HOSPITALITY PROPERTIES TRUST
10-K, 1996-03-29
REAL ESTATE INVESTMENT TRUSTS
Previous: SIGCORP INC, 10-K405, 1996-03-29
Next: HOSPITALITY PROPERTIES TRUST, S-11/A, 1996-03-29



                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549

                                    FORM 10-K

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

                   For the Fiscal Year Ended December 31, 1995

                                       OR

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

         For the transition period from ______________ to ______________

                         Commission File Number 1-11527

                          HOSPITALITY PROPERTIES TRUST
             (Exact name of registrant as specified in its charter)


           Maryland                                    04-3262075
- ------------------------------------      --------------------------------
   (State or other jurisdiction           (IRS Employer  Identification No.)
     of incorporation) 

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

                                  617-964-8389
                                ---------------
              (Registrant's telephone number, including area code)

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


                                                 Name of each exchange on
              Title of each class                   which registered
- ---------------------------------------          ------------------------
   Common Shares of Beneficial Interest          New York Stock Exchange


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

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

Indicate by check mark if disclosure of delinquent  filers  pursuant to Item 405
of Regulation  S-K is not contained  herein,  and will not be contained,  to the
best of registrant's  knowledge,  in definitive proxy or information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. [X]

         The aggregate  market value of the voting stock of the registrant  held
by non-affiliates  was $222,318,750 based on the $26.625 closing price per share
for such stock on the New York Stock Exchange on March 25, 1996. For purposes of
this calculation,  250,000 Common Shares of Beneficial Interest,  $.01 par value
("Shares") held by HRPT Advisors,  Inc.  ("Advisors"),  4,000,000 Shares held by
Health and Retirement  Properties Trust ("HRP"),  and an aggregate of 900 shares
held by the  trustees  of the  registrant,  have been  included in the number of
shares held by affiliates.

         Number of the  registrant's  Shares,  outstanding as of March 25, 1996:
12,600,900

                                                       

<PAGE>



                       DOCUMENTS INCORPORATED BY REFERENCE

         Part III of this Annual Report on Form 10-K is  incorporated  herein by
reference from the definitive Proxy Statement of Hospitality Property Trust (the
"Company") for its annual meeting of shareholders currently scheduled to be held
on May 21, 1996.

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


                            CERTAIN IMPORTANT FACTORS

         The  Company's  Annual Report on Form 10-K  contains  statements  which
constitute  forward  looking  statements  within  the  meaning  of  the  Private
Securities Litigation Reform Act of 1995. Those statements appear in a number of
places in this Form 10-K and include statements regarding the intent,  belief or
expectations  of the Company,  its Trustees or its officers  with respect to the
declaration   or  payment  of   dividends,   the   consummation   of  additional
acquisitions,   policies  and  plans  of  the  Company  regarding   investments,
dispositions,  financings, conflicts of interest or other matters, the Company's
qualification  and continued  qualification as a real estate investment trust or
trends affecting the Company's or any hotel's financial  condition or results of
operations.  Readers are cautioned that any such forward looking  statements are
not guarantees of future  performance and involve risks and  uncertainties,  and
that actual results may differ  materially  from those  contained in the forward
looking  statement as a result of various factors.  Such factors include without
limitation  changes in financing terms,  seasonality,  the Company's  ability or
inability  to  complete  acquisitions  and  financing  transactions,  results of
operations of the Company's  hotels and general  changes in economic  conditions
not presently contemplated.  The accompanying information contained in this Form
10-K,  including the information under the headings "Business" and "Management's
Discussion  and  Analysis of  Financial  Condition  and Results of  Operations",
identifies other important factors that could cause such differences.


