Hotel to the  extent  that  such  acquisition  would  cause  the
Adjusted  Basis Ratio for that hotel to exceed 15%.  There can be no  assurance,
however,  that the Service would not assert that the personal  property acquired
by the Partnership had a value in excess of the appraised value, or that a court
would not uphold such assertion. If such a challenge were successfully asserted,
the Company could fail the Adjusted Basis Ratio as to one or more of the Hotels,
which in turn potentially  could cause the Company to fail to satisfy the 95% or
75% gross income test and thus lose its REIT status.

         Another  requirement for qualification of the Rents as "rents from real
property" is that the  Percentage  Rent must not be based in whole or in part on
the income or profits of any person. The Percentage Rent, however,  will qualify
as "rents from real property" if it is based on percentages of receipts or sales
and the percentages (i) are fixed at the time the Percentage  Leases are entered
into, (ii) are not  renegotiated  during the term of the Percentage  Leases in a
manner that has the effect of basing  Percentage Rent on income or profits,  and
(iii) conform with normal business practice. More generally, the Percentage Rent
will not qualify as "rents from real  property" if,  considering  the Percentage
Leases and all the surrounding  circumstances,  the arrangement does not conform
with normal business  practice,  but is in reality used as a means of basing the
Percentage  Rent on income or  profits.  Since the  Percentage  Rent is based on
fixed  percentages of the gross revenues from the Hotels that are established in
the Percentage  Leases, and the Company has represented that the percentages (i)
will not be renegotiated  during the terms of the Percentage  Leases in a manner
that has the effect of basing the Percentage  Rent on income or profits and (ii)
conform  with  normal  business  practice,  the  Percentage  Rent  should not be
considered  based in whole or in part on the income or  profits  of any  person.
Furthermore, the Company has represented that, with respect to other hotels that
it  acquires in the future,  it will not charge  rent for any  property  that is
based in whole or in part on the  income or  profits  of any  person  (except by
reason of being based on a fixed  percentage  of gross  revenues,  as  described
above).

         A third  requirement for qualification of the Rents as "rents from real
property" is that the Company must not own, actually or  constructively,  10% or
more of the Lessee. The constructive ownership rules generally provide

                                       77

<PAGE>



that, if 10% or more in value of the shares of the Company is owned, directly or
indirectly, by or for any person, the Company is considered as owning the shares
owned,  actually or indirectly,  by or for such person. The Company does not own
directly any stock of the Lessee. The Limited Partners,  including Mr. Humphrey,
who is the sole shareholder of the Lessee, may acquire shares of Common Stock by
exercising their Redemption Rights. The Partnership Agreement, however, provides
that a redeeming Limited Partner will receive cash, rather than shares of Common
Stock,  if the Company so elects or if the acquisition of shares of Common Stock
by such partner would cause the Company to own, actually or constructively,  10%
or  more  of  the  ownership  interests  in a  tenant  of the  Company's  or the
Partnership's real property,  within the meaning of Section  856(d)(2)(B) of the
Code. The Articles of Incorporation  likewise prohibit transfers of Common Stock
that would cause the Company to own, actually or constructively,  10% or more of
the ownership  interests in a tenant of the Company's real property,  within the
meaning of Section 856(d)(2)(B) of the Code. Thus, the Company should never own,
actually or constructively,  10% of more of the Lessee. Furthermore, the Company
has  represented  that,  with  respect to other  hotels  that it acquires in the
future,  it will not rent any  property  to a  Related  Party  Tenant.  However,
because  the Code's  constructive  ownership  rules for  purposes of the Related
Party  Tenant  rules are broad and it is not  possible  to  monitor  continually
direct and indirect  transfers of shares of Common Stock, no absolute  assurance
can be given that such  transfers  or other  events of which the  Company has no
knowledge  will not cause the Company to own  constructively  10% or more of the
Lessee at some future date.

         A fourth requirement for qualification of the Rents as "rents from real
property" is that other than pursuant to the 1% de minimis  exception  described
above, the Company cannot furnish or render noncustomary services to the tenants
of the  Hotels,  or  manage  or  operate  the  Hotels,  other  than  through  an
independent  contractor who is adequately  compensated and from whom the Company
does not derive or receive any income.  Provided that the Percentage  Leases are
respected as true leases,  the Company should satisfy that  requirement  because
the Partnership is not performing any services other than customary ones for the
Lessee.  Furthermore,  the Company has  represented  that, with respect to other
hotels that it acquires in the future, it will not perform noncustomary services
with respect to the tenant of the property.  As described above, however, if the
Percentage  Leases are  recharacterized  as  service  contracts  or  partnership
agreements, the Rents likely would be disqualified as "rents from real property"
because the Company  would be  considered  to furnish or render  services to the
occupants  of the Hotels and to manage or operate the Hotels  other than through
an  independent  contractor  who is  adequately  compensated  and from  whom the
Company derives or receives no income.

         If the Rents do not qualify as "rents from real  property"  because the
Rents  attributable  to  personal  property  exceed 15% of the total Rents for a
taxable year, the portion of the Rents that is attributable to personal property
will not be qualifying income for purposes of either the 75% or 95% gross income
test.  Thus,  if the Rents  attributable  to personal  property,  plus any other
income that is  nonqualifying  income for purposes of the 95% gross income test,
during a taxable year exceed 5% of the  Company's  gross income during the year,
the Company would lose its REIT status. If, however, the Rents do not qualify as
"rents from real property"  because either (i) the Percentage Rent is considered
based on income or profits of the  Lessee,  (ii) the Company  owns,  actually or
constructively,  10% or more of the  Lessee,  or  (iii)  the  Company  furnishes
noncustomary  services to the tenants of the Hotels,  or manages or operates the
Hotels,  other than  through a  qualifying  independent  contractor  (other than
pursuant  to the 1% de minimis  exception  described  above),  none of the Rents
would qualify as "rents from real  property." In that case,  the Company  likely
would lose its REIT status  because it would be unable to satisfy either the 75%
or 95% gross income test.

         In addition to the Rents,  the Lessee is required to pay the Additional
Charges to the Partnership.  To the extent that the Additional Charges represent
either (i)  reimbursements  of amounts  that the Lessee is  obligated  to pay to
third parties or (ii)  penalties for nonpayment or late payment of such amounts,
the  Additional  Charges  should  qualify as "rents from real  property." To the
extent,  however, that the Additional Charges represent interest that is accrued
on the late  payment  of the Rents or the  Additional  Charges,  the  Additional
Charges should not qualify as "rents from real  property," but instead should be
treated as interest that qualifies for the 95% gross income test.

         The term  "interest"  generally does not include any amount received or
accrued  (directly or indirectly) if the determination of such amount depends in
whole or in part on the  income or  profits of any  person.  However,  an amount
received  or accrued  generally  will not be excluded  from the term  "interest"
solely by reason of being based on a fixed percentage or percentages of receipts
or sales. Furthermore, to the extent that interest from a loan

                                       78

<PAGE>



that is based  on the  residual  cash  proceeds  from  the sale of the  property
securing the loan constitutes a "shared  appreciation  provision" (as defined in
the Code), income attributable to such participation  feature will be treated as
gain from the sale of the secured property.

         The net income derived from any prohibited  transaction is subject to a
100% tax. The term "prohibited  transaction"  generally includes a sale or other
disposition of property (other than foreclosure property) that is held primarily
for  sale to  customers  in the  ordinary  course  of a trade or  business.  All
inventory required in the operation of the Hotels has been and will be purchased
by the Lessee or its designee as required by the terms of the Percentage Leases.
Accordingly,  the  Company  believes  that no asset  owned by the Company or the
Partnership is held for sale to customers and that a sale of any such asset will
not be in the  ordinary  course of business  of the Company or the  Partnership.
Whether property is held "primarily for sale to customers in the ordinary course
of a trade or business"  depends,  however,  on the facts and  circumstances  in
effect from time to time,  including  those  related to a  particular  property.
Nevertheless,  the Company and the  Partnership  will attempt to comply with the
terms of safe-harbor  provisions in the Code  prescribing  when asset sales will
not be characterized as prohibited  transactions.  Complete  assurance cannot be
given,  however,  that  the  Company  or the  Partnership  can  comply  with the
safe-harbor  provisions  of the  Code  or  avoid  owning  property  that  may be
characterized  as property held "primarily for sale to customers in the ordinary
course of a trade or business."

         The Company will be subject to tax at the maximum corporate rate on any
income from  foreclosure  property  (other than income that would be  qualifying
income for  purposes  of the 75% gross  income  test),  less  expenses  directly
connected with the production of such income.  "Foreclosure property" is defined
as any real  property  (including  interests in real  property) and any personal
property  incident to such real  property  (i) that is acquired by a REIT as the
result  of such REIT  having  bid in such  property  at  foreclosure,  or having
otherwise  reduced  such  property to ownership  or  possession  by agreement or
process of law,  after there was a default (or default was  imminent) on a lease
of such property or on an indebtedness  that such property  secured and (ii) for
which such REIT makes a proper  election to treat such  property as  foreclosure
property.  However,  a REIT  will  not be  considered  to have  foreclosed  on a
property  where  such  REIT  takes  control  of  the  property  as a  mortgagee-
in-possession  and cannot  receive  any profit or sustain  any loss  except as a
creditor  of the  mortgagor.  Under the Code,  property  generally  ceases to be
foreclosure property with respect to a REIT on the last day of the third taxable
year  following  the taxable year in which the REIT  acquired  such property (or
longer if an  extension  is  granted  by the  Secretary  of the  Treasury).  The
foregoing  grace period is  terminated  and  foreclosure  property  ceases to be
foreclosure  property on the first day (i) on which a lease is entered into with
respect to such property that, by its terms,  will give rise to income that does
not qualify for  purposes of the 75% gross income test or any amount is received
or accrued, directly or indirectly, pursuant to a lease entered into on or after
such day that will give rise to income that does not qualify for purposes of the
75% gross  income  test,  (ii) on which  any  construction  takes  place on such
property (other than completion of a building,  or any other improvement,  where
more than 10% of the  construction  of such  building or other  improvement  was
completed before default became  imminent),  or (iii) which is more than 90 days
after the day on which such  property  was acquired by the REIT and the property
is used in a trade or business that is conducted by the REIT (other than through
an independent  contractor  from whom the REIT itself does not derive or receive
any income). As a result of the rules with respect to foreclosure  property,  if
the Lessee defaults on its obligations under a Percentage Lease for a Hotel, the
Company terminates the Lessee's leasehold interest, and the Company is unable to
find a  replacement  Lessee for such Hotel  within 90 days of such  foreclosure,
gross  income from hotel  operations  conducted  by the Company  from such Hotel
would cease to qualify for the 75% and 95% gross  income  tests.  In such event,
the Company likely would be unable to satisfy the 75% and 95% gross income tests
and, thus, would fail to qualify as a REIT.

         It is possible that,  from time to time, the Company or the Partnership
will enter into hedging  transactions  with respect to one or more of its assets
or  liabilities.  Any such hedging  transactions  could take a variety of forms,
including  interest rate swap contracts,  interest rate cap or floor  contracts,
futures or forward contracts, and options. To the extent that the Company or the
Partnership enters into an interest rate swap or cap contract,  option,  futures
contract,  forward rate agreement, or similar financial instrument to reduce the
interest  rate risk with respect to  indebtedness  incurred or to be incurred to
acquire  or carry  real  estate  assets,  any  periodic  income or gain from the
disposition of such contract should be qualifying income for purposes of the 95%
gross  income test,  but not the 75% gross  income test.  To the extent that the
Company or the Partnership  hedges with other types of financial  instruments or
in other  situations,  it may not be  entirely  clear how the income  from those
transactions will be treated

                                       79

<PAGE>



for purposes of the various income tests that apply to REITs under the Code. The
Company intends to structure any hedging  transactions in a manner that does not
jeopardize its status as a REIT.

         If the  Company  fails to  satisfy  one or both of the 75% or 95% gross
income tests for any taxable  year,  it may  nevertheless  qualify as a REIT for
such year if it is  entitled to relief  under  certain  provisions  of the Code.
Those relief provisions  generally will be available if the Company's failure to
meet such tests is due to reasonable cause and not due to willful  neglect,  the
Company attaches a schedule of the sources of its income to its return,  and any
incorrect  information on the schedule was not due to fraud with intent to evade
tax. It is not  possible,  however,  to state whether in all  circumstances  the
Company  would be  entitled  to the  benefit  of  those  relief  provisions.  As
discussed  above  in  "Federal  Income  Tax  Considerations  -  Taxation  of the
Company,"  even if those relief  provisions  apply,  a 100% tax would be imposed
with  respect to the gross income  attributable  to the greater of the amount by
which the  Company  fails  the 75% or 95% gross  income  test,  multiplied  by a
fraction intended to reflect the Company's profitability.

  Asset Tests

         The  Company,  at the close of each quarter of its taxable  year,  also
must satisfy two tests relating to the nature of its assets. First, at least 75%
of the value of the Company's  total assets must be  represented by cash or cash
items  (including  certain  receivables),  government  securities,  "real estate
assets,"  or, in cases where the Company  raises new  capital  through  share or
long-term (at least five-year) debt offerings, temporary investments in stock or
debt instruments  during the one-year period following the Company's  receipt of
such capital. The term "real estate assets" includes interests in real property,
interests in mortgages on real property to the extent the mortgage  balance does
not exceed the value of the associated real property, and shares of other REITs.
For  purposes  of the 75%  asset  test,  the term  "interest  in real  property"
includes an interest in land and  improvements  thereon,  such as  buildings  or
other  inherently  permanent  structures  (including  items that are  structural
components of such buildings or structures),  a leasehold in real property,  and
an option to acquire real property (or a leasehold in real property). Second, of
the  investments  not  included  in the 75%  asset  class,  the value of any one
issuer's  securities  owned by the Company may not exceed 5% of the value of the
Company's  total  assets  and the  Company  may not own more than 10% of any one
issuer's outstanding voting securities (except for its ownership interest in the
Partnership or a qualified REIT subsidiary). See "Proposed Tax Legislation."

         For purposes of the asset tests,  the Company will be deemed to own its
proportionate  share  of  the  assets  of  the  Partnership,   rather  than  its
partnership  interest in the Partnership.  The Company has represented  that, at
all relevant times (including the taxable periods  preceding the Offering),  (i)
at least 75% of the value of its total  assets has been and will be  represented
by real  estate  assets,  cash  and  cash  items  (including  receivables),  and
government  securities and (ii) it has not owned and will not own any securities
that do not satisfy the 75% asset requirement (except for the stock of qualified
REIT  subsidiaries).  In addition,  the Company has represented that it will not
acquire or dispose, or cause the Partnership to acquire or dispose, of assets in
the future in a way that would cause it to violate either asset test.

         If the  Company  should fail to satisfy the asset tests at the end of a
calendar  quarter,  such a failure would not cause it to lose its REIT status if
(i) it satisfied all of the asset tests at the close of the  preceding  calendar
quarter and (ii) the discrepancy  between the value of the Company's  assets and
the asset  test  requirements  arose from  changes  in the market  values of its
assets  and was not  wholly or partly  caused by an  acquisition  of one or more
nonqualifying assets. If the condition described in clause (ii) of the preceding
sentence were not satisfied,  the Company still could avoid  disqualification by
eliminating  any  discrepancy  within 30 days after the close of the  quarter in
which it arose.

  Distribution Requirements

         The  Company,  in order  to  avoid  corporate  income  taxation  of its
earnings,  is required  each taxable year to  distribute  dividends  (other than
capital gain  dividends and retained  capital gains) to its  shareholders  in an
amount  at least  equal to (i) the sum of (A) 95% of its "REIT  taxable  income"
(computed  without  regard to the dividends  paid  deduction and its net capital
gain)  and (B) 95% of the net  income  (after  tax),  if any,  from  foreclosure
property,

                                       80

<PAGE>



minus (ii) the sum of certain items of noncash income.  Such  distributions must
be paid in the taxable year to which they relate,  or in the  following  taxable
year if declared  before the Company  timely  files its tax return for such year
and if paid on or before  the first  regular  dividend  payment  date after such
declaration.  To the extent that the Company does not  distribute all of its net
capital  gain or  distributes  at least 95%,  but less than  100%,  of its "REIT
taxable  income,"  as  adjusted,  it will be subject  to tax  thereon at regular
ordinary and capital  gains  corporate  tax rates.  Furthermore,  if the Company
should fail to distribute  during each calendar year at least the sum of (i) 85%
of its REIT  ordinary  income for such year,  (ii) 95% of its REIT  capital gain
income for such year,  and (iii) any  undistributed  taxable  income  from prior
periods,  the Company would be subject to a 4%  nondeductible  excise tax on the
excess of such required distribution over the amounts actually  distributed.  To
the  extent  that the  Company  elects to retain  and pay  income tax on its net
capital gain, such retained  amounts will be treated as having been  distributed
for purposes of the excise tax. The Company has made, and has  represented  that
it will continue to make, timely distributions  sufficient to satisfy all annual
distribution requirements.

         It is possible  that,  from time to time,  the  Company may  experience
timing  differences  between (i) the actual receipt of income and actual payment
of  deductible  expenses and (ii) the  inclusion of that income and deduction of
such  expenses in arriving at its REIT taxable  income.  For example,  under the
Percentage  Leases, the Lessee may defer payment of the excess of the Percentage
Rent  over the Base  Rent for a  period  of up to 90 days  after  the end of the
calendar year in which such payment was due. In that case, the Partnership still
would be required to recognize as income the excess of the Percentage  Rent over
the Base  Rent in the  calendar  quarter  to which it  relates.  Further,  it is
possible  that,  from time to time,  the Company may be allocated a share of net
capital gain  attributable to the sale of depreciated  property that exceeds its
allocable share of cash  attributable to that sale.  Therefore,  the Company may
have less Cash Available for  Distribution to Shareholders  than is necessary to
meet its annual 95% distribution requirement or to avoid corporate income tax or
the excise tax imposed on certain undistributed income. In such a situation, the
Company may find it necessary to arrange for short-term (or possibly  long-term)
borrowings  or to raise funds  through  the  issuance  of  additional  common or
preferred shares.

         Under  certain  circumstances,  the  Company  may be able to  rectify a
failure to meet the  distribution  requirement for a year by paying  "deficiency
dividends"  to its  shareholders  in a later year,  which may be included in the
Company's  deduction  for  dividends  paid for the earlier  year.  Although  the
Company may be able to avoid being taxed on amounts  distributed  as  deficiency
dividends,  it will be required to pay to the  Service  interest  based upon the
amount of any deduction taken for deficiency dividends.

  Recordkeeping Requirement

         Pursuant to applicable Treasury Regulations,  the Company must maintain
certain  records and request on an annual  basis  certain  information  from its
shareholders  designed  to  disclose  the actual  ownership  of its  outstanding
shares.  The Company  has  complied,  and  represents  that it will  continue to
comply, with such requirements.

  Partnership Anti-Abuse Rule

         The U.S.  Department  of Treasury  has issued a final  regulation  (the
"Anti-Abuse   Rule")  under  the   partnership   provisions  of  the  Code  (the
"Partnership  Provisions")  that  authorizes the Service,  in certain  "abusive"
transactions  involving  partnerships,  to disregard the form of the transaction
and recast it for federal tax  purposes as the Service  deems  appropriate.  The
Anti-Abuse  Rule  applies  where  a  partnership  is  formed  or  availed  of in
connection  with a transaction  (or series of related  transactions) a principal
purpose of which is to reduce  substantially  the present value of the partners'
aggregate federal tax liability in a manner  inconsistent with the intent of the
Partnership  Provisions.   The  Anti-Abuse  Rule  states  that  the  Partnership
Provisions are intended to permit taxpayers to conduct joint business (including
investment)  activities through a flexible economic  arrangement that accurately
reflects the partners'  economic  agreement  and clearly  reflects the partners'
income without  incurring an  entity-level  tax. The purposes for  structuring a
transaction involving a partnership are determined based on all of the facts and
circumstances,  including a comparison of the purported  business  purpose for a
transaction  and the claimed tax  benefits  resulting  from the  transaction.  A
reduction in the present value of the partners'  aggregate federal tax liability
through the use of a partnership  does not, by itself,  establish  inconsistency
with the intent of the Partnership Provisions.

                                       81

<PAGE>




         The  Anti-Abuse  Rule contains an example in which a  corporation  that
elects to be treated as a REIT  contributes  substantially  all of the  proceeds
from a public  offering to a partnership  in exchange for a general  partnership
interest.  The limited  partners of the  partnership  contribute  real  property
assets to the  partnership,  subject to liabilities that exceed their respective
aggregate bases in such property. In addition, some of the limited partners have
the right,  beginning  two years  after the  formation  of the  partnership,  to
require the  redemption of their limited  partnership  interests in exchange for
cash or REIT  stock (at the REIT's  option)  equal to the fair  market  value of
their respective interests in the partnership at the time of the redemption. The
example  concludes that the use of the partnership is not inconsistent  with the
intent of the Partnership Provisions and, thus, cannot be recast by the Service.
The Redemption  Rights do not conform in all respects to the  redemption  rights
described  in  the  foregoing   example.   Moreover,   the  Anti-Abuse  Rule  is
extraordinarily broad in scope and is applied based on an analysis of all of the
facts and circumstances. As a result, there can be no assurance that the Service
will not attempt to apply the Anti-Abuse Rule to the Company.  If the conditions
of the  Anti-Abuse  Rule are met, the Service is authorized to take  appropriate
enforcement  action,  including  disregarding  the  Partnership  for federal tax
purposes or treating one or more of its partners as nonpartners. Any such action
potentially could jeopardize the Company's status as a REIT.

Failure to Qualify

         If the Company  fails to qualify for  taxation as a REIT in any taxable
year, and the relief provisions do not apply, the Company will be subject to tax
(including  any  applicable  alternative  minimum tax) on its taxable  income at
regular corporate rates.  Distributions to the shareholders in any year in which
the Company fails to qualify will not be deductible by the Company nor will they
be required to be made. In such event,  to the extent of current and accumulated
earnings and  profits,  all  distributions  to  shareholders  will be taxable as
ordinary  income  and,  subject to certain  limitations  of the Code,  corporate
distributees  may be  eligible  for the  dividends  received  deduction.  Unless
entitled to relief under specific statutory provisions, the Company also will be
disqualified  from taxation as a REIT for the four taxable  years  following the
year during which the Company ceased to qualify as a REIT. It is not possible to
state  whether  in all  circumstances  the  Company  would be  entitled  to such
statutory relief.