THE AMENDED AND RESTATED  DECLARATION OF TRUST OF THE COMPANY,  DATED AUGUST 21,
1995 A COPY OF WHICH,  TOGETHER WITH ALL AMENDMENTS THERETO (THE "DECLARATION"),
IS DULY FILED IN THE OFFICE OF THE DEPARTMENT OF ASSESSMENTS AND TAXATION OF THE
STATE OF MARYLAND,  PROVIDES THAT THE NAME "HOSPITALITY PROPERTIES TRUST" REFERS
TO THE  TRUSTEES  UNDER  THE  DECLARATION  COLLECTIVELY  AS  TRUSTEES,  BUT  NOT
INDIVIDUALLY OR PERSONALLY, AND THAT NO TRUSTEE, OFFICER, SHAREHOLDER,  EMPLOYEE
OR AGENT  OF THE  TRUST  SHALL BE HELD TO ANY  PERSONAL  LIABILITY,  JOINTLY  OR
SEVERALLY,  FOR ANY  OBLIGATION  OF, OR CLAIM  AGAINST,  THE TRUST.  ALL PERSONS
DEALING WITH THE TRUST,  IN ANY WAY,  SHALL LOOK ONLY TO THE ASSETS OF THE TRUST
FOR THE PAYMENT OF ANY SUM OR THE PERFORMANCE OF ANY OBLIGATION.


                                                       

<PAGE>




                          HOSPITALITY PROPERTIES TRUST
                          1995 FORM 10-K ANNUAL REPORT


                                Table of Contents

                                     Part I

                                                                         Page
Item 1.   Business.....................................................     1
Item 2.   Properties...................................................    19
Item 3.   Legal Proceedings............................................    20
Item 4.   Submission of Matters to a Vote of Security Holders..........    20

                                     Part II

Item 5.   Market for the Registrant's Common Stock and 
            Related Stockholders Matters .............................     20
Item 6.   Selected Financial Data.....................................     22
Item 7.   Management's Discussion and Analysis of Financial
           Condition and Results of Operations.......................      23
Item 8.   Financial Statements and Supplementary Data................      25
Item 9.   Changes in and Disagreements with Accountants 
           on Accounting and Financial Disclosure...................       25

                                    Part III

          To be incorporated  by reference from the Company's  definitive
          Proxy   Statement  for  the  annual  meeting  of   shareholders
          currently  scheduled  to be  held  on May 21,  1995,  which  is
          expected  to be filed not later  than 120 days after the end of
          the Company's fiscal year.

                                     Part IV

Item 14.  Exhibits, Financial Statement Schedules 
            and Report on Form 8-K..................................       25


                                                  

<PAGE>





Item 1.  Business

                  The  Company.  The Company  was formed in  February  1995 as a
subsidiary of Health and Retirement  Properties  Trust ("HRP"),  which is in the
primary  business of owning and leasing  retirement  living  centers and nursing
homes.  In March 1995, the Company  acquired 21 Courtyard by Marriott(R)  Hotels
for  approximately  $179.4  million.  In August 1995,  the Company  completed an
initial public offering of 8,325,000 common shares of beneficial interest,  $.01
par value per share ("Shares") at an initial public offering price of $25.00 per
Share,  raising gross proceeds of $208.1 million which were  principally used to
repay  indebtedness  due to HRP and to acquire an  additional  16  Courtyard  by
Marriott(R) Hotels for approximately $149.6 million (collectively,  the "Initial
Hotels").  The Company and HRP are managed by HRPT Advisors,  Inc. ("Advisors").
In connection with the Company's formation and its initial public offering,  HRP
invested $100 million in the Company in exchange for 4,000,000 Shares at a price
of $25.00 per Share,  and  Advisors  invested  $6.25  million in the  Company in
exchange for 250,000 Shares at a price of $25.00 per Share.

                  The Company is organized as a Maryland real estate  investment
trust. The Company's  principal place of business is 400 Centre Street,  Newton,
Massachusetts 02158, and its telephone number is (617) 964-8389.

                  As  of  December  31,  1995  the  Company's  37  Courtyard  by
Marriott(R) hotels, located in 20 states, represented an aggregate investment of
$332.6 million as follows:


                                                           Total Investment at
                        Numbers of      Number of          December 31, 1995
State                     Hotels          Rooms          (dollars in thousands)

Arizona                      2             279                $ 15,295
California                   4             577                  35,172
Delaware                     1             152                  12,419
Florida                      1             152                  12,292
Georgia                      5             732                  43,736
Indiana                      1             149                   8,802
Maryland                     1             152                  13,661
Massachusetts                7             963                  60,473
Michigan                     1             148                   6,580
Minnesota                    1             149                   8,783
Missouri                     2             298                  16,687
New Jersey                   1             146                  12,463
North Carolina               3             412                  23,897
Pennsylvania                 1             152                   9,965
South Carolina               1             108                   5,795
Tennessee                    1             109                   9,318
Texas                        1             160                   8,680
Virginia                     1             149                   8,270
Washington                   1             152                  11,723
Wisconsin                    1             147                   8,561
                            ---          -----              ----------
                            37           5,286               $332,572

                  The Initial  Hotels,  Leases and  Management  Agreements.  The
Initial Hotels are leased to a special purpose subsidiary (the "Lessee") of Host
Marriott Corporation ("Host") and are managed by a subsidiary (the "Manager") of
Marriott International Inc. ("Marriott"). The annual rent payable to the Company
for the Initial  Hotels totals $32.9 million in base rent plus  percentage  rent
equal to 5% of  increases  in Total  Hotel  Sales (as  defined  below) over 1994
levels.  In  addition,  5% of Total  Hotel  Sales  is  required  to be  escrowed
periodically  by the Lessee or the  Manager  as a reserve  for  renovations  and
refurbishment of the Initial Hotels.  "Total Hotel Sales" means all revenues and
receipts of every kind derived from guests or customers related to the operation


                                        1

<PAGE>


of the Initial  Hotels and has the same  meaning as "Gross  Revenues"  under the
Company's leases.  The Initial Hotels have an average age of approximately  five
years and,  for the  fifty-two  weeks  ended  December  29,  1995,  had  average
occupancy of 81.1% and an average daily rate per room ("ADR") of $72.23.

                  Under the leases and management agreements, the Initial Hotels
are  currently  operated  as  Courtyard  by  Marriott(R)  hotels.  Courtyard  by
Marriott(R)  hotels are designed to attract both business and leisure travelers.
A typical  Courtyard by Marriott(R)  hotel has 145 guest rooms.  The guest rooms
are larger than those in most other moderately  priced hotels and  predominately
offer king sized beds. Most Courtyard by Marriott(R) hotels are situated on well
landscaped  grounds and  typically  are built  around a courtyard  containing  a
patio,  pool and  socializing  area that may be glass  enclosed  depending  upon
location.  Most of these  hotels have  lounges or  lobbies,  meeting  rooms,  an
exercise  room,  a small  laundry room  available to guests and a restaurant  or
coffee shop.  Generally,  the guest rooms are similar in size and furnishings to
guest rooms in full service  Marriott(R)  hotels. In addition,  many of the same
amenities as would be available in full service Marriott(R) hotels are available
in Courtyard by Marriott(R) hotels, except that restaurants may be open only for
breakfast  buffets  or serve  limited  menus,  room  service  is  generally  not
available  and  meeting  and  function  rooms are  limited  in size and  number.
According to Marriott,  as of December 31, 1995,  253  Courtyard by  Marriott(R)
hotels  were  open and  operating  nationally.  The  Company  believes  that the
Courtyard by Marriott(R) brand is a leading brand in the limited service segment
of the United States hotel industry.

         The principal features of the Company's leases and management agreement
for the Initial Hotels are as follows:

o        Each of the Initial Hotels is the subject of a separate lease. However,
         in the event any of these leases is defaulted,  the Company may declare
         all of these leases to be in default.

o        The initial term of all of these leases originally  expired on December
         31, 2006. In connection  with its  agreements to acquire the Additional
         Hotels discussed below under  "--Developments Since December 31, 1995,"
         such expiration date was recently extended to December 31, 2012.

o        At the end of the initial lease term,  the Lessee has renewal  options.
         Originally the leases of the Initial Hotels provided for one seven year
         renewal  term  followed  by up to three  ten  year  renewal  terms.  In
         connection  with the  modifications  to the  initial  term  referred to
         above,   such  renewal  options  were  changed  to  provide  for  three
         consecutive  12 year renewal  terms.  Renewal  options may be exercised
         only on an all or none basis for all Initial Hotels.

o        The  leases  of  the  Initial  Hotels  require  minimum  rent  payments
         aggregating $32.9 million per year.