Taxation of Taxable U.S. Shareholders

         As long as the Company qualifies as a REIT,  distributions  made to the
Company's taxable U.S.  shareholders out of current or accumulated  earnings and
profits (and not designated as capital gain dividends or retained capital gains)
will be taken into account by such U.S. shareholders as ordinary income and will
not be eligible for the  dividends  received  deduction  generally  available to
corporations.  As used  herein,  the  term  "U.S.  shareholder"  means a  Common
Shareholder  that for U.S.  federal  income  tax  purposes  is (i) a citizen  or
resident of the United States, (ii) a corporation,  partnership, or other entity
created  or  organized  in or under  the  laws of the  United  States  or of any
political subdivision thereof, (iii) an estate whose income from sources without
the United  States is  includible  in gross income for U.S.  federal  income tax
purposes  regardless of its  connection  with the conduct of a trade or business
within the  United  States,  or (iv) any trust with  respect to which (A) a U.S.
court is able to exercise primary  supervision over the  administration  of such
trust and (B) one or more U.S.  fiduciaries  have the  authority  to control all
substantial decisions of the trust.

         Distributions  that are  designated as capital gain  dividends  will be
taxed as long-term capital gains (to the extent they do not exceed the Company's
actual net capital gain for the taxable year)  without  regard to the period for
which the  shareholder has held his shares of Common Stock.  However,  corporate
shareholders  may  be  required  to  treat  up to 20% of  certain  capital  gain
dividends as ordinary income.  Beginning with its 1998 taxable year, the Company
may elect to retain and pay income tax on its net long-term  capital  gains.  In
that  case,   the   Company's   shareholders   would  include  in  income  their
proportionate share of the Company's  undistributed  long-term capital gains. In
addition,  the  shareholders  would be deemed to have paid  their  proportionate
share of the tax paid by the Company, which would be credited or refunded to the
shareholders.  Each shareholder's  basis in his shares would be increased by the
amount of the undistributed long-term capital gain included in the shareholder's
income, less the shareholder's share of the tax paid by the Company.

         Distributions in excess of current and accumulated earnings and profits
will not be  taxable  to a Common  Shareholder  to the  extent  that they do not
exceed the adjusted basis of the Common Shareholder's shares, but rather

                                       82

<PAGE>



will reduce the adjusted basis of such shares. To the extent that  distributions
in excess of current and  accumulated  earnings and profits  exceed the adjusted
basis of a Common  Shareholder's  shares, such distributions will be included in
income as long-term  capital gain (or  short-term  capital gain if the shares of
Common Stock have been held for one year or less)  assuming the shares of Common
Stock are capital  assets in the hands of the Common  Shareholder.  In addition,
any distribution  declared by the Company in October,  November,  or December of
any year and payable to a Common  Shareholder  of record on a specified  date in
any such month shall be treated as both paid by the Company and  received by the
Common  Shareholder on December 31 of such year,  provided that the distribution
is actually paid by the Company during January of the following calendar year.

         Common  Shareholders  may not  include in their  individual  income tax
returns any net operating losses or capital losses of the Company. Instead, such
losses would be carried  over by the Company for  potential  offset  against its
future income (subject to certain  limitations).  Taxable distributions from the
Company  and gain from the  disposition  of shares of Common  Stock  will not be
treated as passive activity income and, therefore,  shareholders  generally will
not be able to apply any "passive  activity losses" (such as losses from certain
types of limited  partnerships  in which the  shareholder is a limited  partner)
against such income.  In addition,  taxable  distributions  from the Company and
gain from the disposition of shares of Common Stock generally will be treated as
investment  income for  purposes of the  investment  interest  limitations.  The
Company will notify  shareholders  after the close of the Company's taxable year
as to  the  portions  of  the  distributions  attributable  to  that  year  that
constitute ordinary income, return of capital, and capital gain.

Taxation of Shareholders on the Disposition of the Common Stock

         In general, any gain or loss realized upon a taxable disposition of the
Common Stock by a shareholder  who is not a dealer in securities will be treated
as  long-term  capital  gain or loss if the Common  Stock has been held for more
than one year and otherwise as  short-term  capital gain or loss.  However,  any
loss upon a sale or exchange of Common Stock by a shareholder  who has held such
shares for six months or less (after applying certain holding period rules) will
be treated as a long-term  capital loss to the extent of distributions  from the
Company  required to be treated by such  shareholder as long-term  capital gain.
All or a portion of any loss realized upon a taxable  disposition  of the Common
Stock may be disallowed if other shares of Common Stock are purchased  within 30
days before or after the disposition.

Capital Gains and Losses

         The highest marginal  individual  income tax rate is 39.6%. The maximum
tax rate on net capital gains  applicable to  noncorporate  taxpayers is 28% for
sales and  exchanges  of assets held for more than one year but not more than 18
months,  and 20% for sales and exchanges of assets held for more than 18 months.
The  maximum  tax rate on  long-term  capital  gain from the sale or exchange of
"section 1250 property" (i.e.,  depreciable real property) held for more than 18
months is 25% to the extent  that such gain would have been  treated as ordinary
income  if  the  property  were  "section  1245   property."   With  respect  to
distributions  designated  by the  Company as  capital  gain  dividends  and any
retained capital gains that the Company is deemed to distribute, the Company may
designate  (subject to certain limits) whether such a distribution is taxable to
its  noncorporate  stockholders  at a 20%, 25%, or 28% rate.  Thus, the tax rate
differential  between  capital gain and ordinary  income for  individuals may be
significant.  In addition, the characterization of income as capital or ordinary
may affect the  deductibility  of capital  losses.  Capital losses not offset by
capital gains may be deducted against an individual's ordinary income only up to
a maximum annual amount of $3,000. Unused capital losses may be carried forward.
All net  capital  gain of a  corporate  taxpayer  is subject to tax at  ordinary
corporate  rates.  A corporate  taxpayer can deduct  capital  losses only to the
extent of capital  gains,  with unused losses being carried back three years and
forward five years.

Information Reporting Requirements and Backup Withholding

         The Company  will report to its U.S.  shareholders  and the Service the
amount of  distributions  paid during each calendar  year, and the amount of tax
withheld,  if any.  Under the backup  withholding  rules,  a shareholder  may be
subject to backup  withholding at the rate of 31% with respect to  distributions
paid unless such  holder (i) is a  corporation  or comes  within  certain  other
exempt categories and, when required,  demonstrates this fact or (ii) provides a
taxpayer identification number, certifies as to no loss of exemption from backup
withholding, and

                                       83

<PAGE>



otherwise  complies with the applicable  requirements of the backup  withholding
rules. A shareholder who does not provide the Company with his correct  taxpayer
identification  number also may be subject to penalties  imposed by the Service.
Any  amount  paid  as  backup   withholding  will  be  creditable   against  the
shareholder's income tax liability.  In addition, the Company may be required to
withhold a portion of capital gain distributions to any shareholders who fail to
certify  their  nonforeign  status to the Company.  The Service has issued final
regulations  regarding  the backup  withholding  rules as  applied  to  Non-U.S.
Shareholders.  The  regulations  alter the  technical  requirements  relating to
backup withholding compliance and will be effective for distributions made after
December 31, 1998 See "Federal Income Tax  Considerations - Taxation of Non-U.S.
Shareholders."

Taxation of Tax-Exempt Shareholders

         Tax-exempt  entities,  including  qualified employee pension and profit
sharing  trusts and individual  retirement  accounts  ("Exempt  Organizations"),
generally are exempt from federal income taxation.  However, they are subject to
taxation  on their  unrelated  business  taxable  income  ("UBTI").  While  many
investments  in real estate  generate  UBTI,  the Service has issued a published
ruling that dividend distributions by a REIT to an exempt employee pension trust
do not constitute  UBTI,  provided that the shares of the REIT are not otherwise
used in an unrelated  trade or business of the exempt  employee  pension  trust.
Based on that ruling and on the intention of the Company to invest its assets in
a manner  that  will  avoid  the  recognition  of UBTI by the  Company,  amounts
distributed  by  the  Company  to  Exempt  Organizations  generally  should  not
constitute UBTI. However, if an Exempt Organization  finances its acquisition of
shares of Common  Stock with debt, a portion of its income from the Company will
constitute UBTI pursuant to the  "debt-financed  property"  rules.  Furthermore,
social clubs, voluntary employee benefit associations, supplemental unemployment
benefit  trusts,  and qualified  group legal services plans that are exempt from
taxation  under  paragraphs  (7), (9),  (17),  and (20),  respectively,  of Code
Section 501(c) are subject to different UBTI rules, which generally will require
them to  characterize  distributions  from the Company as UBTI. In addition,  in
certain circumstances,  a pension trust that owns more than 10% of the Company's
shares of capital stock is required to treat a percentage of the dividends  from
the Company as UBTI (the "UBTI  Percentage").  The UBTI  Percentage is the gross
income derived by the Company from an unrelated trade or business (determined as
if the Company were a pension  trust) divided by the gross income of the Company
for the year in which the dividends are paid. The UBTI rule applies to a pension
trust holding more than 10% of the Company's shares of capital stock only if (i)
the UBTI  Percentage  is at least 5%,  (ii) the Company  qualifies  as a REIT by
reason of the modification of the 5/50 Rule that allows the beneficiaries of the
pension  trust to be treated as holding  shares of the Company in  proportion to
their actuarial interests in the pension trust, and (iii) either (A) one pension
trust owns more than 25% of the value of the  Company's  shares of capital stock
or (B) a group of pension trusts individually holding more than 10% of the value
of the Company's shares of capital stock  collectively owns more than 50% of the
value of the Company's shares of capital stock. Because the Ownership Limitation
prohibits  any  pension  trust  from  owning  more  than  9.9% of the  number of
outstanding  shares of Common Stock or the outstanding shares of Preferred Stock
of any class or series,  no pension trust should  recognize  UBTI as a result of
its investment in the Company.

Taxation of Non-U.S. Shareholders

         The rules governing U.S.  federal income taxation of nonresident  alien
individuals,  foreign  corporations,  foreign  partnerships,  and other  foreign
shareholders (collectively,  "Non-U.S. Shareholders") are complex and no attempt
will be made herein to provide  more than a summary of such  rules.  PROSPECTIVE
NON-U.S. SHAREHOLDERS  SHOULD CONSULT WITH THEIR OWN TAX ADVISORS TO DETERMINE
THE IMPACT OF FEDERAL, STATE, AND LOCAL INCOME TAX LAWS WITH REGARD TO AN
INVESTMENT IN THE COMMON STOCK, INCLUDING ANY REPORTING REQUIREMENTS.

         Distributions  to Non-U.S.  Shareholders  that are not  attributable to
gain from sales or exchanges by the Company of U.S. real property  interests and
are not designated by the Company as capital gains dividends or retained capital
gains will be treated as  dividends  of ordinary  income to the extent that they
are made out of current or accumulated earnings and profits of the Company. Such
distributions  ordinarily  will be subject to a withholding  tax equal to 30% of
the gross amount of the distribution  unless an applicable tax treaty reduces or
eliminates that tax. However,  if income from the investment in shares of Common
Stock is  treated  as  effectively  connected  with the  Non-U.S.  Shareholder's
conduct of a U.S. trade or business, the Non-U.S.  Shareholder generally will be
subject

                                       84

<PAGE>



to  federal  income  tax  at  graduated  rates,  in  the  same  manner  as  U.S.
shareholders  are taxed  with  respect  to such  distributions  (and also may be
subject to the 30% branch profits tax in the case of a Non-U.S. Shareholder that
is a foreign  corporation).  The Company  expects to withhold U.S. income tax at
the rate of 30% on the gross amount of any such distributions made to a Non-U.S.
Shareholder  unless  (i) a lower  treaty  rate  applies  and any  required  form
evidencing  eligibility  for that reduced rate is filed with the Company or (ii)
the Non-U.S.  Shareholder  files an IRS Form 4224 with the Company claiming that
the distribution is effectively  connected income.  The Service has issued final
regulations.  Those  regulations  are  effective  for  distributions  made after
December 31, 1998 that modify the manner in which the Company  complies with the
withholding requirements.

         Distributions in excess of current and accumulated earnings and profits
of the  Company  will not be taxable to a  shareholder  to the extent  that such
distributions  do not exceed the adjusted basis of the  shareholder's  shares of
Common Stock,  but rather will reduce the adjusted basis of such shares.  To the
extent that  distributions  in excess of current and  accumulated  earnings  and
profits exceed the adjusted basis of a Non-U.S.  Shareholder's  shares of Common
Stock,  such  distributions  will give  rise to tax  liability  if the  Non-U.S.
Shareholder  would  otherwise  be  subject  to tax on any gain  from the sale or
disposition  of his  shares of Common  Stock,  as  described  below.  Because it
generally cannot be determined at the time a distribution is made whether or not
such  distribution  will be in excess of current and  accumulated  earnings  and
profits,  the  entire  amount of any  distribution  normally  will be subject to
withholding  at the same rate as a dividend.  However,  amounts so withheld  are
refundable to the extent it is determined  subsequently  that such  distribution
was, in fact, in excess of the current and  accumulated  earnings and profits of
the  Company.  The Company is required to withhold  10% of any  distribution  in
excess  of  the  Company's   current  and  accumulated   earnings  and  profits.
Consequently,  although the Company  intends to withhold at a rate of 30% on the
entire  amount of any  distribution,  to the extent that the Company does not do
so, any portion of a  distribution  not subject to  withholding at a rate of 30%
will be subject to withholding at a rate of 10%.

         For any year in which the Company  qualifies  as a REIT,  distributions
that are  attributable  to gain from sales or  exchanges  by the Company of U.S.
real  property  interests  will be taxed to a  Non-U.S.  Shareholder  under  the
provisions  of  the  Foreign  Investment  in  Real  Property  Tax  Act  of  1980
("FIRPTA").  Under FIRPTA, distributions attributable to gain from sales of U.S.
real property interests are taxed to a Non-U.S. Shareholder as if such gain were
effectively connected with a U.S. business. Non-U.S.  Shareholders thus would be
taxed at the normal capital gain rates applicable to U.S.  shareholders (subject
to applicable  alternative  minimum tax and a special alternative minimum tax in
the case of nonresident alien individuals). Distributions subject to FIRPTA also
may be subject to a 30% branch  profits tax in the hands of a foreign  corporate
shareholder not entitled to treaty relief or exemption.  The Company is required
to  withhold  35% of any  distribution  that is  designated  by the Company as a
capital gains dividend.  The amount withheld is creditable  against the Non-U.S.
Shareholder's FIRPTA tax liability.

         Gain recognized by a Non-U.S.  Shareholder upon a sale of his shares of
Common  Stock  generally  will not be taxed  under  FIRPTA if the  Company  is a
"domestically  controlled  REIT,"  defined  generally  as a REIT in which at all
times during a specified  testing period less than 50% in value of the stock was
held directly or indirectly by foreign persons.  However,  because the shares of
Common Stock are publicly traded,  no assurance can be given that the Company is
or will continue to be a "domestically controlled REIT." A Non-U.S.  Shareholder
that owned,  actually or  constructively,  5% or less of the Common Stock at all
times during a specified  testing period will not be subject to tax under FIRPTA
if the Common Stock is "regularly  traded" on an established  securities market.
Furthermore,  gain  not  subject  to  FIRPTA  will  be  taxable  to  a  Non-U.S.
Shareholder  if (i)  investment  in the  shares of Common  Stock is  effectively
connected with the Non-U.S.  Shareholder's U.S. trade or business, in which case
the  Non-U.S.  Shareholder  will  be  subject  to the  same  treatment  as  U.S.
shareholders  with respect to such gain, or (ii) the Non-U.S.  Shareholder  is a
nonresident  alien  individual who was present in the United States for 183 days
or more during the taxable year and certain  other  conditions  apply,  in which
case  the  nonresident  alien  individual  will be  subject  to a 30% tax on the
individual's  capital  gains.  If the gain on the sale of the  shares  of Common
Stock were to be subject to taxation under FIRPTA, the Non-U.S. Shareholder will
be subject to the same treatment as U.S.  shareholders with respect to such gain
(subject to applicable  alternative  minimum tax, a special  alternative minimum
tax in the case of nonresident alien individuals,  and the possible  application
of the 30% branch profits tax in the case of non-U.S. corporations).


                                       85

<PAGE>



Proposed Tax Legislation

         On February 2, 1998, President Clinton released his budget proposal for
fiscal year 1999 (the  "Proposal").  Two  provisions  contained  in the Proposal
could affect the Company if enacted in final form.  First,  the  Proposal  would
prohibit a REIT from owning, directly or indirectly, more than 10% of the voting
power or value of all classes of a C  corporation's  stock (other than the stock
of a qualified REIT subsidiary).  Currently,  a REIT may own no more than 10% of
the voting stock of a C corporation  (other than a qualified  REIT  subsidiary),
but its  ownership  of the  nonvoting  stock of a C  corporation  is not limited
(other  than by the rule that the  value of a REIT's  combined  equity  and debt
interest  in a C  corporation  may not exceed 5% of the value of a REIT's  total
assets). That provision is proposed to be effective with respect to stock in a C
corporation  acquired by a REIT on or after the date of "first committee action"
(i.e.,  first action by the House Ways and Means with respect to the  provision)
("First Committee Action").  A REIT that owns stock in a C corporation in excess
of  the  new  ownership  limit  prior  to  First   Committee   Action  would  be
"grandfathered,"  but only to the extent that the C corporation  does not engage
in a new trade or  business  or acquire  substantial  new assets on or after the
date of First Committee Action. If enacted as presently written,  that provision
would  severely  limit  the use by a REIT of  taxable  subsidiaries  to  conduct
businesses  the income from which would be  nonqualifying  income if received by
the REIT. Currently,  the Company has no such taxable subsidiaries.  Second, the
Proposal  would require  recognition  of any built-in gain  associated  with the
assets of a "large" C corporation  (i.e., a C corporation whose stock has a fair
market  value of more than $5  million)  upon its  conversion  to REIT status or
merger into a REIT.  That provision is proposed to be effective for  conversions
to REIT status  effective for taxable years  beginning after January 1, 1999 and
mergers of C  corporations  into REITs that occur after  December 31, 1998.  The
Company  currently  believes that the Proposal,  if enacted in final form, would
not have a material adverse effect on the Company's  business or operations,  as
currently conducted.

Other Tax Consequences

         The Company,  the  Partnership  or the  Company's  shareholders  may be
subject  to state or local  taxation  in various  state or local  jurisdictions,
including those in which it or they own property,  transact business, or reside.
The state and local tax  treatment of the Company and its  shareholders  may not
conform to the federal income tax consequences  discussed  above.  CONSEQUENTLY,
PROSPECTIVE  SHAREHOLDERS  SHOULD  CONSULT THEIR OWN TAX ADVISORS  REGARDING THE
EFFECT OF STATE AND LOCAL TAX LAWS ON AN INVESTMENT IN THE COMPANY.

Tax Aspects of the Partnership and the Subsidiary Partnership

         The  following   discussion   summarizes  certain  federal  income  tax
considerations  applicable to the Company's direct or indirect investment in the
Partnership and the Subsidiary  Partnership (each, a "Hotel  Partnership").  The
discussion  does not cover state or local tax laws or any federal tax laws other
than income tax laws.

  Classification as a Partnership

         The Company will be entitled to include in its income its  distributive
share of each Hotel Partnership's income and to deduct its distributive share of
each Hotel Partnership's losses only if each Hotel Partnership is classified for
federal income tax purposes as a partnership  rather than as a corporation or an
association  taxable  as a  corporation.  An  entity  will  be  classified  as a
partnership  rather than as a corporation for federal income tax purposes if the
entity (i) is treated as a partnership  under  Treasury  regulations,  effective
January  1,  1997,   relating  to  entity   classification  (the  "Check-the-Box
Regulations") and (ii) is not a "publicly traded" partnership. In general, under
the  Check-the-Box  Regulations,  an  unincorporated  entity  with at least  two
members may elect to be classified as an association taxable as a corporation or
as a partnership. If such an entity fails to make an election, it generally will
be treated as a partnership for federal income tax purposes.  The federal income
tax  classification  of an entity that was in existence prior to January 1, 1997
will be respected for all periods prior to January 1, 1997 if (i) the entity had
a  reasonable  basis for its  claimed  classification,  (ii) the  entity and all
members of the entity  recognized the federal tax consequences of any changes in
the entity's  classification  within the 60 months prior to January 1, 1997, and
(iii)  neither the entity nor any of its  members  was  notified in writing by a
taxing authority on or before

                                       86

<PAGE>



May 8, 1996 that the  classification of the entity was under  examination.  Each
Hotel Partnership in existence on January 1, 1997 reasonably claimed partnership
classification under the Treasury Regulations relating to entity  classification
in effect prior to January 1, 1997, and such classification  should be respected
for federal income tax purposes.  In addition, no Hotel Partnership was notified
by a taxing authority on or before May 8, 1996 that its classification was under
examination.  The Hotel  Partnerships  intend to  continue to be  classified  as
partnerships  and the Company has  represented  that no Hotel  Partnership  will
elect to be  treated as an  association  taxable as a  corporation  for  federal
income tax purposes under the Check-the-Box Regulations.

         A publicly  traded  partnership  is a partnership  whose  interests are
traded  on an  established  securities  market  or  are  readily  tradable  on a
secondary  market (or the  substantial  equivalent  thereof).  A publicly traded
partnership  will be treated as a  corporation  for federal  income tax purposes
unless at least  90% of such  partnership's  gross  income  for a  taxable  year
consists  of  "qualifying  income"  under  section  7704(d)  of the Code,  which
generally  includes any income that is qualifying income for purposes of the 95%
gross income test applicable to REITs (the "90% Passive-Type Income Exception").
See  "--  Requirements  for  Qualification--Income  Tests."  The  U.S.  Treasury
Department has issued  regulations  effective for taxable years  beginning after
December 31, 1995 (the "PTP Regulations") that provide limited safe harbors from
the definition of a publicly traded  partnership.  Pursuant to one of those safe
harbors (the "Private Placement Exclusion"), interests in a partnership will not
be  treated  as  readily  tradable  on a  secondary  market  or the  substantial
equivalent  thereof if (i) all  interests  in the  partnership  were issued in a
transaction (or  transactions)  that was not required to be registered under the
Securities Act of 1933, as amended,  and (ii) the partnership does not have more
than  100  partners  at any time  during  the  partnership's  taxable  year.  In
determining the number of partners in a partnership, a person owning an interest
in a flow-through entity (i.e., a partnership,  grantor trust, or S corporation)
that owns an  interest  in the  partnership  is  treated  as a  partner  in such
partnership only if (a)  substantially  all of the value of the owner's interest
in the flow-through entity is attributable to the flow-through entity's interest
(direct or indirect) in the partnership  and (b) a principal  purpose of the use
of  the  flow-through  entity  is to  permit  the  partnership  to  satisfy  the
100-partner  limitation.  Each  Hotel  Partnership  qualifies  for  the  Private
Placement  Exclusion.  If a Hotel  Partnership  is  considered  to be a publicly
traded  partnership under the PTP Regulations  because it is deemed to have more
than 100 partners, such Hotel Partnership should not be treated as a corporation
because it should be eligible for the 90% Passive-Type Income Exception.