o        In addition to minimum rents,  the leases of the Initial Hotels require
         percentage  rents  equal to 5% of Total  Hotel Sales in excess of Total
         Hotel  Sales in 1994.  Percentage  rents are  calculated  on a combined
         basis for all 37 Initial Hotels.

o        Both the  leases  and  management  agreements  for the  Initial  Hotels
         require that 5% of Total Hotel Sales be escrowed  periodically  to fund
         refurbishments  and  renovations  to these  hotels.  Funds in this FF&E
         Reserve  are  pooled  for  all  Initial  Hotels  and  generally  may be
         withdrawn only for capitalized improvements.  Funds in the FF&E Reserve
         and property purchased with those funds are the property of the Company
         and payments  into this FF&E Reserve are recorded by the Company  under
         generally accepted accounting principles as rents.

o        Under certain circumstances,  the Company may be required to fund major
         repairs  to the  Initial  Hotels,  in which  event  base  rents will be
         increased by a minimum of 10% of the amount funded.

o        A security  deposit equal to a full year's base rent is retained by the
         Company as security  for the Lessee's  obligations  under the leases of
         the Initial Hotels. Provided that the Lessee does not default under any
         of such  leases,  the Company  must repay the  security  deposit to the
         Lessee at the expiration of the leases,  including  renewal  terms.  No
         interest  will be paid by the  Company on the  security  deposit and it
         will not be escrowed.


                                        2

<PAGE>



o        The leases of the Initial Hotels are net leases requiring the Lessee to
         pay all  operating  expenses,  including  taxes and  insurance  and any
         applicable ground rent. Under the management agreements for the Initial
         Hotels,  substantially all of the Lessee's  operating  responsibilities
         have been delegated to the Manager.

o        The management agreements for the Initial Hotels may be canceled by the
         Lessee  (with the consent of the  Company) on a hotel by hotel basis if
         specified   performance   levels  are  not  achieved  by  the  Manager.
         Similarly,  in the event that the leases for individual  Initial Hotels
         were  terminated,  the Company or the successor lessee would be able to
         cancel  the  corresponding  management  agreements  on a hotel by hotel
         basis if specified performance levels are not achieved.

o        The  management  agreements  for  the  Initial  Hotels  are  not  cross
         defaulted  with  each  other  nor with the  leases  for  these  hotels.
         Accordingly,  if  one  or  more  of  such  management  agreements  were
         defaulted  and  terminated,  the Lessee and the Company will be able to
         continue  the  affiliation  with  Marriott  and  use the  Courtyard  by
         Marriott(R)   brand  name  and  chain   services  under  the  remaining
         agreements. Also, if the leases for these Initial Hotels were defaulted
         and  terminated,  the Company and any successor  lessee will be able to
         continue  the  affiliation  with  Marriott  and  use the  Courtyard  by
         Marriott(R)  brand name and chain services  under  existing  management
         agreements.

o        The management  agreements for the Initial  Hotels  originally  were to
         expire in 2013,  but in  connection  with the  Company's  agreements to
         acquire the  Additional  Hotels,  such  expiration  date was changed to
         December 31, 2012. Such management  agreements provided for up to three
         consecutive  renewal terms of ten years each,  which terms were changed
         in connection with such modification to the initial  expiration date to
         up to three consecutive 12 year terms.

o        Giving effect to recent modifications to the management  agreements for
         the Initial Hotels, borrowings in respect of each of the Initial Hotels
         are limited in accordance  with a formula set forth in such  management
         agreements to no more than 70% of the allocable  purchase price of each
         Initial  Hotel in the case of a borrowing  secured by a single  Initial
         Hotel, or 60% of the aggregate allocable purchase prices of the Initial
         Hotels in the case of a borrowing secured by two or more of the Initial
         Hotels on a combined basis.

o        Management  fees  payable to the Manager for  operation  of the Initial
         Hotels  are  subordinated  to  minimum  rents due to the  Company.  All
         related  company charges payable by the Lessee to Host or affiliates of
         Host are likewise subordinated to rents due to the Company.