         Each  Hotel  Partnership  has not  requested,  and does not  intend  to
request,  a ruling from the Service that it will be  classified as a partnership
for federal  income tax purposes.  Instead,  Hunton & Williams is of the opinion
that,  based  on the  provisions  of the  partnership  agreement  of each  Hotel
Partnership,  certain factual assumptions, and certain representations described
in the opinion,  each Hotel  Partnership  will be treated for federal income tax
purposes as a partnership and not as a corporation or an association  taxable as
a  corporation  or as a publicly  traded  partnership.  Unlike a tax ruling,  an
opinion of counsel is not binding  upon the  Service,  and no  assurance  can be
given that the Service will not challenge  the status of each Hotel  Partnership
as a  partnership  for  federal  income tax  purposes.  If such  challenge  were
sustained by a court,  each Hotel  Partnership would be treated as a corporation
for federal  income tax purposes,  as described  below.  The opinion of Hunton &
Williams  is based on  existing  law,  which is to a great  extent the result of
administrative  and  judicial  interpretation.  No  assurance  can be given that
administrative or judicial changes would not modify the conclusions expressed in
the opinion.

         If  for  any  reason  either  Hotel   Partnership  were  taxable  as  a
corporation,  rather than as a partnership, for federal income tax purposes, the
Company  would  not be able  to  qualify  as a REIT.  See  "Federal  Income  Tax
Considerations  -  Requirements  for   Qualification  -  Income  Tests"  and  "-
Requirements for Qualification - Asset Tests." In addition, any change in either
Hotel Partnership's status for tax purposes might be treated as a taxable event,
in which case the Company might incur a tax  liability  without any related cash
distribution.   See  "Federal  Income  Tax  Considerations  -  Requirements  for
Qualification  -  Distribution  Requirements."  Further,  items  of  income  and
deduction of such Hotel Partnership would not pass through to its partners,  and
its partners would be treated as  shareholders  for tax purposes.  Consequently,
such Hotel  Partnership  would be  required to pay income tax at  corporate  tax
rates on its net income,  and  distributions  to its partners  would  constitute
dividends  that would not be  deductible in computing  such Hotel  Partnership's
taxable income.


                                       87

<PAGE>



  Income Taxation of Each Hotel Partnership and its Partners

         Partners,  Not the Hotel Partnership,  Subject to Tax. A partnership is
not a taxable  entity for federal  income tax purposes.  Rather,  the Company is
required to take into account its  allocable  share of each Hotel  Partnership's
income,  gains,  losses,  deductions,  and credits for any taxable  year of such
Hotel Partnership ending within or with the taxable year of the Company, without
regard to whether the Company has received or will receive any distribution from
such Hotel Partnership.

         Partnership  Allocations.  Although a partnership  agreement  generally
will  determine  the  allocation  of income  and  losses  among  partners,  such
allocations  will be  disregarded  for tax purposes  under Section 704(b) of the
Code if they do not comply with the provisions of Section 704(b) of the Code and
the  Treasury  Regulations  promulgated  thereunder.  If an  allocation  is  not
recognized for federal  income tax purposes,  the item subject to the allocation
will  be  reallocated  in  accordance  with  the  partners'   interests  in  the
partnership,  which will be  determined  by taking into account all of the facts
and  circumstances  relating to the economic  arrangement  of the partners  with
respect to such item.  Each Hotel  Partnership's  allocations of taxable income,
gain and loss are intended to comply with the  requirements of Section 704(b) of
the Code and the Treasury Regulations promulgated thereunder.

         Tax  Allocations  With Respect to Contributed  Properties.  Pursuant to
Section 704(c) of the Code,  income,  gain, loss, and deduction  attributable to
appreciated  or  depreciated  property that is  contributed  to a partnership in
exchange for an interest in the partnership must be allocated for federal income
tax purposes in a manner such that the  contributor is charged with, or benefits
from, the unrealized gain or unrealized loss associated with the property at the
time of the contribution.  The amount of such unrealized gain or unrealized loss
is  generally  equal to the  difference  between  the fair  market  value of the
contributed  property at the time of contribution  and the adjusted tax basis of
such property at the time of contribution.  The U.S.  Department of Treasury has
issued  regulations  requiring  partnerships  to use a  "reasonable  method" for
allocating  items affected by Section  704(c) of the Code and outlining  several
reasonable  allocation  methods.  The  application  of  Section  704(c)  to  the
Partnership  is not  entirely  clear,  however,  and may be affected by Treasury
Regulations promulgated in the future.

         Under  the   Partnership   Agreement,   depreciation   or  amortization
deductions of the Partnership  generally will be allocated among the partners in
accordance with their  respective  interests in the  Partnership,  except to the
extent that the  Partnership  is  required  under Code  Section  704(c) to use a
method for allocating tax depreciation  deductions attributable to the Hotels or
other   contributed   properties  that  results  in  the  Company   receiving  a
disproportionately large share of such deductions. In addition, gain on the sale
of an Hotel will be specially allocated to the Limited Partners to the extent of
any "built-in"  gain with respect to such Hotel for federal income tax purposes.
The  Partnership  generally  has  elected to use the  "traditional  method"  for
allocating  items of income,  gain, and expense as required by Section 704(c) of
the Code with respect to Hotels that it acquires in exchange for Units.

         Basis in Partnership Interest.  The Company's adjusted tax basis in its
partnership interest in the Partnership  generally is equal to (i) the amount of
cash and the basis of any other property  contributed to the  Partnership by the
Company,  (ii) increased by (A) its allocable share of the Partnership's  income
and (B) its  allocable  share of  indebtedness  of the  Partnership,  and  (iii)
reduced,  but not  below  zero,  by (A) the  Company's  allocable  share  of the
Partnership's loss and (B) the amount of cash distributed to the Company, and by
constructive  distributions resulting from a reduction in the Company's share of
indebtedness of the Partnership.

         If  the  allocation  of  the  Company's   distributive   share  of  the
Partnership's  loss  would  reduce  the  adjusted  tax  basis  of the  Company's
partnership interest in the Partnership below zero, the recognition of such loss
will be  deferred  until  such time as the  recognition  of such loss  would not
reduce the  Company's  adjusted  tax basis  below  zero.  To the extent that the
Partnership's  distributions,  or any  decrease  in the  Company's  share of the
indebtedness of the Partnership  (such decrease being  considered a constructive
cash  distribution  to the  partners),  would reduce the Company's  adjusted tax
basis below zero, such distributions (including such constructive distributions)
will  constitute   taxable  income  to  the  Company.   Such  distributions  and
constructive  distributions normally will be characterized as capital gain, and,
if the  Company's  partnership  interest  in the  Partnership  has been held for
longer than the long-term  capital gain holding period (currently one year), the
distributions and constructive  distributions will constitute  long-term capital
gain.

                                       88

<PAGE>




         Depreciation  Deductions  Available to the  Partnership.  To the extent
that a Hotel Partnership has acquired, or will acquire,  equity interests in the
Hotels for cash, the Hotel Partnership's initial basis in the Hotels for federal
income tax purposes  generally  equals or will equal the purchase  price paid by
the  Hotel  Partnership.   The  Hotel  Partnerships  generally  depreciate  such
depreciable hotel property for federal income tax purposes under either MACRS or
ADS. The Hotel  Partnerships  generally use MACRS for furnishings and equipment.
Under MACRS, the Hotel  Partnerships  generally  depreciate such furnishings and
equipment  over a  seven-year  recovery  period using a 200%  declining  balance
method and a half-year convention.  If, however, a Hotel Partnership places more
than 40% of its  furnishings  and  equipment  in  service  during the last three
months of a taxable year, a mid-quarter depreciation convention must be used for
the  furnishings  and equipment  placed in service  during that year.  The Hotel
Partnerships  generally use ADS for buildings and  improvements.  Under ADS, the
Hotel Partnerships  generally  depreciate such buildings and improvements over a
40-year recovery period using a straight line method and a mid-month convention.
However,  to the extent that a Hotel Partnership has acquired,  or will acquire,
equity  interests in the Hotels in exchange for Units,  the Hotel  Partnership's
initial basis in each Hotel for federal  income tax purposes  should be the same
as the transferor's basis in such Hotel on the date of acquisition. Although the
law is not entirely  clear,  the Hotel  Partnerships  generally  depreciate such
depreciable  hotel  property  for  federal  income  tax  purposes  over the same
remaining  useful lives and using the same methods  used by the  transferors.  A
Hotel  Partnership's  tax  depreciation  deductions  will be allocated among its
partners  in  accordance  with their  respective  interests  in the  partnership
(except to the extent that the Hotel  Partnership is required under Code Section
704(c) to use a method for allocating  depreciation  deductions  attributable to
the Hotels or other contributed properties that results in the Company receiving
a disproportionately large share of such deductions).

Sale of a Hotel Partnership's Property

         Generally,  any gain  realized  by a Hotel  Partnership  on the sale of
property by the Hotel  Partnership held for more than one year will be long-term
capital  gain,  except  for  any  portion  of  such  gain  that  is  treated  as
depreciation  or  cost  recovery  recapture.  Any  gain  recognized  by a  Hotel
Partnership  on the  disposition  of the Hotels will be  allocated  first to the
Limited  Partners  under  Section  704(c)  of the  Code to the  extent  of their
"built-in  gain" on those hotels for federal  income tax  purposes.  The Limited
Partners'  "built-in  gain" on the  Hotels  sold will  equal  the  excess of the
Limited Partners'  proportionate  share of the book value of the Hotels over the
Limited Partners' tax basis allocable to the Hotels at the time of the sale. Any
remaining gain  recognized by the Hotel  Partnership  on the  disposition of the
Hotels will be allocated among the partners in accordance with their  respective
percentage  interests  in the  Hotel  Partnership.  The Board of  Directors  has
adopted a policy that any decision to sell a Hotel will be made by a majority of
the  Directors,  including a majority of the  Independent  Directors.  See "Risk
Factors  Conflicts of Interest - Conflicts  Relating to Sales or Refinancings of
Hotels."

         The Company's share of any gain realized by a Hotel  Partnership on the
sale of any property held by the partnership as inventory or other property held
primarily  for sale to  customers in the  ordinary  course of the  partnership's
trade or business will be treated as income from a prohibited  transaction  that
is subject to a 100%  penalty  tax. See  "Federal  Income Tax  Considerations  -
Requirements  for  Qualification  - Income Tests." Such  prohibited  transaction
income also may have an adverse effect upon the Company's ability to satisfy the
income  tests  for  REIT  status.  See  "Federal  Income  Tax  Considerations  -
Requirements For Qualification - Income Tests" above. The Company, however, does
not presently intend to acquire or hold or allow a Hotel  Partnership to acquire
or hold any property that represents  inventory or other property held primarily
for sale to  customers  in the  ordinary  course of the  Company's  or the Hotel
Partnerships' trade or business.

                                  UNDERWRITING

         Subject to the terms and conditions of the Underwriting Agreement,  the
Company has agreed to sell to the Underwriter, and the Underwriter has agreed to
take and pay for, all 1,000,000 Common Shares offered hereby, if any are taken.

         The Underwriter proposes to offer the Common Shares in part directly to
the public at the Offering Price set forth on the cover page of this  Prospectus
and in part to certain securities dealers at such prices less a concession

                                       89

<PAGE>



of $.42 per share.  After the Common  Stock is released  for sale to the public,
the Offering  Price and other  selling  terms may from time to time be varied by
the Underwriter.

         The Company has granted the  Underwriter an option  exercisable  for 30
days after the date of this Prospectus to purchase up to an aggregate of 150,000
additional shares of Common Stock solely to cover over-allotments, if any.

         In connection  with the IPO, the Company also granted the Underwriter a
right of first  refusal,  expiring  November 29, 1999, to act as  underwriter or
sales  agent  with  respect  to  any  future  offering  by  the  Company  or the
Partnership of any debt or equity securities,  or the placement of any long-term
debt by the Company or the  Partnership.  In connection with this Offering,  the
Underwriter will  permanently  waive this right of first refusal with respect to
any future offerings by the Company.

         Mr. Whittemore, a Senior Vice President of the Underwriter, serves as a
Director of the Company and, as of March 1, 1998, owned directly and indirectly
92,952 shares of Common Stock.  Mr. Whittemore received $12,500 in 1997 for
serving as a Director of the Company, which he used to purchase Common Stock in
open market transactions.  See "Certain Relationships and Transactions --
Other."

         Simultaneously with the closing of the Offering, the Company will enter
into a Capital Consulting  Agreement with Charles A. Mills, III, the Senior Vice
President, Chairman and largest shareholder of the Underwriter. Pursuant to such
Agreement, Mr. Mills will provide the Company with advice with respect to future
equity offerings and access to capital markets generally. Under the terms of the
Capital Consulting Agreement,  which has a one year term, Mr. Mills will receive
$20,000 plus .25% of the net proceeds (but not to exceed $100,000) of any future
public equity offerings over the next twelve months.

         The  Company  and  the   Partnership   have  agreed  to  indemnify  the
Underwriter  or to  contribute  to losses  arising  out of certain  liabilities,
including liabilities under the Securities Act.

         The Underwriter may engage in passive market making transactions in the
Common Stock in  accordance  with Rule 103 of  Regulation M  promulgated  by the
Securities and Exchange  Commission.  In general, a passive market maker may not
bid for,  or  purchase,  the Common  Stock at a price that  exceeds  the highest
independent bid. In addition, the net daily purchases made by any passive market
maker  generally  may not exceed the greater of 30% of its average daily trading
volume in the Common Stock  during a specified  two month prior  period,  or 200
shares.  A passive market maker must identify passive market making bids as such
on the Nasdaq electronic  inter-dealer  reporting system.  Passive market making
may stabilize or maintain the market price of the Common Stock above independent
market  levels.  The  Underwriter  is not  required to engage in passive  market
making and may end passive market making activities at any time.

         In  order  to  facilitate  the  offering  of  the  Common  Stock,   the
Underwriter  may engage in transactions  that  stabilize,  maintain or otherwise
affect  the  price  of the  Common  Stock.  Specifically,  the  Underwriter  may
overallot in  connection  with the  offering,  creating a short  position in the
Common Stock for its own account.  In addition,  to cover  overallotments  or to
stabilize  the price of the Common  Stock,  the  Underwriters  may bid for,  and
purchase, shares of Common Stock in the open market. Any of these activities may
stabilize or maintain  the market  price of the Common  Stock above  independent
market levels.  The  Underwriter is not required to engage in these  activities,
and may end any of these activities at any time.

         The Underwriter does not intend to sell the Common Stock offered hereby
to any accounts over which it is exercising discretionary authority.

         The Company's  Directors  will each agree,  subject to certain  limited
exceptions,  not to offer,  sell,  contract to sell or otherwise  dispose of any
Common Stock (or any securities convertible into, or exercisable or exchangeable
for  shares  in the  Company)  for a period  of 90 days  after  the date of this
Prospectus, without the prior written consent of the Underwriter.

         The Common Stock trades on The Nasdaq National Market under the symbol
"HUMP."

                                       90

<PAGE>




                                    EXPERTS

         The consolidated financial statements of the Company as of December 31,
1996 and 1997 and for each of the years in the three year period ended  December
31, 1997 and the financial  statement schedule of the Company as of December 31,
1997 included in this Prospectus;  the financial  statements of the Lessee as of
December  31,  1996 and 1997 and for each of the years in the three year  period
ended December 31, 1997 included in this Prospectus; the financial statements of
the Gateway  Acquisition  Hotel as of and for the year ended  December 31, 1996;
and the combined financial  statements as of and for the year ended December 31,
1996 for the H&W Acquisition  Hotels,  the BCL Acquisition Hotel, and the HERSHA
Acquisition  Hotels  included in this  Prospectus,  have been audited by Reznick
Fedder  &  Silverman,  independent  public  accountants,  as set  forth in their
reports thereon included  elsewhere  herein and in the  Registration  Statement.
Such  consolidated  financial  statements,  financial  statements,  and combined
financial statements,  are included in reliance upon such reports given on their
authority as experts in accounting and auditing.

                            REPORTS TO SHAREHOLDERS

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

                                 LEGAL MATTERS

         The validity of the Common  Shares  offered  hereby will be passed upon
for the Company by Hunton & Williams.  In addition,  the  description of federal
income tax  consequences  contained  in the section of the  Prospectus  entitled
"Federal  Income  Tax  Considerations"  is  based  on the  opinion  of  Hunton &
Williams. Certain legal matters related to this Offering will be passed upon for
the  Underwriter  by  Willcox  & Savage,  P.C.  Hunton &  Williams  will rely on
Gallagher,  Evelius & Jones, LLP,  Baltimore,  Maryland as to certain matters of
Maryland law.

                                       91

<PAGE>



                                    GLOSSARY

         Unless the context otherwise requires,  the following capitalized terms
shall have the meanings set forth below for the purposes of this Prospectus.

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

         "Additional Charges" means certain amounts payable under the Percentage
Leases other than Rent, including interest on any late payments or charges.

         "Additional   Reserve  Fund"  means  the  additional   capital  reserve
set-aside,  equal to 2% of room  revenue,  to be used at the  Hotels to  enhance
their competitive position.

         "ADR" means average daily room rate.

         "ADS" means the alternative depreciation system of depreciation.

         "Affiliate"  means  (i)  any  person  directly  or  indirectly  owning,
controlling,  or  holding,  with  power  to  vote  ten  percent  or  more of the
outstanding voting securities of such other person,  (ii) any person ten percent
or more of whose outstanding voting securities are directly or indirectly owned,
controlled,  or held, with power to vote, by such other person, (iii) any person
directly or indirectly controlling,  controlled by, or under common control with
such other person,  (iv) any  executive  officer,  director,  trustee or general
partner of such other  person,  and (v) any legal  entity for which such  person
acts as an executive  officer,  director,  trustee or general partner.  The term
"person"  means and  includes  any  natural  person,  corporation,  partnership,
association,  limited  liability  company or any other legal entity. An indirect
relationship shall include  circumstances in which a person's spouse,  children,
parents, siblings or mothers-,  fathers-,  sisters- or brothers-in-law is or has
been associated with a person.

         "Affiliated  Transaction"  means any material  acquisition  transaction
between a Virginia  corporation  having  more than 300 holders of record and any
Interested Shareholder.

         "Articles of Incorporation" means the Articles of Incorporation of the
Company.

         "Base  Rent"  means the  fixed  obligation  of the  Lessee to pay a sum
certain in monthly Rent under each of the Percentage Leases.

         "Beneficiary" means the beneficiary of the Trust.

         "Best Western" means Best Western International, Inc.

         "Board of Directors" means the Board of Directors of the Company.

         "Bylaws" means the Bylaws of the Company.

         "Capital Reserves Lease Amendment" means each amendment to a Lease that
provides for  additional  rent payments to the Company in the event that a Hotel
receives funds from the Additional Reserve Fund.

         "Cash Available for Distribution to Shareholders"  means net income, or
loss, plus  depreciation and amortization and minority  interest,  minus capital
expenditures or reserves therefor and principal payments on indebtedness.

         "Choice Hotels" means Choice Hotels International, Inc.

         "Closing" means the closing of the Offering.


                                       92

<PAGE>



         "Closing Price" means on any date, the last quoted price as reported by
The Nasdaq National Market.

         "Code" means the Internal Revenue Code of 1986, as amended.

         "Commission" means the United States Securities and Exchange
Commission.

         "Common Shares" means 1,000,000  shares of Common Stock to be issued in
connection with the Offering.

         "Common Shareholders" means the holders of shares of Common Stock.

         "Common Stock" means the common stock, par value $.01 per share, of the
Company.

         "Company" means Humphrey Hospitality Trust, Inc., a Virginia
corporation.

         "Company Expenses" means all administrative costs and expenses of the
Company.

         "Control  Share  Acquisitions"  means  transactions  causing the voting
strength  of any person  acquiring  beneficial  ownership  of shares of a public
corporation in Virginia to meet or exceed certain  threshold  percentages  (20%,
33 1/3%  or 50%) of the  total  votes  entitled  to be cast for the  election
of directors.

         "Credit  Facility"  means the $25.5 million secured line of credit that
Mercantile Safe Deposit and Trust Company has extended to the Partnership.

         "Days Inn" means Days Inn of America, Inc.

         "Debt  Policy"  means the  policy  adopted  by the  Board of  Directors
limiting  the  Company's  consolidated  indebtedness  to  less  than  55% of the
aggregate  purchase  price  paid by the  Company  for the Hotels in which it has
invested.

         "Development   Agreement"  means  the  amended   development   services
agreement, as amended, between the Company and Humphrey Development.

         "Directors" means the members of the Company's Board of Directors.

         "Disinterested  Director" means with respect to a particular Interested
Shareholder, a member of the Company's Board of Directors who was (i) a Director
on the date on which an Interested  Shareholder became an Interested Shareholder
and (ii)  recommended  for  election  by, or was  elected to fill a vacancy  and
received the affirmative vote of, a majority of the Disinterested Directors then
on the Board.

         "Event of Default" means an Event of Default as provided in the
Percentage Leases.

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

         "FFE Reserves"  means the reserves for furniture,  fixtures and capital
expenditures equal to 4% of room revenues per quarter on a cumulative basis that
the Company sets aside for the Lessee to use on the Hotels.  Upon  completion of
the  Offering,  the Company will increase its FFE Reserves from 4% to 6% of room
revenue.  The additional 2% will be held in the Additional Reserve Fund and will
be used pursuant to the Capital Reserves Lease Amendment.

         "Fixed Lease" means the operating lease between the Partnership and the
Lessee  pursuant to which the Lessee leases the Comfort  Suites-Dover,  Delaware
Hotel and any additional  hotels developed by the Company in the future from the
Partnership, for a fixed amount of rent.

         "Franchise Licenses" means the franchise licenses held by the Lessee
for the Hotels.

                                       93

<PAGE>




         "Funds From  Operations"  represents net income (computed in accordance
with GAAP)  excluding  gains (or  losses)  from debt  restructuring  or sales of
property,  plus depreciation and amortization on real estate assets,  other than
amortization of loan fees, and after adjustments for unconsolidated partnerships
and joint ventures.

         "GAAP" means generally accepted accounting principles.

         "General  Partner"  means Humphrey  Hospitality  REIT Trust, a Maryland
real estate investment trust, as the sole general partner of the Partnership.

         "Hotel Partnership" means either the Partnership or the Subsidiary
Partnership.

         "Hotels" means the twenty existing  limited service hotels in which the
Company through the Partnership owns interests.

         "Humphrey Affiliates" means Mr. Humphrey and his Affiliates.

         "Humphrey Associates" means Humphrey Associates, Inc., a Maryland
corporation.

         "Humphrey Development" means Humphrey Development, Inc., a Maryland
corporation.

         "Humphrey  Key Largo"  means  Humphrey-Key  Largo  Associates,  L.P., a
Maryland  limited  partnership,  which  assigned  its  interest in the  purchase
agreement for the Best Western Suites-Key Largo, Florida Hotel to the Company.

         "Independent  Director"  means a Director of the Company who within the
last two years, has not (i) owned an interest in any Humphrey  Affiliates,  (ii)
been employed by Mr. Humphrey or any Humphrey Affiliates,  (iii) been an officer
or director of any Humphrey Affiliates, (iv) performed services for the Company,
(v) been a director for more than three REITs  organized by Mr.  Humphrey or any
of his Affiliates or (vi) had any material business or professional relationship
with Mr. Humphrey or any of his Affiliates.

         "Initial Hotels" means the eight hotels acquired directly or indirectly
by the  Partnership  in  connection  with the IPO,  which hotels  include  seven
Comfort Inn hotels and one Rodeway Inn hotel.

         "Interested Shareholder" means any holder of more than 10% of any class
of  outstanding  voting  shares of a Virginia  corporation  having more than 300
shareholders of record.

         "Investment Policy" means the policy of the Board of Directors limiting
the Company's  investments  in hotel  properties,  including the  acquisition of
existing  hotels and  development  of hotels to properties  that the Company can
reasonably  demonstrate  will yield an annual  return on its  investment in such
property, after deducting insurance, real estate and personal property taxes and
FFE Reserves of 4% of room  revenues that is greater than or equal to 12% of the
total purchase price to be paid by the Company for such Property.

         "IOC" means the International Operators Council for Choice Hotels.

         "IPO" means the initial public offering of Common Stock of the Company,
which closed on November 29, 1994.

         "Leases" means Fixed Leases and/or Percentage Leases.

         "Lessee"  means  Humphrey  Hospitality  Management,  Inc.,  a  Maryland
corporation,  which  leases  the Hotels  from the  Partnership  pursuant  to the
Leases.

         "Limited Partners" means the limited partners of the Partnership.


                                       94

<PAGE>



         "LLC"  means  Farmville  Lodging  Associates,  LLC, a Maryland  limited
liability  company,  which sold the Days  Inn-Farmville,  Virginia  Hotel to the
Company.

         "MACRS" means the modified accelerated cost recovery system of
depreciation.

         "Market Price" means, on any date, the average of the Closing Price for
the five consecutive Trading Days ending on such date.

         "Mercantile" means Mercantile Safe Deposit and Trust Company, as lender
under the Credit Facility.

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

         "Net Proceeds" means the proceeds of the Offering to be received by the
Company net of all Offering expenses and fees to the Underwriter.

         "Non-Competition   Agreement"  means  the  acquisition   agreement  and
covenant not to compete  between Mr.  Humphrey,  his  Affiliates and the Company
pursuant to which Mr. Humphrey and his Affiliates  agreed that none of them will
compete  with the  Company for hotel  acquisition,  development  and  management
opportunities  within 20 miles of the Hotels or any other hotel  acquired by the
Company.

         "Offering" means the offering of Common Shares hereby.

         "Offering  Price" means the  offering  price of $10.50 per Common Share
offered hereby.

         "Operator" means Humphrey Hotels, Inc., a Maryland  corporation,  which
operated the Hotels for the Lessee.

         "Option Agreement" means the option agreement to be executed by the
Company and Mr. Humphrey and granting the Company certain rights in any hotels
to be developed or acquired by Mr. Humphrey or of any Affiliate of Mr. Humphrey
within the United States.

         "Ownership  Limitation"  means the  restriction on ownership (or deemed
ownership by virtue of the attribution provisions of the Code) of more than 9.9%
of the  outstanding  Common Shares or any other class of  outstanding  shares of
capital stock.

         "Partnership" means Humphrey Hospitality Limited Partnership, a limited
partnership organized under the laws of the State of Virginia.

         "Partnership Agreement" means the partnership agreement of the
Partnership, as amended and restated.

         "Percentage  Leases" means operating  leases between the Lessee and the
Partnership  pursuant to which the Lessee leases the Hotels from the Partnership
and any additional existing hotels acquired by the Company after the date of the
Offering.

         "Percentage  Rents" means Rent based on percentages of revenues payable
by the Lessee pursuant to the Percentage Leases.

         "Preferred Stock" means the preferred stock, par value $.01 per share,
of the Company.

         "Prohibited Owner" means the record holder of shares of Common Stock or
Preferred Stock that are designated as Shares-in-Trust.


                                       95

<PAGE>



         "Redemption  Right" means the right of the persons  receiving  Units to
cause the  redemption  of Units in exchange for Common  Shares on a  one-for-one
basis  (or  for  cash  at  the  election  of the  Company  or in  certain  other
circumstances).

         "REIT" means real estate investment trust, as defined in Section 856 of
the Code.

         "Remaining   Indebtedness"  means  that  certain  indebtedness  in  the
aggregate  approximate  principal  amount of $21  million to remain  outstanding
after the application of the Net Proceeds.

         "Rent" means the Base Rent and the  Percentage  Rents and rent payments
under the Fixed Lease.

         "REVPAR" means revenue per available room for the applicable period.

         "Rule 144" means the rule  promulgated  under the  Securities  Act that
permits  holders of restricted  securities as well as affiliates of an issuer of
the  securities,   pursuant  to  certain   conditions  and  subject  to  certain
restrictions,  to sell their securities publicly without  registration under the
Securities Act.

         "Securities Act" means the Securities Act of 1933, as amended.

         "Selling  Partnerships"  means the limited  partnerships  that sold the
Initial Hotels to the Company in connection with the IPO.

         "Service" means the Internal Revenue Service.

         "Services  Agreement" means the amended and restated services agreement
between the Lessee and the Company.

         "Shares-in-Trust"  means those shares  transferred  to the Trust in the
event of any  purported  transfer of shares of Common Stock or  Preferred  Stock
that would (i) result in any person owning,  directly or  indirectly,  shares of
Common  Stock or Preferred  Stock in excess of the  Ownership  Limitation,  (ii)
result in the shares of Common  Stock or  Preferred  Stock  being owned by fewer
than 100 persons  (determined  without  reference to any rules of  attribution),
(iii) result in the Company being  "closely  held" within the meaning of Section
856(h)  of  the  Code,   or  (iv)  cause  the   Company  to  own,   actually  or
constructively,  10% of more  of the  ownership  interests  in a  tenant  of the
Company's,  the  Partnership's  or the Subsidiary  Partnership's  real property,
within the meaning of Section 856(d)(2)(B) of the Code.

         "Subsidiary   Partnership"   means  the  Solomons  Beacon  Inn  Limited
Partnership,  a Maryland limited partnership,  which owns the Comfort Inn-Beacon
Marina, Solomons, Maryland Hotel.

         "Trading  Day" means a day on which the principal  national  securities
exchange on which the shares of Common  Stock or  Preferred  Stock are listed or
admitted to trading is open for the transaction of business or, if the shares of
Common  Stock or  Preferred  Stock are not listed or  admitted to trading on any
national securities  exchange,  any day other than a Saturday, a Sunday or a day
on which  banking  institutions  in the  State of New  York  are  authorized  or
obligated by law or executive order to close.

         "Threshold"  means the amount of annual room  revenues  set out in each
Percentage  Lease above which the Lessee will pay the  Partnership or Subsidiary
Partnership,  as applicable,  a Percentage Rent relating to annual room revenues
above that Threshold.

         "Treasury  Regulations"  means the final,  temporary  and  proposed tax
regulations promulgated under the Code.

         "Trust" means the record holder of Shares-in-Trust.


                                       96

<PAGE>



         "Trustee" means the trustee of the Trust.

         "Underwriter" means Anderson & Strudwick Incorporated.

         "Units" means units of partnership interest in the Partnership.

                                       97


<PAGE>



                         INDEX TO FINANCIAL STATEMENTS

HUMPHREY HOSPITALITY TRUST, INC.

         INDEPENDENT AUDITOR'S REPORT                                       F-4

         CONSOLIDATED BALANCE SHEETS AS OF DECEMBER 31, 1996
             AND 1997                                                       F-5

         CONSOLIDATED STATEMENTS OF INCOME FOR THE YEARS ENDED
             DECEMBER 31, 1995, 1996 AND 1997                               F-6

         CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY FOR
             THE YEARS ENDED DECEMBER 31, 1995, 1996 AND 1997               F-7

         CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE
             YEARS ENDED DECEMBER 31, 1995, 1996 AND 1997                   F-8

         NOTES TO CONSOLIDATED FINANCIAL STATEMENTS                        F-10

         SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION           F-25

         NOTES TO SCHEDULE III - REAL ESTATE AND ACCUMULATED
             DEPRECIATION                                                  F-26


HUMPHREY HOSPITALITY MANAGEMENT, INC.

         INDEPENDENT AUDITOR'S REPORT                                      F-27

         BALANCE SHEETS AS OF DECEMBER 31, 1996 AND 1997                   F-28

         STATEMENTS OF INCOME FOR THE YEARS ENDED
             DECEMBER 31, 1995, 1996 AND 1997                              F-29

         STATEMENTS OF SHAREHOLDERS' EQUITY (DEFICIT) FOR THE
             YEARS ENDED DECEMBER 31, 1995, 1996 AND 1997                  F-30

         STATEMENTS OF CASH FLOWS FOR THE YEARS ENDED
             DECEMBER 31, 1995, 1996 AND 1997                              F-31

         NOTES TO FINANCIAL STATEMENTS                                     F-32


HERSHA ACQUISITION HOTELS

         INDEPENDENT AUDITORS' REPORT                                      F-35

         COMBINED BALANCE SHEET AS OF DECEMBER 31, 1996                    F-36

         COMBINED STATEMENT OF INCOME AND RETAINED EARNINGS
             FOR THE YEAR ENDED DECEMBER 31, 1996                          F-37

                                      F-1

<PAGE>

                         INDEX TO FINANCIAL STATEMENTS


         COMBINED STATEMENT OF CASH FLOWS
             FOR THE YEAR ENDED DECEMBER 31, 1996                          F-38

         NOTES TO COMBINED FINANCIAL STATEMENTS                            F-39


H&W ACQUISITION HOTELS

         INDEPENDENT AUDITORS' REPORT                                      F-41

         COMBINED BALANCE SHEET AS OF DECEMBER 31, 1996                    F-42

         COMBINED STATEMENT OF INCOME
             FOR THE YEAR ENDED DECEMBER 31, 1996                          F-43

         COMBINED STATEMENT OF EQUITY
             FOR THE YEAR ENDED DECEMBER 31, 1996                          F-44

         COMBINED STATEMENT OF CASH FLOWS
             FOR THE YEAR ENDED DECEMBER 31, 1996                          F-45

         NOTES TO COMBINED FINANCIAL STATEMENTS                            F-46


GATEWAY ACQUISITION HOTEL

         INDEPENDENT AUDITORS' REPORT                                      F-50

         BALANCE SHEET AS OF DECEMBER 31, 1996                             F-51

         STATEMENT OF INCOME
             FOR THE YEAR ENDED DECEMBER 31, 1996                          F-52

         STATEMENT OF PARTNERS' EQUITY
             FOR THE YEAR ENDED DECEMBER 31, 1996                          F-53

         STATEMENT OF CASH FLOWS
             FOR THE YEAR ENDED DECEMBER 31, 1996                          F-54

         NOTES TO FINANCIAL STATEMENTS                                     F-55


BCL ACQUISITION HOTEL

         INDEPENDENT AUDITORS' REPORT                                      F-57

         COMBINED BALANCE SHEET AS OF DECEMBER 31, 1996                    F-58

         COMBINED STATEMENT OF INCOME
             FOR THE YEAR ENDED DECEMBER 31, 1996                          F-59

                                      F-2

<PAGE>

                         INDEX TO FINANCIAL STATEMENTS


         COMBINED STATEMENT OF EQUITY
             FOR THE YEAR ENDED DECEMBER 31, 1996                          F-60

         COMBINED STATEMENT OF CASH FLOWS
             FOR THE YEAR ENDED DECEMBER 31, 1996                          F-61

         NOTES TO COMBINED FINANCIAL STATEMENTS                            F-62


                                      F-3

<PAGE>


                          INDEPENDENT AUDITORS' REPORT


To the Shareholders and Board of Directors
Humphrey Hospitality Trust, Inc.

         We have audited the accompanying consolidated balance sheets of
Humphrey Hospitality Trust, Inc. and Subsidiaries as of December 31, 1997 and
1996, and the related consolidated statements of income, shareholders' equity
and cash flows for each of the three years in the period ended December 31,
1997, and the financial statement schedule as of December 31,1997. These
consolidated financial statements and the financial statement schedule are the
responsibility of the Company's management. Our responsibility is to express an
opinion on the consolidated 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 consolidated financial statements are
free of material misstatement. An audit includes examining, on a test basis,
evidence supporting the amounts and disclosures in the consolidated financial
statements. 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 consolidated financial statements referred to above
present fairly, in all material respects, the financial position of Humphrey
Hospitality Trust, Inc. and Subsidiaries as of December 31, 1997 and 1996, and
the results of their operations and their cash flows for each of the three years
in the period ended December 31, 1997, in conformity with generally accepted
accounting principles. The financial statement schedule referred to above, when
considered in relation to the consolidated financial statements taken as a
whole, presents fairly, in all material respects, the information required to be
included therein.

         As described in Notes 1 and 6 to the consolidated financial statements,
the Company adopted Statement of Financial Accounting Standards No. 128,
Earnings Per Share, in 1997.


                                           /s/ REZNICK FEDDER & SILVERMAN

Baltimore, Maryland
February 4, 1998

                                     F - 4

<PAGE>

                        Humphrey Hospitality Trust, Inc.

                          CONSOLIDATED BALANCE SHEETS
                                 (In thousands)

                           December 31, 1996 and 1997

<TABLE>
<CAPTION>
                                                                              1996                1997
                                                                        -----------------   -----------------
<S>   <C>
                                 ASSETS

Investment in hotel properties, net of accumulated depreciation
    of $1,134 and $2,636                                                $         21,405    $         50,476
Cash and cash equivalents                                                          7,101                 204
Accounts receivable from lessee                                                    1,067               1,857
Reserve for replacements                                                              68                 149
Deferred expenses, net of accumulated amortization
        of $76 and $207                                                              373                 904
Other assets                                                                         207                 209
                                                                           --------------       -------------

        Total assets                                                    $         30,221    $         53,799
                                                                           ==============       =============

                                    LIABILITIES AND SHAREHOLDERS' EQUITY
LIABILITIES
Mortgages and bonds payable                                             $          8,151    $         31,721
Obligations under capital leases                                                      34                  34
Dividends payable                                                                    561                 559
Accounts payable and accrued expenses                                                 83                 263
                                                                           --------------       -------------

        Total liabilities                                                          8,829              32,577
                                                                           --------------       -------------

MINORITY INTEREST                                                                  3,247               3,370
                                                                           --------------       -------------

COMMITMENTS AND CONTINGENCIES                                                          -                   -

SHAREHOLDERS' EQUITY
    Preferred stock, $.01 par value, 10,000,000 shares authorized;
        no shares issued and outstanding                                               -                   -
    Common stock, $.01 par value, 25,000,000 shares authorized;
        3,481,700 shares issued and outstanding                                       35                  35
    Additional paid-in capital                                                    18,202              18,042
    Distributions in excess of net earnings                                         (92)               (225)
                                                                           --------------       -------------

                                                                                  18,145              17,852
                                                                           --------------       -------------

        Total liabilities and shareholders' equity                      $         30,221    $         53,799
                                                                           ==============       =============
</TABLE>

                 See notes to consolidated financial statements

                                     F - 5

<PAGE>

                        Humphrey Hospitality Trust, Inc.

                       CONSOLIDATED STATEMENTS OF INCOME
                     (In thousands, except per share data)

                  Years ended December 31, 1995, 1996 and 1997


<TABLE>
<CAPTION>
                                                              1995              1996             1997
                                                        ----------------- ----------------- ----------------
<S>   <C>
Revenue
    Percentage lease revenue                            $          3,750  $          3,958  $          7,326
    Other revenue                                                     21                47               106
                                                           --------------    --------------    -------------

        Total revenue                                              3,771             4,005             7,432
                                                           --------------    --------------    -------------

Expenses
        Interest                                                   1,011               493             1,764
        Real estate and personal property taxes and
        property insurance                                           196               252               476
        General and administrative                                   238               411               537
        Depreciation and amortization                                680               736             1,633
                                                           --------------    --------------    -------------

        Total expenses                                             2,125             1,892             4,410
                                                           --------------    --------------    -------------

        Income before allocation to minority
         interest                                                  1,646             2,113             3,022

Income allocated to minority interest                                396               435               465
                                                           --------------    --------------    -------------

        NET INCOME                                      $          1,250  $          1,678  $          2,557
                                                           ==============    ==============    =============

Basic earnings per common share                         $            .72  $            .70  $            .73
                                                           ==============    ==============    =============

Diluted earnings per common share                       $            .70  $            .70  $            .73
                                                           ==============    ==============    =============
</TABLE>

                 See notes to consolidated financial statements

                                     F - 6

<PAGE>

                        Humphrey Hospitality Trust, Inc.

                CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
                                 (In thousands)

                  Years ended December 31, 1995, 1996 and 1997


<TABLE>
<CAPTION>

                                                                     Common Stock    Additional      Distributions
                                                      ---------------------------     Paid-In        in excess of
                                                            Shares     Dollars        Capital        net earnings         Total
                                                      ------------   ------------  --------------   ---------------  -------------
<S>   <C>
Balance,  December 31, 1994                              1,321,800    $        13   $       4,338     $          14   $     4,365

Redemption of shares                                          (100)             -             (1)                 -            (1)

Issuance of shares, net of offering expenses             1,010,000             10           6,947                 -         6,957

Minority interest in the proceeds from the
    common stock offering                                        -              -          (1,467)                -        (1,467)

Net increase resulting from the acquisition of
Farmville, LLC                                                   -              -             448                 -           448

Dividends declared                                               -              -               -           (1,262)        (1,262)

Net income                                                       -              -               -            1,250          1,250
                                                      ------------     ----------    ------------      ------------     ----------

Balance,  December 31, 1995                              2,331,700             23          10,265                 2         10,290

Issuance of shares, net of offering
expenses                                                 1,150,000             12           8,633                 -          8,645

Minority interest in the proceeds from the
    common stock offering                                        -              -            (696)                -          (696)

Dividends declared                                               -              -               -            (1,772)       (1,772)

Net income                                                       -              -               -             1,678          1,678
                                                      ------------     ----------    ------------      ------------     ----------

Balance,  December 31, 1996                              3,481,700             35          18,202               (92)        18,145

Offering expenses                                                -              -             (7)                 -            (7)

Minority interest issued in connection with the
acquisition of the Best Western Key Largo                        -              -           (153)                 -           (153)

Dividends declared                                               -              -               -            (2,690)        (2,690)

Net income                                                       -              -               -             2,557          2,557
                                                      ------------     ----------    ------------      ------------     ----------

Balance,  December 31, 1997                             3,481,700              35         18,042      $        (225)    $   17,852
                                                      ============     ==========    ============      ============     ==========
</TABLE>

                 See notes to consolidated financial statements

                                     F - 7

<PAGE>

                        Humphrey Hospitality Trust, Inc.

                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (In thousands)

                  Years ended December 31, 1995, 1996 and 1997

<TABLE>
<CAPTION>
                                                                                      1995              1996              1997
                                                                                ----------------  ----------------  ----------------
<S>   <C>
Cash flows from operating activities
    Net income                                                                  $          1,250  $          1,678  $          2,557
    Adjustments to reconcile net income to net cash provided by
    operating activities
        Depreciation and amortization                                                        680               736             1,633
        Income allocated to minority interests                                               396               435               465
        Changes in assets and liabilities
          Deferred franchise fees paid                                                         -                 -             (363)
          Increase in accounts receivable                                                  (881)              (42)             (790)
          Increase in other assets                                                          (43)              (64)               (2)
          (Decrease) increase in accounts payable and accrued expenses                      (68)                 8               180
                                                                                   -------------     -------------     -------------

             Net cash provided by operating activities                                     1,334             2,751             3,680
                                                                                   -------------     -------------     -------------

Cash flows from investing activities
    Investment in hotel properties                                                         (212)           (2,306)          (29,325)
    Deposits to reserve for replacements                                                   (407)                 -             (776)
    Withdrawals from reserve for replacements                                                  -               339               695
                                                                                   -------------     -------------     -------------

             Net cash used in investing activities                                         (619)           (1,967)          (29,406)
                                                                                   -------------     -------------     -------------

Cash flows from financing activities
    Proceeds from sale of stock                                                            6,957             8,645                 -
    Stock issuance costs                                                                       -                 -               (7)
    Proceeds from mortgages and bonds payable                                              1,283                 -                 -
    Principal payments on mortgages and bonds payable                                    (7,930)           (3,175)           (1,400)
    Proceeds from line of credit                                                             600             2,999            23,750
    Repayment of line of credit                                                            (600)                 -                 -
    Financing costs paid                                                                   (221)              (53)             (299)
    Dividends paid                                                                       (1,172)           (2,246)           (3,187)
    Principal payments on capital leases                                                    (16)              (22)              (28)
    Redemption of common stock                                                               (1)                 -                 -
                                                                                   -------------     -------------     -------------

             Net cash (used in) provided by financing activities                         (1,100)             6,148            18,829
                                                                                   -------------     -------------     -------------

              (DECREASE) INCREASE IN CASH                                                  (385)             6,932           (6,897)

Cash and cash equivalents, beginning                                                         554               169             7,101
                                                                                   -------------     -------------     -------------

Cash and cash equivalents, ending                                               $            169  $          7,101  $            204
                                                                                   =============     =============     =============
</TABLE>

                 See notes to consolidated financial statements

                                     F - 8

<PAGE>

                        Humphrey Hospitality Trust, Inc.

               CONSOLIDATED STATEMENTS OF CASH FLOWS - CONTINUED
                                 (in thousands)

                  Years ended December 31, 1995, 1996 and 1997

<TABLE>
<CAPTION>
                                                                                      1995             1996            1997
                                                                                ----------------  --------------  ---------------
<S>   <C>
Supplemental disclosures of cash flow information
    Cash paid during the period for interest                                    $          1,074  $          495  $         1,582
                                                                                   =============     ===========   ==============
</TABLE>

Supplemental disclosures of non-cash investing and financing activities

    During 1995, the Partnership acquired the Days Inn Hotel in Farmville,
    Virginia, in exchange for units of limited partnership interest to Farmville
    Lodging Associates, LLC, which are redeemable for an aggregate of 95,484
    common shares with a value of approximately $740 based on the offering price
    of $7.75 per common share, and the assumption of approximately $1,231 of
    indebtedness. The assets acquired and the liabilities assumed consisted of:

      Investment in hotel properties                                $  1,800
      Deferred expenses                                                   24
      Mortgages payable                                              (1,231)
      Obligations under capital leases                                  (20)
      Accounts payable and accrued expenses                              (6)
      Minority interest                                                (119)
      Net increase in additional paid-in capital resulting from
             acquisition of Farmville Lodging Associates, LLC          (448)
                                                                     -------

                                                                    $      -
                                                                     =======

    During 1997, the Partnership issued units of limited partnership interest to
    Humphrey-Key Largo Associates, L.P., which are redeemable for an aggregate
    of 34,023 common shares, with a value of approximately $370 based on an
    average price of $10.875 per share in connection with the acquisition of the
    Best Western Suites Hotel in Key Largo, Florida. The recording of the
    increase in minority interest resulted in a $153 reduction in additional
    paid in capital.