         In the event any Initial  Hotel is damaged by fire,  explosion or other
casualty as a result of which such Initial  Hotel cannot be operated in the good
faith judgment of the Lessee or Manager on a commercially  practicable basis for
its  permitted use and it cannot  reasonably  be expected to be restored  within
specified  periods  following such damage,  either the Company or the Lessee may
terminate the applicable lease. If either (i) the damage is not extensive enough
to give rise to an option to  terminate a lease or (ii)  neither the Company nor
the Lessee  elects to terminate the lease,  the Lessee is obligated  promptly to
repair  and  replace  the  improvements  to the  extent of  available  insurance
proceeds.  During any period of  reconstruction  or repair of any Initial Hotel,
the Lessee is required to operate its  businesses  at such Initial  Hotel to the
extent  practicable,  without  abatement  of rent.  In the event  that there are
inadequate  insurance proceeds to pay for the cost of restoration and the Lessee
elects not to fund the deficiency,  the Company may, at its option,  finance the
shortfall for all such repairs,  and base rent under the  applicable  lease will
increase by a minimum of 10% per annum of the amount financed.

         In the event that any Initial Hotel or any substantial  portion thereof
is taken or condemned  or sold by the Company in lieu  thereof,  the  applicable
lease will  terminate,  and any related award is to be paid to the Company,  the
Lessee or the Manager,  as appropriate.  In the event only a part of any Initial
Hotel is taken or condemned  but such Initial  Hotel or the part  remaining  can
still be used for its prior purpose, the applicable lease will not terminate and
the  Lessee is  required  to repair  and  restore  the  remaining  improvements,
provided the cost of such repair and  restoration  does not exceed the amount of
the related award. If the cost of such repair exceeds such amount and the Lessee
is unwilling to pay the amount of such  deficiency,  the Lessee may request that
the  Company  fund the  amount  of the  deficiency,  in which  event  base  rent
increases  by a minimum  of 10% per annum of the  amount so  funded.  If neither
party elects to fund the  deficiencies,  either party may terminate the affected
lease.


                                        3

<PAGE>



         The ground  leases for five of the Initial  Hotels  contain  provisions
relating to the  obligation  of the Company to maintain  insurance,  restore the
premises  following  a  casualty  or a taking  and apply in a  specified  manner
proceeds received by the Company in connection with a casualty or a taking,  all
of which  obligations  are  required to be performed  by the  applicable  Lessee
pursuant to the leases of such  Initial  Hotel.  In  instances  where a material
casualty has occurred  prior to the last five years of a ground lease,  however,
the Company may be obligated under certain ground leases to restore the property
although  the  Lessee  has  terminated  the  applicable  lease as a result  of a
casualty and regardless of whether the proceeds  received are adequate to effect
restoration.  In addition,  in certain limited circumstances the lenders holding
mortgages on the land  underlying  certain of such ground leased  Initial Hotels
may have the right to require that insurance proceeds or condemnation  awards be
applied to repayment of debt secured by such mortgage.

         Developments  Since  December 31, 1995.  As  previously  announced,  in
February  1996,  the  Company  entered  into  agreements  to  acquire 11 Wyndham
Garden(R)  hotels  for  approximately   $135.3  million,  18  Residence  Inn  by
Marriott(R)  hotels  for  approximately  $172.2  million  and an  additional  16
Courtyard by Marriott(R) hotels for approximately $176.4 million  (collectively,
the "Additional Hotels").

         On March 22, 1995,  the Company  acquired 5 of these  Residence  Inn by
Marriott(R)  hotels and 3 of these  Courtyard by Marriott(R)  hotels pursuant to
these agreements for an aggregate net cash purchase price of $91.6 million.

         Such Additional  Hotels are leased to the Lessee and are managed by the
Manager,  in the case of the  Courtyard  by  Marriott(R)  hotels,  or  leased to
another special purpose  subsidiary of Host and managed by another subsidiary of
Marriott,  in the case of the  Residence  Inn by  Marriott  hotels.  Leases  and
management  agreements  with respect to the  Additional  Hotels  acquired by the
Company  which are  Courtyard  by  Marriott(R)  hotels are  treated as part of a
single  group of  cross-defaulted  leases,  and grouped for purposes of security
deposits, FF&E Reserves and exercise of renewal options with the Initial Hotels.
See "--The Initial Hotels, Leases and Management Agreements."

         In February 1996, the Company and DLJ Mortgage Capital,  Inc. ("DLJMC")
entered into an  agreement  to expand the  existing  $200 million line of credit
arrangement  ("Line of Credit") from DLJMC to the Company by an additional  $250
million (the "Expanded Credit  Facility") in order to facilitate the acquisition
of the Additional Hotels.  See "Management's  Discussion and Analysis of Results
of Operations and Financial Condition -- Liquidity and Capital Resources".

         On March 5, 1996,  the Company filed a  Registration  Statement on Form
S-11 with the Securities  and Exchange  Commission  regarding a proposed  public
offering of 12 million  Shares and up to 1.8 million  additional  Shares for the
exercise of an underwriters' overallotment option.

         Investment Policy and Method of Operation.  The Company's  strategy for
increasing  Cash Available for  Distribution  (as defined below) per Share is to
provide  capital  to  unaffiliated  hotel  operators  who wish to  divest  their
properties  while remaining in the hotel business as tenants.  Most other public
hotel  REITs seek to control  the  operations  of hotels in which they invest by
leasing those properties to affiliated tenants.  To achieve its objectives,  the
Company  seeks  to  operate  as  follows:  maintain  a  strong  capital  base of
shareholders' equity; invest in high quality properties operated by unaffiliated
hotel  operating  companies;  use  moderate  debt  leverage  to fund  additional
investments  which increase Cash Available for Distribution per Share because of
positive  spreads  between the  Company's  cost of  investment  capital and rent
yields;  design leases which require minimum rents and provide an opportunity to
participate  in a percentage  of increases  in gross  revenues at the  Company's
hotels; when market conditions permit,  refinance debt with additional equity or
long term debt; and pursue  diversification so that the Company's Cash Available
for  Distribution  is received  from diverse  properties  and  operators.  "Cash
Available  for  Distribution"  as used herein means net income from  operations,
plus  depreciation and  amortization  (all computed in accordance with generally
accepted  accounting  principles)  and less  Company  owned funds  escrowed  for
renovations and refurbishments  ("FF&E Reserves") and adjusted for non-recurring
items, if any.

         The Company's  day-to-day  operations  are conducted by HRPT  Advisors,
Inc.  ("Advisors"),  the Company's  investment advisor.  Advisors originates and
presents investment opportunities to the Company's Board of Trustees.

         As a REIT, the Company may not operate hotels.  The Company has entered
into  leases  (the  "Leases")  with the Lessee and  management  agreements  (the
"Management Agreements") with the Manager for operation of the Initial Hotels.

                                        4

<PAGE>



The Company's Leases require the Lessee to pay all operating expenses, including
taxes and  insurance  and to pay to the Company  minimum  rents plus  percentage
rents  based  upon  increases  in gross  revenues  at the  Initial  Hotels.  The
Company's  Leases require the Lessee to post security  deposits in amounts equal
to one year of base rent and to set aside 5% of gross sales as a FF&E Reserve to
fund renovations and  refurbishments to the Initial Hotels. The Company's Leases
of multiple  Initial  Hotels are also subject to cross default  provisions,  and
Lease renewals of Initial Hotels are permitted only on an all or none basis.