    During 1997, the Company acquired the Culpeper Comfort Inn Hotel for $1,900
    of which $1,220 represented debt assumed.

    During 1997, the Company acquired equipment subject to capital leases
    totalling $28.

    Dividends declared on December 1, 1996, and on November 28, 1997 and
    December 31, 1997, are payable as of December 31, 1996 and 1997, in the
    amounts of $561 and $559, respectively. Dividends declared during 1996 and
    1997 included $474 and $495, respectively, to the minority interests which
    have been deducted from the minority interest on the balance sheets as of
    December 31, 1996 and 1997, respectively.

                 See notes to consolidated financial statements

                                     F - 9

<PAGE>



                        Humphrey Hospitality Trust, Inc.


                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                 (Amounts in thousands, except per share data)

                        December 31, 1995, 1996 and 1997


Note 1.  Organization and Summary of Significant Accounting Policies

         Humphrey Hospitality Trust, Inc. was incorporated on August 23, 1994.
The Company is a self-administered real estate investment trust (REIT) for
Federal income tax purposes. Humphrey Hospitality Trust, Inc., through its
wholly-owned subsidiary Humphrey Hospitality REIT Trust (collectively, the
Company) owns a controlling partnership interest in Humphrey Hospitality Limited
Partnership (the Partnership) and through the Partnership owns interests in
twenty existing limited - service Hotels (including ten hotel properties
acquired during 1997) as of December 31, 1997. The Partnership owns a 99%
general partnership interest and the Company owns a 1% limited partnership
interest in Solomons Beacon Inn Limited Partnership (the Subsidiary
Partnership). As of December 31, 1997, the Company owns a 84.12% interest in the
Partnership. The Company began operations on November 29, 1994.

         Since inception, the Partnership has leased all of its hotel facilities
to Humphrey Hospitality Management, Inc. (the Lessee), a corporation wholly
owned by James I. Humphrey, Jr., the President and Chairman of the Board of the
Company. The Lessee operates and leases the hotel properties pursuant to
separate percentage and fixed lease agreements (the Percentage Leases and the
Fixed Lease) which provide for both fixed base rents and percentage rents based
on the revenues of the hotels.

         As of December 31, 1997, James I. Humphrey, Jr., Humphrey Associates,
Inc., Farmville Lodging Associates, LLC and Humphrey-Key Largo Associates, L.P.
(collectively, the Humphrey Affiliates) own a combined total of 657,373 units of
limited partnership interests, representing a 15.88% interest in the
Partnership.

The Company has completed the following public offerings since its
incorporation:

<TABLE>
<CAPTION>
                                                   Offering price per    Shares sold        Net proceeds
        Offering               Date completed             share                            (in thousands)
- -------------------------  ----------------------  -------------------  --------------   ------------------
<S>   <C>
Initial public offering    November 29, 1994            $ 6.00            1,321,700          $    6,950
Second offering            July 21, 1995                $ 7.75            1,010,000          $    6,957
Third offering             December 6, 1996             $ 8.25            1,150,000          $    8,645
</TABLE>

Principles of Consolidation

         The consolidated financial statements include the accounts of the
Company, the Partnership and the Subsidiary Partnership. All significant
intercompany balances and transactions have been eliminated.

Use of Estimates

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

                                     F - 10

<PAGE>

                        Humphrey Hospitality Trust, Inc.


             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
                 (Amounts in thousands, except per share data)

                        December 31, 1995, 1996 and 1997



Note 1.  Organization and Summary of Significant Accounting Policies (Continued)

Investment in Hotel Properties

         The hotel properties are recorded at cost. Depreciation is computed
using the straight-line method over estimated useful lives of the assets which
range from 31 to 40 years for buildings and 5 to 12 years for furniture and
equipment. Maintenance and repairs are generally the responsibility of the
Lessee and are charged to the Lessee's operations as incurred; major
replacements, renewals and improvements are capitalized. Upon disposition, both
the asset and accumulated depreciation accounts are relieved and the related
gain or loss is credited or charged to the statement of income.

         The Company reviews the carrying value of each hotel property in
accordance with Statement of Financial Accounting Standards ("SFAS") No. 121 to
determine if circumstances exist indicating an impairment in the carrying value
of the investment in the hotel property or that depreciation periods should be
modified. If facts or circumstances support the possibility of impairment, the
Company will prepare a projection of the undiscounted future cash flows of the
specific hotel property and determine if the investment in the hotel property is
recoverable based on the undiscounted future cash flows. If impairment is
indicated, an adjustment will be made to the carrying value of the hotel
property based on the discounted future cash flows. The Company does not believe
that there are any current facts or circumstances indicating impairment of any
of its investment in hotel properties.

Cash and Cash Equivalents

         Cash and cash equivalents includes cash, a repurchase agreement, a
certificate of deposit, and an investment in commercial paper, all with original
maturities of three months or less when acquired, carried at cost which
approximates fair value.

Deferred Expenses

         Deferred expenses are recorded at cost and consist of the following at
December 31, 1996 and 1997:

                                             1996             1997
                                       ----------------  --------------
                                                (in thousands)

Initial franchise fees                 $              -  $          378
Computer software costs                               -              27
Loan costs                                          449             706
                                          -------------     -----------

                                                    449           1,111
Less accumulated amortization                        76             207
                                          -------------     -----------

                                       $            373  $          904
                                          =============     ===========


                                     F - 11

<PAGE>


                        Humphrey Hospitality Trust, Inc.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
                 (Amounts in thousands, except per share data)

                        December 31, 1995, 1996 and 1997

Note 1.  Organization and Summary of Significant Accounting Policies (Continued)

         Amortization of loan costs is computed using the straight-line method
over the terms of the loan agreements. The unamortized balance of loan costs
associated with retired debt is expensed upon repayment of the related debt.
Amortization of initial franchise fees is computed using the straight-line
method over the remaining lives of the franchise agreements, which range up to
20 years. Amortization of computer software costs is computed using the
straight-line method over three years.

Revenue Recognition

         Lease income is recognized when earned from the Lessee under the lease
agreements from the date of acquisition of each hotel property (see Note 7).

Earnings Per Common Share

         During 1997, the Company adopted Statement of Financial Accounting
Standards No. 128, Earnings Per Share.  Basic and diluted earnings per share
have been calculated in accordance therewith for 1995, 1996 and 1997 (see Note
6).

Distributions

         The Company intends to pay regular monthly dividends which are
dependent upon the receipt of distributions from the Partnership.

Minority Interest

         Minority interest in the Partnership represents the limited partners'
proportionate share of the equity of the Partnership. The limited partnership
interests are owned by the Humphrey Affiliates as of December 31, 1997. Income
is allocated to minority interest based on weighted average percentage ownership
throughout the year.

Income Taxes

         The Company intends to continue to qualify as a REIT under Sections 856
and 860 of the Internal Revenue Code effective with its taxable period ended
December 31, 1994. Accordingly, no provision for Federal income taxes has been
reflected in the financial statements.

         Earnings and profits, which will determine the taxability of dividends
to shareholders, will differ from net income reported for financial reporting
purposes due to the differences for Federal tax purposes in the estimated useful
lives and methods used to compute depreciation. Distributions made in 1996 are
considered to be 5.7% return of capital for Federal income tax purposes. During
1997, none of the distributions are considered to be return of capital.


                                     F - 12

<PAGE>

                        Humphrey Hospitality Trust, Inc.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
                 (Amounts in thousands, except per share data)

                        December 31, 1995, 1996 and 1997



Note 1.  Organization and Summary of Significant Accounting Policies (Continued)

Concentration of Credit Risk

         The Company maintains its deposits, including its repurchase agreements
and investment in commercial paper, with three major banks. At December 31,
1997, the balances reported by the banks, exceeded the federal depository
insurance limit, however, management believes that no significant concentration
of credit risk exists with respect to these uninsured cash balances.

Note 2.  Investment in Hotel Properties

         Investment in hotel properties consist of the following at December 31,
1996 and 1997:

                                       1996           1997
                                   -------------- --------------
                                   (in thousands)
                                   -----------------------------

Land                               $       3,048  $       4,455
Buildings and improvements                16,140         43,595
Furniture and equipment                    1,631          4,937
Leased equipment                             100            125
Construction-in-progress                   1,620              -
                                      -----------    -----------

                                          22,539         53,112
Less accumulated depreciation              1,134          2,636
                                      -----------    -----------

                                   $      21,405  $      50,476
                                      ===========    ===========

         Depreciation expense was $486, $610 and $1,502 for the years ended
December 31, 1995, 1996 and 1997, respectively.

         The twenty hotel properties owned at December 31, 1997 (including the
10 hotels acquired during 1997) are all limited service hotels located in nine
states in the eastern United States and are subject to leases as described in
Note 7. During 1997, the Company also completed the development of a Comfort
Suites Hotel located in Dover, Delaware (the Dover Hotel) at a cost of
approximately $2,688 (see Note 7).


                                     F - 13

<PAGE>


                        Humphrey Hospitality Trust, Inc.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
                 (Amounts in thousands, except per share data)

                        December 31, 1995, 1996 and 1997

Note 2.  Investment in Hotel Properties (Continued)

         During 1997, the Company acquired the following hotels for the
approximate amounts indicated:


                                                    Contract Purchase
                                                           Price
      Location            Number of hotels            (in thousands)
- ----------------------   ------------------        --------------------



Florida                          1                        $       2,590

Kentucky                         2                                5,341

North Carolina                   1                                1,975

Pennsylvania                     5                               16,400

Virginia                         1                                1,900
                                                           ------------

                                                          $      28,206
                                                           ============


         The above acquisitions were accounted for as purchases, and the results
of such acquisitions are included in the Company's consolidated statements of
income from the date of acquisition. The hotel property in Key Largo, Florida,
was acquired pursuant to an assignment of a purchase contract from Humphrey-Key
Largo Associates, L.P. (the Affiliate), a partnership substantially owned by Mr.
Humphrey. Pursuant to the assignment of the contract, the Affiliate received as
compensation 34,023 units of limited partnership interest in the Partnership,
valued at $370 based on an average price of $10.875 per share of common stock
for the ten trading days prior to September 2, 1997. The acquisition of the
hotel has been recorded by the Company at its acquisition cost ($2,590) which
excludes the value of the units issued to the Affiliate ($370) and is less than
or equal to net realizable value.


Note 3.  Dividends Payable

         On December 1, 1996, the Company declared a $.19 dividend on each share
of common stock and on each unit of interest outstanding on December 1, 1996.
The dividend (including the distribution to minority interests) was paid on
January 31, 1997.

         On November 28, 1997 and December 31, 1997, the Company declared a
$.0675 dividend on each share of common stock and on each unit of interest
outstanding on November 28, 1997 and December 31, 1997, respectively. The
dividends (including the distributions to minority interest) were paid on
January 9, 1998 and January 30, 1998, respectively.


                                     F - 14

<PAGE>


                        Humphrey Hospitality Trust, Inc.


             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
                 (Amounts in thousands, except per share data)

                        December 31, 1995, 1996 and 1997


Note 4.  Mortgages and Bonds Payable

         Mortgages and bonds payable at December 31, 1996 and 1997, consisted of
the following:

<TABLE>
<CAPTION>
                                                                                         1996                1997
                                                                                  -----------------   -----------------
                                                                                             (in thousands)
<S>   <C>
Comfort Inn - Morgantown, West Virginia

Bonds payable; see (a) below for repayment terms, interest rates, and maturity;
collateralized by a first mortgage on the hotel facility and equipment with a
net book value of $3,064,725 and $3,133,740 at December 31, 1996 and 1997,
respectively, and secured by a letter of credit issued by Crestar Bank in the
amount of $2,281,104 expiring in April 2000. The outstanding principal and
interest are guaranteed jointly and severally by the Company and James I.
Humphrey, Jr.                                                                      $         2,275         $     2,230

Comfort Inn - Dublin, Virginia

Bonds payable; see (b) below for repayment terms, interest rates, and maturity;
collateralized by a first mortgage on the hotel facility and equipment with a
net book value of $2,920,557 and $2,741,938 at December 31, 1996
and 1997, respectively.                                                                      2,375               2,325

Rodeway Inn - Wytheville, Virginia

Bonds payable; see (c) below for repayment terms, interest rates, and maturity;
collateralized by a first mortgage on the hotel facility and equipment with a
net book value of $2,133,880 and $2,071,272 at December 31, 1996 and 1997,
respectively, and secured by a letter of credit issued by Crestar Bank in the
amount of $1,749,188 which expires November 1, 1999. The outstanding principal
and accrued interest are guaranteed jointly and severally by the Company
and James I. Humphrey, Jr.                                                                   1,795               1,710
</TABLE>

                                     F - 15

<PAGE>

                        Humphrey Hospitality Trust, Inc.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
                 (Amounts in thousands, except per share data)

                        December 31, 1995, 1996 and 1997


Note 4.  Mortgage and Bonds Payable (Continued)

<TABLE>
<CAPTION>
                                                                                      1996                 1997
                                                                                   -----------         -----------
                                                                                            (in thousands)
<S>   <C>
Mortgage payable to Mercantile Safe Deposit and Trust Company under the terms of
a $25.5 million line of credit, collateralized by 17 of the hotel properties
(see (d) below). The terms of the line of credit require monthly installments of
interest only at the prime rate plus .25% (8.75% per annum as of December 31,
1997). The outstanding principal balance plus any accrued interest are payable
in full in April 1999, with two one year extensions at the option of the bank.
The mortgage is collateralized by hotel facilities and equipment having a
combined net book value of $6,567,156 and $42,381,185 at December 31, 1996 and
1997, respectively. The first $2 million outstanding on the line is guaranteed
jointly and severally by the Company and James I.  Humphrey, Jr.                          1,706              25,456
                                                                                 --------------       -------------

                                                                                 $        8,151       $      31,721
                                                                                 ==============       =============
</TABLE>

- --------------
(a)    The bonds are Monongalia County, West Virginia, Commercial Development
       Variable Rate Demand Refunding Revenue Bonds, Series 1988 issued through
       Crestar Bank in the amount of $2,500,000. Interest is accrued at the rate
       necessary to remarket the bonds at a price equal to 100% of the
       outstanding principal balance.  The rate is adjusted weekly and is not to
       exceed 11.3636%.  At December 31, 1997, the interest rate was 4.15% .  In
       addition, letter of credit fees and financing fees increase the effective
       rate on the bonds.  The bonds may be redeemed at the option of the
       Partnership in denominations greater than $25,000.  Mandatory redemptions
       are pursuant to a sinking fund redemption schedule which began on April
       1, 1989, in the amount of $15,000 increasing annually until April 1,
       2017, when the payment equals $140,000.  The Partnership is required to
       fund a principal reserve fund monthly equal to one-twelfth of the
       mandatory sinking fund redemption.  In addition, the Partnership is
       required to fund an interest reserve fund.  All principal and interest
       payments will be automatically deducted by the trustee.  Any deficiencies
       will be drawn down under the letter of credit.

(b)    On October 14, 1992, $2,528,000 of Variable Rate First Mortgage Refunding
       Revenue Bonds were issued by the Industrial Development Authority of
       Pulaski County, Virginia. Crestar Bank is the trustee. In August 1995,
       the bonds were refinanced with approximately $2,460,000 of 1995 First
       Mortgage Refunding Revenue Bonds bearing interest at 8% per annum. The
       agreement establishes a sinking fund from which principal payments on the
       bonds will be made. The bonds mature in varying amounts November 1, 1995
       through November 1, 2005.

(c)    The original $2,600,000 bond issue financing of 1984 was refunded with
       $2,270,000, 1993 Series Industrial Development Revenue Bonds on December
       21, 1993. Crestar Bank is the lender and bond

                                     F - 16

<PAGE>
                        Humphrey Hospitality Trust, Inc.


             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
                 (Amounts in thousands, except per share data)

                        December 31, 1995, 1996 and 1997

Note 4.  Mortgage and Bonds Payable (Continued)

               trustee. Interest is accrued at the rate necessary to remarket
               the bonds at a price equal to 100% of the outstanding principal
               balance. The rate is adjusted weekly and is not to exceed 15%. At
               December 31, 1997, the interest rate was 4.15%. The bonds are
               subject to mandatory redemption at a redemption price equal to
               the principal amount thereof plus all unpaid accrued interest
               thereon, pursuant to the sinking fund installments beginning on
               November 1, 1994, in the amount of $65,000 increasing annually
               until November 1, 2009, when the payment equals $300,000. The
               Partnership is required to fund a principal reserve monthly equal
               to one-twelfth of the mandatory sinking fund redemption. In
               addition, the Partnership is required to fund an interest reserve
               fund. All principal and interest payments will be automatically
               deducted by the trustee. Any deficiencies will be drawn under the
               letter of credit described above.

        (d)    As of December 31, 1997, the line of credit is secured by the
               Company's hotels located in Solomons, MD; Farmville, VA (2
               hotels); Elizabethton, TN; Dahlgren, VA; Princeton, WV; Dover,
               DE; Culpeper, VA; New Castle, PA; Harlan, KY; Danville, KY;
               Murphy, NC; Chambersburg, PA; Allentown, PA; Gettysburg, PA (2
               hotels); and Key Largo, FL.

        Aggregate annual principal payments and payments to bond sinking funds
for the five years following December 31, 1997, and thereafter are as follows:

                         (in thousands)
                         ----------------

December 31, 1998           $   195
             1999            25,661
             2000               225
             2001               245
             2002               265
Thereafter                    5,130
                             ------

                            $31,721
                            =======

         Bond sinking funds and escrows for taxes and insurance in the amounts
of approximately $114 and $198 are included in other assets at December 31, 1996
and 1997, respectively.

         Management believes that the carrying amounts of the Company's
mortgages and bonds payable approximate fair value at December 31, 1997, as
there were no significant changes in the market rate of interest between that
date and the dates of the respective mortgages and bonds.


                                     F - 17

<PAGE>

                        Humphrey Hospitality Trust, Inc.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
                 (Amounts in thousands, except per share data)

                        December 31, 1995, 1996 and 1997

Note 5.  Obligations Under Capital Lease

         Certain of the hotel properties lease equipment under noncancellable
capital leases expiring at various intervals through 1999. The leases provide
for bargain purchase options at the end of the respective terms. Future minimum
lease payments under the capital leases, together with the present value of the
net minimum lease payments are as follows:

                                 (in thousands)
                                ---------------

Years ended December 31, 1998        $25
                         1999          8
                         2000          6
                         2001          3
                                      --

                                      42
Less amount representing interest      8
                                     ---

Present value of net minimum lease
  payments                           $34
                                     ===


                                     F - 18

<PAGE>

                        Humphrey Hospitality Trust, Inc.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
                 (Amounts in thousands, except per share data)

                        December 31, 1995, 1996 and 1997

Note 6. Earnings Per Share

         The following is a reconciliation of the income (numerator) and
weighted average shares (denominator) used in the calculation of basic earnings
per common share and diluted earnings per common share in accordance with
Statement of Financial Accounting Standards No. 128, Earnings Per Share:

<TABLE>
<CAPTION>
                                                 Year ended December 31, 1995            Year ended December 31, 1996
                                            ------------------------------------  -----------------------------------------
                                               Income                                Income
                                            (Numerator)                            (Numerator)
                                                (In          Shares    Per Share       (In           Shares     Per Share
                                             thousands)  (Denominator)   Amount    thousands)    (Denominator)    Amount
                                            ----------- -------------- ---------  ------------- --------------- ----------
<S>   <C>
Basic earnings per share
   Income available to common                  $1,250      1,742,533     $0.72       $1,678        2,410,252      $0.70
                                                                          ====                                     ====

Effect of diluted securities
   Units held by minority interests               396        623,350                    435          623,350
                                               ------      ---------                 ------        ---------
Income available to common shareholders
  plus assumed conversion                      $1,646      2,365,883     $0.70       $2,113        3,033,602      $0.70
                                               ======      =========      ====       ======        =========       ====
</TABLE>


                                              Year ended December 31, 1997
                                         -------------------------------------
                                           Income
                                         (Numerator)
                                             (In          Shares     Per Share
                                         thousands)   (Denominator)    Amount
                                         ------------ -------------  ---------

Basic earnings per share
   Income available to common               $2,557      3,481,700      $0.73
                                                                        ====

Effect of diluted securities
   Units held by minority interests            465        657,373
                                            ------      ---------
Income available to common shareholders
  plus assumed conversion                   $3,022      4,139,073      $0.73
                                            ======      =========       ====


                                     F - 19

<PAGE>
                        Humphrey Hospitality Trust, Inc.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
                 (Amounts in thousands, except per share data)

                        December 31, 1995, 1996 and 1997

Note 7. Commitments and Contingencies and Related Party Transactions

         Pursuant to the Humphrey Hospitality Limited Partnership Agreement (the
Partnership Agreement), the Humphrey Affiliates have received redemption rights,
which will enable them to cause the Partnership to redeem their interests in the
Partnership in exchange for shares of common stock or for cash at the election
of the Company. The redemption rights may be exercised by the Humphrey
Affiliates, excluding Humphrey - Key Largo Associates, L.P., at any time.
Humphrey - Key Largo Associates, L.P. may redeem its units at any time after
March 3, 1998. At December 31, 1997, the number of shares of common stock
issuable to the Humphrey Affiliates upon exercise of the redemption rights is
657,373. The number of shares issuable upon exercise of the redemption rights
will be adjusted upon the occurrence of stock splits, mergers, consolidations or
similar pro rata share transactions, which otherwise would have the effect of
diluting the ownership interests of the Humphrey Affiliates or the shareholders
of the Company.

         The Company acts as the general partner of the Partnership, which acts
as a general partner of the Subsidiary Partnership and as such, is liable for
all recourse debt of the partnerships to the extent not paid by the
partnerships. In the opinion of management, the Company does not anticipate any
losses as a result of its general partner obligations.

         The Company has entered into percentage leases relating to nineteen of
its twenty Hotels, and a fixed lease relating to the Dover Hotel, with Humphrey
Hospitality Management, Inc. (the "Lessee"). Each such lease (the Percentage
Leases and the Fixed Lease) has a term of 10 years, with a five year renewal
option at the option of the Lessee. Pursuant to the terms of the Percentage
Leases, the Lessee is required to pay a fixed rent and certain other additional
charges and is entitled to all profits from the operations of the Hotel after
the payment of certain specified operating expenses. The percentage rents are
based on a percentage of gross room revenue and other revenue. Also pursuant to
the terms of the Percentage Leases and the Fixed Lease, the Company is required
to make available to the Lessee an amount equal to 4% (increased to 6% upon
completion of the Offering) of room revenue on a quarterly, cumulative basis for
capital improvements and refurbishments. The Company has future lease
commitments from the Lessee through August 2007. Minimum future rental income
under these noncancelable operating leases at December 31, 1997, is as follows:

                                    Years                     (in thousands)
                            ----------------         ------------------------
                                    1998                         $ 4,082
                                    1999                           4,082
                                    2000                           4,082
                                    2001                           4,082
                                    2002                           4,082
                                 Thereafter                       13,693
                                                                 -------
                                                                 $34,103
                                                                 =======

         The Company earned base rents of $1,609, $1,679 and $3,303 and
percentage rents of $2,141, $2,279 and $4,023 for the years ended December 31,
1995, 1996 and 1997, respectively. As of December 31, 1996 and 1997, $1,067 and
$1,857, respectively, of lease revenue was due from the Lessee.

                                     F - 20

<PAGE>

                        Humphrey Hospitality Trust, Inc.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
                 (Amounts in thousands, except per share data)

                        December 31, 1995, 1996 and 1997

Note 7.  Commitments and Contingencies and Related Party Transactions
(Continued)

         On January 1, 1996, the Company executed an agreement with the Lessee
to provide accounting and securities reporting services for the Company. The
initial terms of the agreement provided for a fixed fee of $80,000 per year. On
October 1, 1996, the Company amended the Agreement reducing the initial annual
fee to $30,000 per year, with an increase of $10,000 per year (prorated from the
time of acquisition) for each hotel added to the Company's portfolio (excluding
the Dover Hotel). Under the terms of the amended agreement, the service fee
cannot exceed $100,000 in any year. As of December 31, 1996 and 1997, $67,503
and $79,388, respectively, has been charged to operations.

         During 1996, the Company executed a Development Agreement with Humphrey
Development, Inc., a Humphrey Affiliate, pursuant to which Humphrey Development,
Inc. provided construction supervision services for the Dover Hotel and agreed
to pay any development costs in excess of $2,796 in exchange for a right to
purchase the Dover Hotel from the Company on the sixth anniversary of its
commencement of operations for $2,796. The development costs incurred in
connection with the Dover Hotel totaled approximately $2,794 of which $2,688 was
recorded as investment in hotel properties and $106 as deferred loan costs.

         The hotel properties are operated under franchise agreements by the
Lessee that may be terminated by either party on certain anniversary dates
specified in the agreements. The agreements require annual payments for
franchise royalties, reservation and advertising services which are based upon
percentages of gross room revenue.
These fees are paid by the Lessee.

         On April 17, 1997, the Company assumed a land lease agreement in
conjunction with the purchase of the Best Western, Harlan, Kentucky. The lease
requires monthly payments of the greater of $2 or 5% of room revenue through
November 2091. On May 23, 1997, the Company assumed a land lease agreement in
conjunction with the purchase of the Comfort Inn, Gettysburg, Pennsylvania. The
lease requires an annual payment of $35 through May 2025. For the year ended
December 31, 1997, land lease expense totalled approximately $52 and is included
in the general and administrative expense line item.

         As of December 31, 1997, the future minimum lease payments applicable
to noncancellable land leases are as follows:


                               (in thousands)
                              ----------------

December 31, 1998               $     59
             1999                     59
             2000                     59
             2001                     59
             2002                     59
      Thereafter                   2,919

Total minimum lease payments    $  3,214
                                ========

                                     F - 21

<PAGE>


                        Humphrey Hospitality Trust, Inc.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
                 (Amounts in thousands, except per share data)

                        December 31, 1995, 1996 and 1997



         In response to the year 2000 issue, the Company modified its existing
information systems in order to make them year 2000 compliant. The Company
believes that it has made all necessary modifications to its existing systems
and does not expect that additional costs associated with year 2000 compliance,
if any, will be material to the Company's results of operations or financial
position.

Note 8. Capital Stock

         The Company's common stock is duly authorized, fully paid and
nonassessable. Subject to preferential rights of any other shares or series of
shares of capital stock, common shareholders are entitled to receive dividends
if and when authorized and declared by the Board of Directors of the Company out
of assets legally available therefor and to share ratably in the assets of the
Company legally available for distribution to its shareholders in the event of
its liquidation, dissolution or winding up after payment of, or adequate
provision for, all known debts and liabilities of the Company. Each outstanding
share of common stock entitles the holder to one vote on all matters submitted
to a vote of shareholders. See Notes 2 and 7 for a discussion of the units
issued during 1997 and the redemption rights of Humphrey Affiliates with respect
to 657,373 units that are redeemable on a one-for-one basis for shares of common
stock at any time. None of the units discussed in Notes 2 and 7 have been
redeemed.

         The Board of Directors is authorized to provide for the issuance of ten
million shares of preferred stock in one or more series, to establish the number
of shares in each series and to fix the designation, powers, preferences and
rights of each such series and the qualifications, limitations or restriction
thereof. As of December 31, 1996 and 1997, no preferred stock was issued.

         The Board of Directors, excluding the Chairman, unanimously agreed on
September 9, 1997, to utilize their Directors fees to purchase the Company's
Common Stock on the open market effective immediately. Presently, members of the
Board of Directors own approximately 9.5% of the Company's outstanding shares of
stock.


Note 9. Pro Forma Financial Information (Unaudited)

         Due to the impact of the acquisitions discussed in Notes 1 and 2,
historical operations may not be indicative of future results of operations and
net income per common share.



                                     F - 22

<PAGE>


                        Humphrey Hospitality Trust, Inc.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
                 (Amounts in thousands, except per share data)

                        December 31, 1995, 1996 and 1997

         The following unaudited Pro Forma Consolidated Statements of Income for
the years ended December 31, 1996 and 1997, are presented as if the acquisition
of all 20 hotels owned at December 31, 1997 had occurred on January 1, 1996, and
all of the hotels had been leased to the Lessee pursuant to the Percentage and
Fixed Leases Agreements. The Pro Forma Consolidated Statements of Income do not
purport to present what actual results of operations would have been if the
acquisitions had occurred and the leases executed on such date or to project
results for any future period.

<TABLE>
<CAPTION>
                                                                    Pro Forma (Unaudited)
                                                               --------------------------------
                                                                         (in thousands)
                                                               --------------------------------
                                                                    1996               1997
                                                               --------------        ----------
<S>   <C>
Revenue
  Lease revenue                                                $       8,298     $       8,827
  Other revenue                                                           47               106
                                                                  -----------        ----------

  Total revenue                                                        8,345             8,933
                                                                  -----------        ----------

Expense
   Real estate and personal property taxes and insurance                 554               592
   Depreciation and amortization                                       1,735             2,040
   Interest expense                                                    2,549             2,582
   General and administrative                                            521               568
   Minority interest                                                     474               504
                                                                  -----------        ----------

   Total expense                                                       5,833             6,286
                                                                  -----------        ----------

   Net income applicable to common shareholders                $       2,512     $       2,647
                                                                  ===========        ==========
</TABLE>

Note 10. Subsequent Events

         On February 3, 1998, the Company exercised its option to pay off
various capital leases for a total of $39.

                                     F - 23

<PAGE>


                        Humphrey Hospitality Trust, Inc.

            SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

                               December 31, 1997
                                 (in thousands)

<TABLE>
<CAPTION>
                                                                                        Gross Amounts at which
                                                                Costs Capitalized             Carried at
                                          Initial Costs      Subsequent to Acquisition     Close of Period
                                      ---------------------  -------------------------  -----------------------
                            Encum-            Buildings and             Buildings and         Buildings and
      Description          brances     Land   Improvements     Land     Improvements    Land  Improvements    Total
- ------------------------ ------------ ------  -------------  ---------  ------------    ----- ------------- -----------
<S>   <C>
Comfort Inn Hotel
    Morgantown,
    West Virginia          $2,230      $277       $2,574         -          $120        $277      $2,694      $2,971

Comfort Inn Hotel
   Dublin, Virginia         2,335       118        2,611         -            44         118       2,655       2,773

Best Western Hotel
   Wytheville, Virginia     1,710       137        1,737         -            73         137       1,810       1,947

Solomons Beacon Inn
   Solomons Island,          (e)      1,354        2,012         -           155       1,354       2,167       3,521
Maryland

Comfort Inn Hotel
Elizabethton, Tennessee      (e)        156        1,040         -            47         156       1,087       1,243

Comfort Inn Hotel
   Farmville, Virginia       (e)        148        1,201         -            17         148       1,218       1,366

Comfort Inn Hotel
   Dahlgren, Virginia        (e)        205        1,546         -            55         205       1,601       1,806

Comfort Inn Hotel
   Princeton, West Virginia  (e)        363        1,600         -            43         363       1,643       2,006

Days Inn Hotel
   Farmville, Virginia       (e)        290        1,389         -            29         290       1,418       1,708

Holiday Inn Express
 Allentown, Pennsylvania     (e)        139        3,360         -             -         139       3,360       3,499
</TABLE>

<TABLE>
<CAPTION>
                                                                           Life Upon
                                                                            Which
                            Accumulated      Net Book                   Depreciation
                            Depreciation       Value                  in Latest Income
                           Buildings and  Buildings and    Year of      Statement is
      Description          Improvements   Improvements   Acquisition      Computed
- ------------------------ ---------------  -------------  -----------  ---------------
<S>   <C>
Comfort Inn Hotel
    Morgantown,
    West Virginia               $140          $2,831        1994           (d)

Comfort Inn Hotel
   Dublin, Virginia              156           2,617        1994           (d)

Best Western Hotel
   Wytheville, Virginia           94           1,853        1994           (d)

Solomons Beacon Inn
   Solomons Island,              116           3,405        1994           (d)
Maryland

Comfort Inn Hotel
Elizabethton, Tennessee           63           1,180        1994           (d)

Comfort Inn Hotel
   Farmville, Virginia            74           1,292        1994           (d)

Comfort Inn Hotel
   Dahlgren, Virginia             84           1,722        1994           (d)

Comfort Inn Hotel
   Princeton, West Virginia       86           1,920        1994           (d)

Days Inn Hotel
   Farmville, Virginia            54           1,654        1994           (d)

Holiday Inn Express
 Allentown, Pennsylvania          49           3,450        1997           (d)
</TABLE>

                                     F - 24

<PAGE>

<TABLE>
<CAPTION>
                                                                                        Gross Amounts at which
                                                                Costs Capitalized             Carried at
                                          Initial Costs      Subsequent to Acquisition     Close of Period
                                      ---------------------  -------------------------  -----------------------
                            Encum-            Buildings and             Buildings and         Buildings and
      Description          brances     Land   Improvements     Land     Improvements    Land  Improvements    Total
- ------------------------ ------------ ------  -------------  ---------  ------------    ----- ------------- -----------
<S>   <C>
Comfort Inn Hotel
    Chambersburg,
    Pennsylvania              (e)        97         2,343          -             -        97       2,343       2,440

Comfort Inn Hotel
    Culpeper, Virginia        (e)        97         2,343          -             -       146       1,705       1,851

Holiday Inn Hotel Express
    Danville, Kentucky        (e)       140         2,366          -             -       140       2,366       2,606

Comfort Suites
    Dover, Delaware           (e)       200         2,090          -             -       200       2,090       2,290

Comfort Inn Hotel
    Gettysburg,
    Pennsylvania              (e)         -         4,036          -             -         -       4,036       4,036

Holiday Inn Express
    Gettysburg,
    Pennsylvania              (e)       101         2,450          -             -       101       2,450       2,551

Best Western Hotel
    Harlan, Kentucky          (e)         -         2,395          -             -         -       2,395       2,395

Best Western Suites
    Key Largo, Florida        (e)       269         2,237          -             -       269       2,237       2,506

Comfort Inn Hotel
    Murphy, North
    Carolina                  (e)       276         1,569          -             -       276       1,569       1,845

Comfort Inn Hotel
    New Castle,               (e)        39         2,751          -             -        39       2,751       2,790
Pennsylvania
                         ----------  ------  -------------  ---------  ------------  -------------------- -----------

                           $ 6,275   $4,455   $    43,012          -      $    583  $  4,455   $  43,595   $  48,050
                         ==========  ======  =============  =========  ============  ==================== ===========



</TABLE>
<TABLE>
<CAPTION>
                                                                           Life Upon
                                                                            Which
                            Accumulated      Net Book                   Depreciation
                            Depreciation       Value                  in Latest Income
                           Buildings and  Buildings and    Year of      Statement is
      Description          Improvements   Improvements   Acquisition      Computed
- ------------------------ ---------------  -------------  -----------  ---------------
<S>   <C>
Comfort Inn Hotel
    Chambersburg,
    Pennsylvania                 34           2,406          1997           (d)

Comfort Inn Hotel
    Culpeper, Virginia           36           1,815          1997           (d)

Holiday Inn Hotel Express
    Danville, Kentucky           39           2,467          1997           (d)

Comfort Suites
    Dover, Delaware              48           2,242          1997           (d)

Comfort Inn Hotel
    Gettysburg,
    Pennsylvania                 59           3,977          1977           (d)

Holiday Inn Express
    Gettysburg,
    Pennsylvania                 36           2,515          1997           (d)

Best Western Hotel
    Harlan, Kentucky             45           2,350          1997           (d)

Best Western Suites
    Key Largo, Florida           18           2,488          1997           (d)

Comfort Inn Hotel
    Murphy, North
    Carolina                     26           1,819          1997           (d)

Comfort Inn Hotel
    New Castle,                  51           2,739          1997           (d)
Pennsylvania
                          ---------- ---------------

                             $1,308       $  46,742
                          ========== ===============
</TABLE>
                                      F-25

<PAGE>

                        Humphrey Hospitality Trust, Inc.

        NOTES TO SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

                               December 31, 1997
                                 (in thousands)
<TABLE>
<S>   <C>
(a)  Reconciliation of real estate:

     Balance at December 31, 1995                                          $15,809
     Additions to building and improvements                                    331
                                                                            ------

     Balance at December 31, 1996                                           16,140
     Acquisition of building and improvements                               27,302
     Additions to building and improvements                                    153
                                                                            ------

     Balance at December 31, 1997                                          $43,595
                                                                            ======

(b)  Reconciliation of accumulated depreciation:

     Balance at December 31, 1995                                          $   406
     Depreciation for the period ended December 31, 1996                       405
                                                                            ------

     Balance at December 31, 1996                                              811

     Depreciation for the period ended December 31, 1997                       497
                                                                            ------

     Balance at December 31, 1997                                          $ 1,308
                                                                            ======
</TABLE>

(c)  The aggregate cost of land, buildings, furniture and
     equipment for Federal income tax purposes is
     approximately $48,807.

(d)  Depreciation is computed based upon the following useful lives:

          Buildings and improvements                31 - 40 years
          Furniture and equipment                    5 - 12 years

(e)  The Company has a mortgage payable with a bank which is
     collateralized by 17 of the hotels. The outstanding
     balance at December 31, 1997, was $25,456.



                                     F - 26

<PAGE>

                          INDEPENDENT AUDITORS' REPORT

To the Shareholder
Humphrey Hospitality Management, Inc.

         We have audited the accompanying balance sheets of Humphrey Hospitality
Management, Inc. as of December 31, 1997 and 1996, and the related statements of
income, shareholder's 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 financial position of Humphrey Hospitality
Management, Inc. as of December 31, 1997 and 1996, and the results of its
operations, the changes in shareholder's equity and its cash flows for each of
the three years in the period ended December 31, 1997, in conformity with
generally accepted accounting principles.

                                            /s/ REZNICK FEDDER & SILVERMAN


Baltimore, Maryland
January 19, 1998


                                     F - 27

<PAGE>

                     Humphrey Hospitality Management, Inc.

                                 BALANCE SHEETS

                           December 31, 1996 and 1997

<TABLE>
<CAPTION>
                                                                                     1996               1997
                                                                                ----------------   ----------------
<S>   <C>
                                                      ASSETS

CURRENT ASSETS
    Cash and cash equivalents                                                   $     1,127,573    $     2,483,403
    Accounts receivable                                                                  89,060            224,201
    Accounts receivable - shareholder                                                    51,250                  -
    Prepaid expenses                                                                     36,282             66,862
    Other assets                                                                            818             60,377
                                                                                   -------------      -------------

                  Total current assets                                          $     1,304,983    $     2,834,843
                                                                                   =============      =============

                                       LIABILITIES AND SHAREHOLDER'S EQUITY

CURRENT LIABILITIES
    Accounts payable                                                            $       107,845    $       402,188
    Accrued expenses                                                                     67,328            346,744
    Advanced deposits                                                                     1,730             12,031
    Prepaid slip rentals - Marina                                                        31,203             31,914
    Due to affiliates                                                                 1,066,996          1,857,021
                                                                                   -------------      -------------

                  Total current liabilities                                           1,275,102          2,649,898
                                                                                   -------------      -------------

COMMITMENTS                                                                                   -                  -

SHAREHOLDER'S EQUITY
    Common stock, $.01 par value, 1,000 shares authorized; 100
        shares issued and outstanding                                                         1                  1
    Retained earnings                                                                    29,880            184,944
                                                                                   -------------      -------------

                  Total shareholder's equity                                             29,881            184,945
                                                                                   -------------      -------------

                  Total liabilities and shareholder's equity                    $     1,304,983    $     2,834,843
                                                                                   =============      =============
</TABLE>

                       See notes to financial statements

                                     F - 28

<PAGE>

                     Humphrey Hospitality Management, Inc.

                              STATEMENTS OF INCOME

                  Years ended December 31, 1995, 1996 and 1997


<TABLE>
<CAPTION>
                                                               1995                 1996                 1997
                                                         -----------------     ---------------     ----------------
<S>   <C>
Revenue from hotel operations
    Room revenue                                         $       7,499,245       $   7,941,875       $   15,581,298
    Telephone revenue                                              168,385             173,743              273,256
    Slip revenue                                                   262,113             243,725              252,481
    Other revenue                                                  104,137             192,147              313,316
    Interest revenue                                                20,972              27,422               32,131
                                                            --------------        ------------        -------------

                  Total revenue                                  8,054,852           8,578,912           16,452,482
                                                            --------------        ------------        -------------

Expenses
    Salaries and wages                                           1,737,805           2,062,594            3,849,840
    Room expense                                                   407,335             433,870              950,239
    Telephone                                                      145,777             182,735              258,926
    Marina expense                                                  33,822              42,925               34,821
    General and administrative                                     299,591             386,670              729,163
    Marketing and promotion                                        240,438             254,205              621,067
    Utilities                                                      390,894             429,608              768,138
    Repairs and maintenance                                        150,932             227,200              384,050
    Taxes and insurance                                            130,544             149,811              244,877
    Management fees                                                241,010                   -                    -
    Franchise fees                                                 387,853             420,809              875,104
    Lease payments                                               3,750,456           3,957,401            7,326,193
                                                            --------------        ------------        -------------

                  Total expenses                                 7,916,457           8,547,828           16,042,418
                                                            --------------        ------------        -------------

                    NET INCOME                           $         138,395       $      31,084       $      410,064
                                                            ==============        ============        =============
</TABLE>


                       See notes to financial statements

                                     F - 29

<PAGE>




                     Humphrey Hospitality Management, Inc.

                       STATEMENTS OF SHAREHOLDER'S EQUITY

                  Years ended December 31, 1995, 1996 and 1997




<TABLE>
<CAPTION>
                                                   Common Stock            Retained
                                                 -----------------         Earnings
                                                 Shares     Amount        (Deficit)         Total
                                                 -------    ------       ------------     ----------
<S> <C>
Balance, December 31, 1994                         100        $ 1         $ (89,599)       $(89,598)

Net income                                             -        -            138,395         138,395
                                                 -------       ----        ---------        --------

Balance, December 31, 1995                           100        1             48,796          48,797

Distributions                                          -        -           (50,000)        (50,000)

Net income                                             -        -             31,084          31,084
                                                 -------       ----        ---------        --------

Balance, December 31, 1996                           100        1             29,880          29,881

Distributions                                          -        -          (255,000)        255,000)

Net income                                             -        -            410,064         410,064
                                                 -------       ----        ---------        --------

Balance, December 31, 1997                           100      $ 1          $ 184,944       $ 184,945
                                                 =======       ====         ========        ========
</TABLE>


                       See notes to financial statements

                                     F - 30

<PAGE>

                     Humphrey Hospitality Management, Inc.

                            STATEMENTS OF CASH FLOWS

                  Years ended December 31, 1995, 1996 and 1997


<TABLE>
<CAPTION>
                                                                1995             1996              1997
                                                              ----------      ----------        ----------
<S> <C>
Cash flow from operating activities
    Net income                                                $  138,395      $   31,084       $  410,064
    Adjustments to reconcile net income to net
    cash provided by (used in) operating activities
       Changes in assets and liabilities
          Decrease (increase) in accounts receivable               8,971        (10,475)        (135,141)
          Increase in prepaid expenses                             (368)        (18,306)         (30,580)
          Increase in other assets                                     -           (818)         (59,559)
          Increase (decrease) in accounts payable                 29,998        (62,610)          294,343
          (Decrease) increase in prepaid slip rentals -
              Marina                                            (10,531)         (6,862)              711
          Increase (decrease) in due to affiliates               889,166        (25,477)          790,025
          Increase in accrued expenses                                 -          67,328          279,416
          Increase in advanced deposits                                -           1,730           10,301
                                                               ----------      ----------       ----------

                  Net cash provided by (used in)
                      operating activities                     1,055,631        (24,406)        1,559,580
                                                               ----------      ----------       ----------

Cash flows from financing activities
    Distributions paid                                                 -        (50,000)        (255,000)
    Advances to (from) shareholder                                     -        (51,250)           51,250
                                                               ----------      ----------       ----------

                  Net cash used in financing activities                -       (101,250)        (203,750)
                                                               ----------      ----------       ----------

                  NET INCREASE (DECREASE) IN
                      CASH AND CASH EQUIVALENTS                1,055,631       (125,656)        1,355,830

Cash and cash equivalents, beginning of year                     197,598       1,253,229        1,127,573
                                                               ----------      ----------       ----------

Cash and cash equivalents, end of year                        $1,253,229    $  1,127,573       $2,483,403
                                                               ==========      ==========       ==========
</TABLE>

                       See notes to financial statements

                                     F - 31

<PAGE>


                        Humphrey Hospitality Trust, Inc.


                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                           December 31, 1996 and 1997


Note 1.  Organization and Summary of Significant Accounting Policies

         Humphrey Hospitality Management, Inc. (the Lessee) was incorporated
under the laws of the State of Maryland on August 18, 1994, to lease and operate
hotel properties from Humphrey Hospitality Limited Partnership (the
Partnership).  James I. Humphrey, Jr. is the sole shareholder of the Lessee.
The Lessee began operations on November 29, 1994.   As of December 31, 1997, the
Lessee leases 20 hotel properties from the Partnership.

Use of Estimates

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

Accounts Receivable

         The Lessee considers accounts receivable to be fully collectible;
accordingly, no allowance for doubtful accounts is required. If amounts become
uncollectible, they will be charged to operations when that determination is
made.

Income Taxes

         The Lessee has elected to be treated as an S Corporation for Federal
and state income tax purposes. Therefore, no provision or benefit for income
taxes has been included in these financial statements since taxable income or
loss passes through to, and is reportable by, the stockholder individually.

Cash and Cash Equivalents

         Cash and cash equivalents consist of cash and a repurchase agreement
with a bank with an original maturity of three months or less when acquired,
carried at cost, which approximates fair value.

Concentration of Credit Risk

         The Lessee places cash deposits with major banks. The Company has not
experienced any losses with respect to bank balances in excess of government
provided insurance. As of December 31, 1997, management believes that no
significant concentration of credit risk exists with respect to these cash
balances.


Note 2.  Related Party Transactions

Management Fees and Payroll Reimbursements

         The Lessee entered into separate management agreements, relating to
each of the Initial Hotels, with Humphrey Hotels, Inc. (the Operator), an
affiliate. Pursuant to the management agreements, a fee equal to 3% of total
revenue was payable to Humphrey Hotels, Inc. and was subordinate, in all
respects, to the Lessee's obligations under the percentage leases. For the year
ended December 31, 1995, management fees of $241,010 were accrued and charged to
operations.

                                     F - 32

<PAGE>


                     Humphrey Hospitality Management, Inc.

                   NOTES TO FINANCIAL STATEMENTS - CONTINUED

                           December 31, 1996 and 1997


Note 2.  Related Party Transactions  (Continued)

         The Operator provided all site employees for the Lessee and was
reimbursed for the salaries and related costs. During the year ended December
31, 1995, the Lessee incurred charges of $1,737,805 for such payroll
reimbursements.

         On February 9, 1996, the Lessee announced the termination of its
operating agreements with the Operator effective January 1, 1996. The Lessee
immediately began operating all of the hotels that it leases from the
Partnership. All personnel from the Operator were hired in identical capacities
by the Lessee. The Lessee intends to operate the hotels throughout the lease
term.

Shared Expenses

         Humphrey Associates, Inc., and HAI Management, Inc., affiliates of the
Lessee, share certain operating expenses with the Lessee. Expenditures are
allocated based on each entity's pro rata share of the expense.

Percentage Lease Payment

         The Lessee has entered into percentage leases, with the Partnership
relating to nineteen of its Hotels (including ten hotels acquired in 1997) and a
fixed lease relating to the Dover Hotel (collectively , the Acquired Hotels).
Each such lease (the "Percentage Leases" and the "Fixed Lease") has a term of 10
years. Pursuant to the terms of the Percentage Leases, the Lessee is required to
pay both base rent and percentage rent and certain other additional charges.
Pursuant to the terms of the Fixed Lease, the Lessee is required to pay a fixed
rent and certain other additional charges. The Lessee has future lease
commitments through August 2007. Minimum future lease payments due under these
noncancellable operating leases as of December 31, 1997 are as follows:

                 Year                                       Amount
                 ----                                       ------
                 1998                                     $  4,081,920
                 1999                                        4,081,920
                 2000                                        4,081,920
                 2001                                        4,081,920
                 2002                                        4,081,920
                 Thereafter                                 13,693,746
                                                        --------------
                                                          $ 34,103,346
                                                        ==============

         The Lessee has incurred base rents of $1,608,976, $1,678,347 and
$3,302,922 and percentage rents of $2,141,480, $2,279,054 and $4,023,271 for the
years ended December 31, 1995, 1996 and 1997, respectively. As of December 31,
1996 and 1997, the amount due Humphrey Hospitality Limited Partnership and
Solomons Beacon Inn Limited Partnership for lease payments totalled $1,066,996
and $1,857,021, respectively, and is included in due to affiliates on the
balance sheets.


                                     F - 33

<PAGE>


                     Humphrey Hospitality Management, Inc.

                   NOTES TO FINANCIAL STATEMENTS - CONTINUED

                           December 31, 1996 and 1997



Note 2.  Related Party Transactions  (Continued)

         During 1996, the Lessee made a loan to its shareholder in the amount of
$51,250 which is unsecured and non-interest bearing. The amount was repaid in
January 1997.

Services Agreement

         On January 1, 1996, the Lessee executed an Agreement with Humphrey
Hospitality Trust, Inc., to provide accounting and securities reporting
services. The initial terms of the Agreement provided for a fixed fee of $80,000
per year. On October 1, 1996, the Agreement was amended reducing the initial
annual fee to $30,000 per year with an increase of $10,000 per year (prorated
from the time of acquisition) for each hotel acquired by Humphrey Hospitality
Trust, Inc. (excluding the hotel property in Dover, DE). Under the terms of the
amendment, the service fee cannot exceed $100,000 in any year. As of December
31, 1996 and 1997, the Lessee received $67,503 and $79,388, respectively, for
the services provided in accordance with the Agreement, which is included in
other revenue.


Note 3.  Commitments

Franchise Agreements

         The Lessee operates the hotels owned by the Partnership and the
Subsidiary Partnership under the terms of existing franchise agreements. The
franchise licenses generally specify certain management, operational,
accounting, reporting and marketing standards and procedures with which the
franchisee must comply and provide for annual franchise fees based upon
percentages of gross room revenue. During the years ended December 31, 1995,
1996 and 1997, $387,853, $420,809 and $875,104, respectively, of franchise fees
were charged to operations.

Restaurant Leases

         Three of the eight Initial Hotels have executed lease agreements for
the hotel's restaurant facilities with varying expiration dates, including
renewal periods, through December 1, 2023. Monthly rent is payable during the
terms of the leases at 3% to 8% of the previous month's gross receipts.


Note 4.  Economic Dependency

         The Lessee receives the majority of its income from related hotel
entities. The related hotels are primarily located in the Mid-Atlantic region of
the United States.

                                     F - 34

<PAGE>

                          INDEPENDENT AUDITORS' REPORT


To the Shareholders and Board of Directors
Humphrey Hospitality Trust, Inc.

         We have audited the accompanying combined balance sheet of the HERSHA
Acquisition Hotels as of December 31, 1996, and the related combined statements
of income and retained earnings and cash flows for the year then ended. These
financial statements are the responsibility of the management of the HERSHA
Acquisition Hotels. Our responsibility is to express an opinion on these
financial statements based on our audit.

         We conducted our audit 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 audit provides a reasonable basis for our opinion.

         In our opinion, the combined financial statements referred to above
present fairly, in all material respects, the combined financial position of the
HERSHA Acquisition Hotels as of December 31, 1996, the combined results of their
operations and their combined cash flows for the year then ended in conformity
with generally accepted accounting principles.


                                                /s/ REZNICK FEDDER & SILVERMAN

Baltimore, Maryland
May 17, 1997

                                     F - 35

<PAGE>


                           HERSHA Acquisition Hotels

                             COMBINED BALANCE SHEET

                               December 31, 1996


<TABLE>
<S> <C>
                                     ASSETS

CURRENT ASSETS
    Cash and cash equivalents                                    $  448,111
    Accounts receivable                                              48,817
    Prepaid expenses and other assets                                 6,901
    Due from shareholders and affiliates                            799,528
                                                                  ----------

        Total current assets                                      1,303,357

    Furniture and equipment, net of
        accumulated depreciation of $55,575                         238,166

    Franchise costs, net of
        accumulated amortization of $6,252                           18,748
                                                                  ----------

                                                                 $1,560,271
                                                                  ==========

                      LIABILITIES AND SHAREHOLDERS' EQUITY

CURRENT LIABILITIES
    Accounts payable and accrued expenses                        $   88,635
    Advances deposits                                                 2,600
    Income taxes payable                                             37,990
                                                                  ----------

        Total current liabilities                                   129,225

SHAREHOLDERS' EQUITY
    Common stock, $1 par value, 3,000 shares
        authorized; 1,200 shares issued and outstanding               1,200
    Retained earnings                                             1,429,846
                                                                  ----------

                                                                 $1,560,271
                                                                  ==========
</TABLE>

                                     F - 36




<PAGE>


                           HERSHA Acquisition Hotels

               COMBINED STATEMENT OF INCOME AND RETAINED EARNINGS

                          Year ended December 31, 1996


<TABLE>
<S> <C>
REVENUES
    Room revenue                                                   $4,484,652
    Telephone revenue                                                  50,861
    Other revenue                                                     110,836
                                                                    ----------

        Total revenue                                               4,646,349
                                                                    ----------

EXPENSES
    Salaries and wages                                              1,011,779
    Room expense                                                      279,495
    Telephone                                                          52,426
    General and administrative                                        139,809
    Marketing and promotion                                           227,898
    Utilities                                                         230,477
    Repairs and maintenance                                           111,125
    Taxes and insurance                                               188,634
    Franchise fees                                                    376,766
    Rent                                                            1,791,089
    Land lease                                                         35,000
    Depreciation and amortization                                      31,964
                                                                    ----------

        Total expenses                                              4,476,462
                                                                    ----------

INCOME BEFORE TAXES                                                   169,887

INCOME TAXES, CURRENTLY PAYABLE                                        49,506
                                                                    ----------

NET INCOME                                                            120,381

RETAINED EARNINGS, BEGINNING                                        1,309,465
                                                                    ----------

RETAINED EARNINGS, ENDING                                          $1,429,846
                                                                    ==========
</TABLE>



                                     F - 37




<PAGE>


                           HERSHA Acquisition Hotels

                        COMBINED STATEMENT OF CASH FLOWS

                          Year ended December 31, 1996

<TABLE>
<S> <C>
Cash flows from operating activities
    Net Income                                                  $  120,381
    Adjustments to reconcile net income to net cash
    provided by operating activities
        Depreciation                                                29,046
        Amortization                                                 2,918
        Changes in assets and liabilities
           Decrease in accounts receivable                           1,832
           Decrease in prepaid expenses                              4,793
           Decrease in other assets                                  3,297
           Decrease in accounts payable and accrued expenses     (110,608)
           Increase in income taxes payable                         37,990
                                                                 ----------

                  Net cash provided by operating activities         89,649
                                                                 ----------

Cash flow from investing activities
    Investment in furniture and equipment                        (177,608)
    Advances to shareholders and affiliates, net                 (276,648)
                                                                 ----------

                  Net cash used in investing activities          (454,256)
                                                                 ----------

                  NET DECREASE IN CASH                           (364,607)

Cash and cash equivalents, beginning                               812,718
                                                                 ----------

Cash and cash equivalents, ending                               $  448,111
                                                                 ==========

Supplemental disclosures of cash flow information
    Cash paid during the year for income taxes                  $   11,516
                                                                 ==========
</TABLE>



                                     F - 38


<PAGE>

                           HERSHA Acquisition Hotels

                     NOTES TO COMBINED FINANCIAL STATEMENTS

                               December 31, 1996



NOTE A - ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

    The HERSHA Acquisition Hotels combined financial statements are a
    combination of the balance sheets and statements of income, retained
    earnings and cash flows of three corporations (collectively, the Companies).
    The Companies are related through common control and management. Each
    company operates under a lease arrangement hotel properties which are owned
    by an affiliated entity.

    The Companies combined in these financial statements consist of the
following hotel properties:

<TABLE>
<CAPTION>
     Company                      Hotel                           Location
- -----------------        ------------------------       -----------------------------
<S> <C>
Chambersburg             Comfort Inn - 65               Chambersburg, Pennsylvania
   Lodging, Inc.           rooms
Gettysburg               Comfort Inn - 81               Gettysburg, Pennsylvania
   Lodging, Inc.           rooms
Allentown                Holiday Inn Express -          Allentown, Pennsylvania
   Lodging, Inc.            83 rooms
Gettysburg               Holiday Inn Express -          Gettysburg, Pennsylvania
   Lodging, Inc.            51 rooms
</TABLE>

    During 1997, the HERSHA group sold the hotel properties to Humphrey
    Hospitality Limited Partnership. The sales agreements did not extend to any
    other assets or liabilities of the Companies or their affiliates.

    Use of Estimates

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

    Furniture and Equipment

    Furniture and equipment is stated at cost. Depreciation is provided for in
    amount sufficient to relate the cost of depreciable assets to operations
    over their estimated services lives using accelerated methods.

    Franchise Fees

    The Comfort Inn hotels are operated under franchise agreements with Choice
    Hotels International. The Holiday Inn Express hotels are operated under
    franchise agreements with Holiday Hospitality Corporation. Franchise fees
    are being amortized over the term of the franchise agreements using the
    straight-line method.


                                     F - 39

<PAGE>


                           HERSHA Acquisition Hotels


               NOTES TO COMBINED FINANCIAL STATEMENTS - CONTINUED

                               December 31, 1996



NOTE A - ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNT POLICIES
              (Continued)

    Revenue Recognition

    Room and other revenue is recognized as earned. Ongoing credit evaluations
    are performed and accounts deemed uncollectible are charged to operations.

    Income Taxes

    Income tax expense includes federal and state taxes currently payable. For
    the year ended December 31, 1996, there were no differences between income
    for financial reporting and income tax purposes resulting in deferred taxes.


NOTE B - RELATED PARTY TRANSACTIONS

    Operating Leases

    The Companies lease the hotel properties from an affiliated partnership of a
    shareholder under noncancellable operating leases. The lease for the
    Allentown Holiday Inn Express calls for an annual rent of $120,000 through
    the year 2000. The other HERSHA hotels are operated under month-to-month
    leases which provide for rent payment based on a percentage of net operating
    income. For the year ended December 31, 1997, lease expense totaled
    $1,791,089.

    Due From Shareholders and Affiliates

    The Companies make advances to and from shareholders and entities related to
    the Companies through common ownership. Amounts due from shareholders and
    affiliates as of December 31, 1996 are unsecured, non-interest bearing and
    payable on demand.


NOTE C - COMMITMENTS

    Franchise costs represent the annual expense for franchise royalties,
    reservation and advertising services under the terms of the hotel franchise
    agreements. The payments are based upon percentages of gross room revenue.
    For the year ended December 31, 1997, franchise fees totaled $376,766.

    The Company has a land lease on the Comfort-Inn Gettysburg, PA, which
    requires an annual payment of $35,000 through May 31, 2025.

                                     F - 40

<PAGE>

                          INDEPENDENT AUDITORS' REPORT



To the Shareholders and Board of Directors
Humphrey Hospitality Trust, Inc.

    We have audited the accompanying combined balance sheet of the H&W
Acquisition Hotels as of December 31, 1996, and the related combined statements
of income, equity, and cash flows for the year then ended. These financial
statements are the responsibility of the management of the H&W Acquisition
Hotels. Our responsibility is to express an opinion on these financial
statements based on our audit.

    We conducted our audit 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 audit provides a reasonable basis for our opinion.

    In our opinion, the combined financial statements referred to above present
fairly, in all material respects, the combined financial position of the H&W
Acquisition Hotels as of December 31, 1996, the combined results of its
operations and its combined cash flows for the year then ended in conformity
with generally accepted accounting principles.


                                              /s/ REZNICK FEDDER & SILVERMAN

Baltimore, Maryland
March 26, 1997

                                     F - 41

<PAGE>



                             H&W Acquisition Hotels

                             COMBINED BALANCE SHEET

                               December 31, 1996




<TABLE>
<S> <C>
                                     ASSETS

INVESTMENT IN HOTEL PROPERTIES


    Land                                                            $  425,000
    Buildings and improvements                                       3,862,686
    Furniture and equipment                                            514,855
                                                                     ---------
                                                                     4,802,541
    Less accumulated depreciation                                      448,942
                                                                     ---------
    Net investment in hotel properties                               4,353,599

    Cash and cash equivalents                                          144,669
    Accounts receivable                                                 42,064
    Supplies inventory                                                   5,892
    Franchise costs, net of accumulated amortization of $16,338         77,962
    Mortgage costs, net of accumulated amortization of $9,477           41,718
    Goodwill, net of accumulated amortization of $20,000               180,000
                                                                     ----------

                                                                    $4,845,904
                                                                     ==========

                             LIABILITIES AND EQUITY

    Long-term debt                                                  $4,152,923
    Accounts payable and accrued expenses                              103,214
    Accrued interest payable                                            21,192
    Obligation under capital lease                                      12,870
                                                                     ---------
                                                                     4,290,199

    Equity                                                             555,705
                                                                     ----------

                                                                    $4,845,904
                                                                     ==========
</TABLE>
                        See notes to financial statement

                                     F - 42
<PAGE>


                             H&W Acquisition Hotels

                          COMBINED STATEMENT OF INCOME

                          Year ended December 31, 1996



<TABLE>
<S> <C>
REVENUES
    Room revenue                                                       $2,375,857
    Telephone revenue                                                      53,873
    Other revenue                                                          48,570
                                                                        ----------

        Total revenue                                                   2,478,300
                                                                        ----------

EXPENSES
    Salaries and wages                                                    483,323
    Room expense                                                          208,129
    Telephone                                                              31,131
    General and administrative                                            133,690
    Marketing and promotion                                                97,301
    Utilities                                                             114,979
    Repairs and maintenance                                                66,035
    Taxes and insurance                                                    49,344
    Management fees                                                       137,577
    Real estate taxes                                                      56,519
    Franchise fees                                                        104,241
    Land lease                                                             38,990
    Interest expense                                                      404,370
    Depreciation and amortization                                         202,155
                                                                        ----------

        Total expenses                                                  2,127,784
                                                                        ----------

        NET INCOME                                                     $  350,516
                                                                        ==========
</TABLE>


                        See notes to financial statement

                                     F - 43

<PAGE>


                             H&W Acquisition Hotels

                          COMBINED STATEMENT OF EQUITY

                          Year ended December 31, 1996
<TABLE>
<CAPTION>



                                     Common             Retained          Partners'
                                      stock             earnings            equity             Total
                                  -------------       -------------      ------------       ------------
<S> <C>
Balance, December 31, 1995
                                      $ 100            $  232,657        $ 322,432           $  555,189

Net income                                -               306,112           44,404              350,516

Distributions                             -              (350,000)               -             (350,000)
                                       ----             ---------         --------            ---------

Balance, December 31, 1996            $ 100            $  188,769        $ 366,836           $  555,705
                                       ====             =========         ========            =========
</TABLE>


                        See notes to financial statement

                                     F - 44


<PAGE>

                             H&W Acquisition Hotels

                        COMBINED STATEMENT OF CASH FLOWS

                          Year ended December 31, 1996

<TABLE>
<S>   <C>
Cash flows from operating activities
    Net Income                                                          $    350,516
    Adjustments to reconcile net income to net cash
    provided by operating activities
        Depreciation                                                         175,437
        Amortization                                                          26,718
        Changes in assets and liabilities
           Decrease in accounts receivable                                    11,713
           Increase in inventory                                              (1,231)
           Decrease in accounts payable and accrued expenses                 (16,545)
                                                                         ------------

                  Net cash provided by operating activities                  546,608
                                                                         ------------

Cash flow from investing activities
    Investment in hotel property                                             (37,125)
                                                                         ------------

                  Net cash used in investing activities                      (37,125)
                                                                         ------------

Cash flow from financing activities
    Repayment of mortgage payable                                         (1,196,760)
    Proceeds from mortgage payable                                         1,345,870
    Principal payments on mortgage                                          (147,298)
    Principal payments on notes payable                                     (148,437)
    Payment on loan fees                                                     (25,000)
    Distribution to shareholders                                            (350,000)
                                                                         ------------

                  Net cash used in financing activities                     (521,625)
                                                                         ------------

                  NET DECREASE IN CASH AND CASH EQUIVALENTS                  (12,142)

Cash and cash equivalents, beginning                                         156,811
                                                                         ------------

Cash and cash equivalents, ending                                       $    144,669
                                                                         ============

Supplemental disclosures of cash flow information
    Cash paid during the year for interest                              $    404,370
                                                                         ============
</TABLE>



                        See notes to financial statement

                                     F - 45


<PAGE>


                             H&W Acquisition Hotels

                     NOTES TO COMBINED FINANCIAL STATEMENTS

                               December 31, 1996



NOTE A - ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

    The H&W Acquisition Hotels combined financial statements are a combination
    of the balance sheets and statements of income, equity and cash flows of one
    limited liability company and two "Subchapter S" corporations (collectively
    the Companies) The Companies are related through common control and
    management. Each company owns and operates one hotel property.

    The Companies combined in these financial statements consist of the
following hotel properties:

<TABLE>
<CAPTION>
       Companies                             Hotel                               Location
- ------------------------       ----------------------------------        ------------------------
<S> <C>
H&W Wheeling Inn,              Comfort Inn - 56 rooms                    Murphy, North
   LLC                         Best Western - 63 rooms                   Carolina
Harlan Hotel Corp.             Holiday Inn Express - 62 rooms            Harlan, Kentucky
Danville Hotel Corp.                                                     Danville, Kentucky
</TABLE>

    In April 1997, the Companies sold their hotel properties to Humphrey
    Hospitality Limited Partnership. The sales agreements did not extend to any
    other assets or liabilities of the Companies. The Companies plan to
    liquidate their remaining assets, satisfy their liabilities and make final
    distributions to their owners.

    Use of Estimates

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

    Investment in Hotel Properties

    The hotel properties are stated at cost. Depreciation is provided for in
    amounts sufficient to relate the cost of depreciable assets to operations
    over their estimated service lives. Depreciation is provided by the use of
    the straight-line and accelerated methods on the following estimated useful
    lives:

    Buildings and improvements                15 - 40 years
    Property and equipment                    5 -   7 years


    Maintenance and repairs are charged to operations as incurred. Additions and
    major improvements are capitalized. Upon sale or disposition, both the asset
    and related accumulated depreciation are relieved and the related gain or
    loss is included in operations.

    The Companies evaluate long-lived assets for potential impairment by
    analyzing the operating results, trends and prospects for the Company and
    considering any other events and circumstances which might indicate
    potential impairment.

                                     F - 46

<PAGE>


                             H&W Acquisition Hotels

               NOTES TO COMBINED FINANCIAL STATEMENTS - CONTINUED

                               December 31, 1996



NOTE A - ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNT POLICIES
              (Continued)

    Cash and Cash Equivalents

    Cash and cash equivalents consist of cash and all highly liquid investments
    with original maturities of three months or less when acquired, carried at
    cost which approximates fair value.

    Franchise Fees

    The Comfort Inn hotel is operated under a franchise agreement with Choice
    Hotels International. The Best Western hotel is operated under a franchise
    agreement with Best Western. The Holiday Inn Express hotel is operated under
    a franchise agreement with Holiday Hospitality Corporation. Franchise fees
    are being amortized over the term of the franchise agreement using the
    straight-line method.

    Mortgage Costs

    Mortgage costs are amortized over the term of the mortgage using the
    straight-line method.

    Goodwill

    Goodwill, which represents the excess of the cost of purchased hotel
    properties over the fair value of their net assets at the date of
    acquisition, is being amortized using the straight-line method of 10 years.

    Revenue Recognition

    Room and other revenue is recognized as earned.

    Income Taxes

    No provision or benefit for income taxes has been included in the financial
    statement for the Companies since taxable income or loss passes through to,
    and is reportable by, the owners individually.


                                     F - 47

<PAGE>

                             H&W Acquisition Hotels

               NOTES TO COMBINED FINANCIAL STATEMENTS - CONTINUED

                               December 31, 1996



NOTE B - LONG-TERM DEBT

    At December 31, 1996, long-term debt consists of the following:

<TABLE>
<S> <C>
Note payable in equal monthly installments of principal and interest
    of $15,124 bearing interest at 8.75%, due August 2008.                             $ 1,318,929

Note payable in equal monthly installments of principal and interest
    of $13,400 bearing interest at 7.8%, due August 2012.                                1,448,816

Note payable in equal monthly installments of principal and interest
    of $16,029 bearing interest at 10.5%, due May 2010.                                  1,385,178
                                                                                        ----------

                                                                                       $ 4,152,923
                                                                                        ==========
</TABLE>

    The debt is collateralized by the investments in hotel properties.

    Aggregate annual principal payments for long-term debt at December 31, 1996,
are as follows:

    December 31, 1997         $ 170,745
                 1998         $ 186,552
                 1999         $ 203,848
                 2000         $ 222,778
                 2001         $ 243,495



NOTE C - OBLIGATION UNDER CAPITAL LEASE

    The Companies lease certain equipment under capital leases expiring in 2001.
    Future minimum lease payments under these capital leases, together with the
    present value of the net minimum lease payments are as follows:

Years ended December 31,                    1997        $  4,175
                                            1998           4,175
                                            1999           4,175
                                            2000           4,175
                                            2001           3,131
                                                          -------
                                                          19,831

Less amount representing interest                          6,961
                                                          -------

Present value of net minimum lease payments            $  12,870
                                                        =========


                                     F - 48

<PAGE>


                             H&W Acquisition Hotels

               NOTES TO COMBINED FINANCIAL STATEMENTS - CONTINUED

                               December 31, 1996



NOTE D - RELATED PARTY TRANSACTIONS

    Management Fees

    The Partnerships' hotel properties were managed by an affiliate of the
    general partner. The management agreement called for percentage fees of 2%
    of gross sales plus 8.5% of net operating income. As of December 31, 1996,
    management fees totaled $137,577.


NOTE E - COMMITMENTS

    Franchise costs represent the annual expense for franchise royalties,
    reservation and advertising services under the terms of the hotel franchise
    agreements. The payments are based upon percentages of gross room revenue.
    As of December 31, 1996, franchise fees totaled, $104,241.
   
    The Company has executed a land lease related to the Holiday Inn Express,
    Harlan, Kentucky, which requires monthly payments of the greater of $2,000
    or 5% of room revenue through November 2091. For the year ended December 31,
    1996, land lease expense totaled $38,990.
    
                                     F - 49

<PAGE>

                          INDEPENDENT AUDITORS' REPORT



To The Shareholders and
   Board of Directors
Humphrey Hospitality Trust, Inc.

    We have audited the accompanying balance sheet of the Gateway Acquisition
Hotel, as of December 31, 1996, and the related statements of income, partners'
equity, and cash flows for the year then ended. 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 financial position of The Gateway Acquisition
Hotel as of December 31, 1996, and the results of its operations and its cash
flows for the year then ended in conformity with generally accepted accounting
principles.


                                              /s/ REZNICK FEDDER & SILVERMAN


Baltimore, Maryland
March 26, 1997


                                     F - 50

<PAGE>


                           Gateway Acquisition Hotels

                                 BALANCE SHEET

                               December 31, 1996

<TABLE>
<S> <C>
                                     ASSETS

INVESTMENT IN HOTEL PROPERTIES
    Land                                                                 $   144,875
    Building and improvements                                              1,257,413
    Furniture and equipment                                                  211,996
                                                                          -----------

                                                                           1,614,284
    Less accumulated depreciation                                           (494,968)
                                                                          -----------

    Net investment in hotel properties                                     1,119,316
    Cash and cash equivalents                                                 89,659
    Accounts receivable                                                        8,108
    Prepaid expenses and other assets                                          3,725
    Bond escrows                                                              50,341
    Mortgage costs net of accumulated amortization of $34,734                 90,311
                                                                          -----------

                                                                         $ 1,361,460
                                                                          ===========

                        LIABILITIES AND PARTNERS' EQUITY

    Bond payable                                                         $ 1,245,000
    Accounts payable and accrued expenses                                     18,475
    Accrued interest payable                                                   8,995
                                                                          -----------

                                                                           1,272,470

Partners' equity                                                              88,990
                                                                          -----------

                                                                         $ 1,361,460
                                                                          ===========
</TABLE>

                        See notes to financial statement

                                     F - 51


<PAGE>


                           Gateway Acquisition Hotels

                              STATEMENT OF INCOME

                          Year ended December 31, 1996


<TABLE>
<S> <C>
Revenue
    Room revenue                                              $ 682,885
    Telephone revenue                                            20,243
    Other revenue                                                 9,912
                                                               ---------

        Total revenue                                           713,040

Expenses
    Salaries and wages                                          146,125
    Room expense                                                 42,515
    Telephone                                                     8,878
    General and administrative                                   41,832
    Marketing and promotion                                       7,035
    Utilities                                                    37,177
    Repairs and maintenance                                      46,604
    Taxes and insurance                                          18,413
    Management fees                                              37,743
    Real estate taxes                                            13,052
    Franchise fees                                               47,391
    Interest expense                                            115,215
    Depreciation and amortization                                56,174
                                                               ---------
        Total expense                                           618,154
                                                               ---------
        NET INCOME                                            $  94,886
                                                               =========
</TABLE>


                        See notes to financial statement

                                     F - 52


<PAGE>


                           Gateway Acquisition Hotels

                         STATEMENT OF PARTNERS' EQUITY

                          Year ended December 31, 1996


Partners' equity, beginning                            $  24,104

Net income                                                94,886

Distributions                                            (30,000)
                                                        --------

Partners' equity, ending                               $  88,990
                                                        ========




                        See notes to financial statement

                                     F - 53

<PAGE>


                           Gateway Acquisition Hotels

                             STATEMENT OF CASH FLOW

                          Year ended December 31, 1996

<TABLE>
<S> <C>
Cash flow from operating activities
    Net income                                                                               $  94,886
    Adjustments to reconcile net loss to net cash used in operating activities
        Depreciation                                                                            47,838
        Amortization                                                                             8,336
        Changes in assets and liabilities
           Decrease in accounts receivable                                                      11,498
           Increase in prepaid expenses and other assets                                        (2,645)
           Increase in bond escrow                                                              (2,309)
           Decrease in accounts payable and accrued expenses                                    (7,524)
                                                                                              --------

                  Net cash provided by operating activities                                    150,080
                                                                                              --------

Cash flows from investing activities
    Investment in hotel property                                                               (38,007)
                                                                                              --------

                  Net cash used in investing activities                                        (38,007)
                                                                                              --------

Cash flows from financing activities
    Principal payments on mortgage                                                             (65,000)
    Distributions to shareholders                                                              (30,000)
                                                                                              --------

                  Net cash used in financing activities                                        (95,000)
                                                                                              --------

                  NET INCREASE IN CASH                                                          17,073

Cash and cash equivalents, beginning                                                            72,586
                                                                                              --------

Cash and cash equivalents, ending                                                            $  89,659
                                                                                              ========


Supplemental disclosures of cash flow information
    Cash paid during the year for interest                                                   $ 115,215
                                                                                              ========
</TABLE>


                        See notes to financial statement

                                     F - 54

<PAGE>

                           Gateway Acquisition Hotels

                         NOTES TO FINANCIAL STATEMENTS

                               December 31, 1996


NOTE A - ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

    The Gateway Partnership I (the Partnership) was formed to own and operate a
    Comfort Inn in Culpeper, Virginia. In February 1997, the Partnership sold
    its hotel property to Humphrey Hospitality Limited Partnership. The sales
    agreements did not extend to any other assets or liabilities of the
    Partnership. The Partnership plans to liquidate its remaining assets,
    satisfy its liabilities and make final distributions to its owners.

    Use of Estimates

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

    Investment in Hotel Property

    The hotel property is stated at cost. Depreciation is provided for in
    amounts sufficient to relate the cost of depreciable assets to operations
    over their estimated services lives. Depreciation is provided by the use of
    the straight-line method over estimated useful lives of 5 and 40 years for
    furniture and equipment and buildings and improvements, respectively.

    Maintenance and repairs are charged to operations as incurred. Additions and
    major improvements are capitalized. Upon sale or disposition, both the asset
    and related accumulated depreciation are relieved and the related gain or
    loss is included in operations.

    The Partnership evaluates long-lived assets for potential impairment by
    analyzing the operating results, trends and prospects for the Partnership
    and considering any other events and circumstances which might indicate
    potential impairment.

    Cash and Cash Equivalents

    Cash and cash equivalents consist of cash and all highly liquid investments
    with original maturities of three months or less when acquired, carried at
    cost which approximates fair value.

    Financing Costs

    Financing costs are amortized over the term of the bonds using the
    straight-line method.

    Revenue Recognition

    Room and other revenue is recognized as earned. Room payments received in
    advance are deferred until earned.

    Income Taxes

    No provision or benefit for income taxes has been included in the financial
    statement for the Partnership since taxable income or loss passes through to
    and is reportable by the partners individually.

                                     F - 55

<PAGE>


                           Gateway Acquisition Hotels

                   NOTES TO FINANCIAL STATEMENTS - CONTINUED

                               December 31, 1997

NOTE B - BOND PAYABLE

    Bond payable consists of First Mortgage Revenue Refunding Bonds issued by
    the Virginia Small Business Financing Authority in the original amount of
    $1,465,000. Crestar Bank is the trustee. The bonds bear interest at 10% per
    annum, which is subject to adjustment on November 1, 1997 to equal the then
    current yield on five year Treasury Bonds plus 4%, with a minimum interest
    rate of 10% and a maximum rate of 14%. The agreement established a sinking
    fund from which principal payments on the bonds will be made. The bonds
    mature in varying amounts through November 2002. The bonds are secured by
    the investment in hotel property.

    Aggregate annual payments to the bond sinking fund for the five years of
    following December 31, 1996 are as follows:

        December 31,  1997    $  75,000
                      1998    $  80,000
                      1999    $  95,000
                      2000    $ 100,000
                      2001    $ 100,000

NOTE C - RELATED PARTY TRANSACTIONS

    Management Fees

    The hotel property is managed by an affiliate of the general partner. The
    management agreement called for percentage fees of 2% of gross sales plus
    $4,800 per annum.

NOTE D - COMMITMENTS

    The Comfort Inn Hotel is operated under a franchise agreement with Choice
    Hotels International. Franchise fees represent the annual expense for
    franchise royalties, reservation and advertising services under the terms of
    the hotel franchise agreements. The payments are based upon percentages of
    gross room revenue.

                                     F - 56

<PAGE>


                          INDEPENDENT AUDITORS' REPORT


To the Shareholders and Board of Directors
Humphrey Hospitality Trust, Inc.

    We have audited the accompanying combined balance sheet of the BCL
Acquisition Hotel as of December 31, 1996, and the related combined statements
of income, equity and cash flows for the year then ended. These financial
statements are the responsibility of the management of the BCL Acquisition
Hotel. Our responsibility is to express an opinion on these financial statements
based on our audit.

    We conducted our audit 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 audit provides a reasonable basis for our opinion.

    In our opinion, the combined financial statements referred to above present
fairly, in all material respects, the combined financial position of the BCL
Acquisition Hotel as of December 31, 1996, the combined results of its
operations and its combined cash flows for the year then ended in conformity
with generally accepted accounting principles.




                                           /s/ REZNICK FEDDER & SILVERMAN


Baltimore, Maryland
March 26, 1997

                                     F - 57

<PAGE>


                             BCL Acquisition Hotel

                             COMBINED BALANCE SHEET

                               December 31, 1996


<TABLE>
<S> <C>
                                     ASSETS

INVESTMENT IN HOTEL PROPERTIES
    Land                                                        $    50,000
    Buildings and improvements                                    2,535,970
    Furniture and equipment                                         786,051
                                                                 -----------

                                                                  3,372,021
    Less accumulated depreciation                                 1,592,462
                                                                 -----------

    Net investment in hotel properties                            1,779,559

    Cash and cash equivalents                                       569,675
    Accounts receivable                                              62,366
    Supplies inventory                                               10,969
    Prepaid expenses and other assets                                 6,030
    Mortgage costs, net of accumulated amortization of $32,000        6,404
                                                                 -----------

                                                                $ 2,435,003
                                                                 ===========

                             LIABILITIES AND EQUITY

LIABILITIES
    Long-term debt                                              $ 1,615,589
    Accounts payable and accrued expenses                            38,205
    Due from affiliates                                             459,901
                                                                 -----------

                                                                  2,113,695

EQUITY                                                              321,308
                                                                 -----------

                                                                $ 2,435,003
                                                                 ===========
</TABLE>


                        See notes to financial statement

                                     F - 58


<PAGE>


                             BCL Acquisition Hotel

                          COMBINED STATEMENT OF INCOME

                          Year ended December 31, 1996




<TABLE>
<S> <C>
Revenue
    Room revenue                                                 $1,024,143
    Telephone revenue                                                13,992
    Other revenue                                                    21,101
    Restaurant revenue                                              478,244
                                                                  ----------

                  Total revenue                                   1,537,480
                                                                  ----------

Expenses
    Salaries and wages                                              209,838
    Room expense                                                     62,646
    Restaurant expense                                              350,687
    Telephone                                                        13,136
    General and administrative                                       40,195
    Marketing and promotion                                          14,637
    Utilities                                                        95,325
    Repairs and maintenance                                          38,691
    Taxes and insurance                                              25,132
    Real estate taxes                                                52,859
    Franchise fees                                                   49,210
    Interest expense                                                164,498
    Depreciation and amortization                                   165,035
                                                                  ----------

                  Total expenses                                  1,281,889
                                                                  ----------

                  NET INCOME                                     $  255,591
                                                                  ==========
</TABLE>


                        See notes to financial statement

                                     F - 59


<PAGE>


                             BCL Acquisition Hotel

                          COMBINED STATEMENT OF EQUITY

                          Year ended December 31, 1996

<TABLE>
<CAPTION>
                                                Common            Retained          Partners'
                                                stock             earnings           deficit             Total
                                            --------------    ----------------   ---------------    ---------------
<S> <C>
Balance, December 31, 1995                    $ 15,000           $ 159,532        $ (108,815)          $  65,717

Net income (loss)                                    -             688,342          (432,751)            255,591
                                               -------            --------         ----------           --------

Balance, December 31, 1996                    $ 15,000           $ 847,874        $ (541,566)          $ 321,308
                                               =======            ========         ==========           ========
</TABLE>


                        See notes to financial statement

                                     F - 60

<PAGE>

                             BCL Acquisition Hotel

                        COMBINED STATEMENT OF CASH FLOWS

                          Year ended December 31, 1996


<TABLE>
<S> <C>
Cash flows from operating activities
    Net income                                                     $  255,591
    Adjustments to reconcile net income to net cash
    provided by operating activities
        Depreciation                                                  161,605
        Amortization                                                    3,430
        Changes in assets and liabilities
           Decrease in accounts receivable                              8,052
           Increase in prepaid expenses and other assets               (4,664)
           Increase in supplies inventory                              (2,314)
           Increase in accounts payable and accrued expenses            4,515
                                                                    ----------

                  Net cash provided by operating activities           426,215
                                                                    ----------

Cash flow from investing activities
    Investment in hotel property                                      (25,475)
                                                                    ----------

                  Net cash used in investing activities               (25,475)
                                                                    ----------

Cash flow from financing activities
    Principal payments on long-term debt                             (194,577)
                                                                    ----------

                  Net cash used in financing activities              (194,577)
                                                                    ----------

                  NET INCREASE IN CASH AND CASH EQUIVALENTS           206,163

Cash and cash equivalents, beginning                                  363,512
                                                                    ----------

Cash and cash equivalents, ending                                  $  569,675
                                                                    ==========

Supplemental disclosures of cash flow information
    Cash paid during the year for interest                         $  164,498
                                                                    ==========
</TABLE>

                        See notes to financial statement

                                     F - 61


<PAGE>

                             BCL Acquisition Hotel

                     NOTES TO COMBINED FINANCIAL STATEMENTS

                               December 31, 1996



NOTE A - ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

    The BCL Acquisition Hotel (BCL) combined financial statements are a
    combination of the balance sheets and statements of income, equity and cash
    flows of BCL Management, Inc., a "Subchapter S" corporation and BCL
    Properties, L.P., a limited partnership. BCL owns and operates a Comfort Inn
    located in New Castle, Pennsylvania. On March 17, 1997, BCL sold the hotel
    property to Humphrey Hospitality Limited Partnership. The sales agreement
    did not extend to any other assets or liabilities of BCL. BCL plans to
    liquidate its remaining assets, satisfy its liabilities and make final
    distributions to its owners.

    Use of Estimates

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

    Investment in Hotel Properties

    The hotel property is stated at cost. Depreciation is provided for in
    amounts sufficient to relate the cost of depreciable assets to operations
    over their estimated services lives. Depreciation is provided for by use of
    the straight-line method over estimated useful lives of 5 and 40 years for
    furniture and equipment and buildings and improvements, respectively.

    Maintenance and repairs are charged to operations as incurred. Additions and
    major improvements are capitalized. Upon sale or disposition, both the asset
    and related accumulated depreciation are relieved and the related gain or
    loss is included in operations.

    BCL evaluates long-lived assets for potential impairment by analyzing the
    operating results, trends and prospects for BCL and considering any other
    events and circumstances which might indicate potential impairment.

    Cash and Cash Equivalents

    Cash and cash equivalents consist of cash and all highly liquid investments
    with original maturities of three months or less when acquired, carried at
    cost which approximates fair value.

    Mortgage Costs

    Mortgage costs are amortized over the term of the debt using the
    straight-line method.

    Revenue Recognition

    Room and other revenue is recognized as earned. Ongoing credit evaluations
    are performed and accounts deemed uncollectible are charged to operations.


                                     F - 62

<PAGE>


                             BCL Acquisition Hotel

               NOTES TO COMBINED FINANCIAL STATEMENTS - CONTINUED

                               December 31, 1996



NOTE A - ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNT POLICIES
              (Continued)

    Income Taxes

    No provision or benefit for income taxes has been included in the financial
    statement for BCL because taxable income or loss passes through to, and is
    reportable by, the owners individually.


NOTE B - LONG-TERM DEBT

    Mortgage payable in equal monthly principal payments of $6,000 plus interest
    at the prime rate plus 1% per annum (9.75% at December 31, 1996) through
    December 2006, at which time the remaining outstanding balance is due in
    full. The mortgage is secured by the investment in hotel property. As of
    December 31, 1996, the outstanding mortgage balance was $1,601,500.

    Note payable in equal monthly installments of principal and interest of $337
    bearing interest at 7.85%, due December 2000. The note payable is secured by
    a vehicle having a net book value of approximately $9,500 at December 31,
    1996. As of December 31, 1996, the outstanding note payable balance was
    $14,089.

    Aggregate annual principal payments on the mortgage and note payable to the
    bond sinking fund for the five years following December 31, 1996, are as
    follows:

          December 31, 1997     $  9,045
                       1998     $  9,293
                       1999     $  9,561
                       2000     $ 10,179
                       2001     $  6,000



NOTE C - COMMITMENTS

    The Comfort Inn hotel is operated under a franchise agreement with Choice
    Hotel International. Franchise fees represent the annual expense for
    franchise royalties, reservation and advertising services under the terms of
    the hotel franchise agreements. The payments are based upon percentages of
    gross room revenue. As of December 31, 1996, the franchise fees totaled
    $49,210.


                                     F - 63


<PAGE>


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

    No dealer,  salesperson or other  individual has been authorized to give any
information or to make any  representations  other than those  contained in this
Prospectus in connection with the offer made by this Prospectus and, if given or
made, such information or representations must not be relied upon as having been
authorized  by  the  Company  or  the  Underwriter.  This  Prospectus  does  not
constitute an offer to sell or a solicitation  of an offer to buy any securities
in any  jurisdiction in which such offer or solicitation is not authorized or in
which the person making such offer or solicitation is not qualified to do so, or
to any person to whom it is unlawful to make such offer or solicitation. Neither
the delivery of this  Prospectus  nor any sale made hereunder  shall,  under any
circumstances,  create  any  implication  that  there  has been no change in the
affairs of the Company or that information contained herein is correct as of any
time subsequent to the date hereof.

                               TABLE OF CONTENTS

                                                                 Page
                                                                 ----

PROSPECTUS SUMMARY...............................................  1
RISK FACTORS..................................................... 14
THE COMPANY...................................................... 23
GROWTH STRATEGY.................................................. 24
USE OF PROCEEDS.................................................. 27
PRICE RANGE OF COMMON STOCK AND DISTRIBUTIONS.................... 28
CAPITALIZATION................................................... 29
DILUTION......................................................... 30
SELECTED FINANCIAL INFORMATION................................... 31
MANAGEMENT'S DISCUSSION AND ANALYSIS
  OF FINANCIAL CONDITION AND RESULTS
  OF OPERATIONS.................................................. 36
BUSINESS AND PROPERTIES.......................................... 40
POLICIES AND OBJECTIVES WITH RESPECT
  TO CERTAIN ACTIVITIES.......................................... 53
MANAGEMENT....................................................... 57
CERTAIN RELATIONSHIPS AND TRANSACTIONS........................... 59
THE LESSEE....................................................... 61
OWNERSHIP OF THE COMPANY'S COMMON STOCK.......................... 63
DESCRIPTION OF CAPITAL STOCK..................................... 64
CERTAIN PROVISIONS OF VIRGINIA LAW AND
  OF THE COMPANY'S ARTICLES OF
  INCORPORATION AND BYLAWS....................................... 67
SHARES AVAILABLE FOR FUTURE SALE................................. 69
PARTNERSHIP AGREEMENT............................................ 70
FEDERAL INCOME TAX CONSIDERATIONS................................ 73
UNDERWRITING..................................................... 89
EXPERTS.......................................................... 91
REPORTS TO SHAREHOLDERS.......................................... 91
LEGAL MATTERS.................................................... 91
GLOSSARY......................................................... 92
INDEX TO FINANCIAL STATEMENTS....................................F-1

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



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



                                1,000,000 Shares



                              HUMPHREY HOSPITALITY
                                  TRUST, INC.




                                  Common Stock







                                   ----------
                                   PROSPECTUS
                                   ----------








                              Anderson & Strudwick
                                  Incorporated






                                 April 21, 1998




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






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