         Acquisition Policy. The Company is committed to pursuing growth through
the  acquisition  of  additional  hotels  and  intends  to  pursue   acquisition
opportunities  in  addition to the  Additional  Hotels.  Generally,  the Company
prefers to purchase and lease  multiple  hotels in one  transaction  because the
Company  believes  cross default  covenants  and all or none renewal  rights for
multiple  hotels  enhance  the  credit  characteristics  of its  leases  and the
security of its  investments.  In  implementing  its acquisition  strategy,  the
Company  considers  a range of factors  relating  to  proposed  hotel  purchases
including:  (i) historical and projected cash flows; (ii) the competitive market
environment and the current or potential market position of each proposed hotel;
(iii) the availability of a qualified lessee; (iv) the physical condition of the
proposed  hotel  and its  potential  for  redevelopment  or  expansion;  (v) the
estimated replacement cost and proposed acquisition price of the proposed hotel;
(vi) the price  segment in which the proposed  hotel is operated;  and (vii) the
strength of the particular national hotel  organization,  if any, with which the
proposed  hotel is or may become  affiliated.  In  determining  the  competitive
position of a  prospective  hotel,  the Company  examines  the  proximity of the
proposed  hotel to  business,  retail,  academic  and  tourist  attractions  and
transportation  routes,  the number and  characteristics  of competitive  hotels
within the proposed  hotel's  market and the  existence of any barriers to entry
within that market,  including zoning  restrictions  and financing  constraints.
While  the  Company  focuses  on the  acquisition  of  moderately  priced  hotel
properties,  it  also  considers  acquisitions  in all  segments  of  the  hotel
industry.

         An important part of the Company's  acquisition strategy is to identify
and select  qualified and  experienced  hotel lessees and managers.  The Company
intends to  continue to select  hotels for  acquisition  which will  enhance the
diversity  of its  portfolio  in respect to  location,  brand name,  lessees and
managers.  The Company has no policies  which would limit the purchase  price or
the  percentage of its assets which may be invested in any  individual  hotel or
invested in hotels leased to a single  lessee or managed by a single  manager or
operated with a single franchise affiliation.

         Other  Investments  in Real  Estate.  Although  the Company  emphasizes
direct wholly owned investments in its hotels, it may, in its discretion, invest
in joint ventures,  mortgages and other real estate  interests,  consistent with
its  qualification  as a REIT.  The  Company  may  invest in real  estate  joint
ventures if it concludes that by doing so it may benefit from the  participation
of  coventurers  or that the  opportunity  of the Company to  participate in the
investment is contingent  on the use of a joint venture  structure.  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.  Convertible  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
into equity ownership  interests.  At all times, the Company intends to make its
investments in such a manner as to be consistent  with the  requirements  of the
Internal Revenue Code of 1986, as amended (the "Code") to qualify as a REIT.

         Disposition  Policies.  The Company has no current intention to dispose
of any of the  Initial  Hotels,  although  it  reserves  the right to do so. The
Company currently anticipates that disposition  decisions,  if any, will be made
by the Company based on (but not limited to) factors such as the following:  (i)
potential  opportunities to increase revenues and property values by reinvesting
sale  proceeds;  (ii) the proposed  sale prices;  (iii) the strategic fit of the
hotel with the rest of the Company's  portfolio;  (iv) the potential for, or the
existence of, any  environmental  or regulatory  problems;  (v) the existence of
alternative uses or needs for capital; and (vi) the maintenance of the Company's
qualification as a REIT. For a description of certain tax  consequences  arising
from disposition of hotels, see "Taxation of the Company."

         Financing   Policies.   The   Company   currently   intends  to  employ
conservative  financial policies in pursuit of its growth  strategies.  Although
there are no limitations in the Company's organizational documents on the amount
of indebtedness it may incur, the Company currently intends to pursue its growth
strategies while  maintaining a capital  structure under which its debt will not
exceed 50% of its total market capitalization. The Company may from time to time
re-evaluate and modify its current  borrowing  policies in light of then current


                                        5

<PAGE>


economic conditions, relative costs of debt and equity capital, market values of
properties,  growth and  acquisition  opportunities  and other  factors  and may
increase  or  decrease  its  ratio  of  debt  to  total  market   capitalization
accordingly.

         The  Board  of  Trustees  of the  Company  may  determine  to  obtain a
replacement  for its current  credit  facilities or to seek  additional  capital
through additional equity offerings, debt financings, securitizations, retention
of cash flow (subject to  satisfying  the  Company's  distribution  requirements
under the REIT rules) or a combination of these methods.  To the extent that the
Board of Trustees decides to obtain  additional debt financing,  the Company may
do  so  on a  secured  or  unsecured  basis.  Any  mortgages  may  be  recourse,
non-recourse or cross  collateralized and may contain cross default  provisions.
The Company has not  established  any limit on the number or amount of mortgages
that may be placed on any single  property or on its  portfolio as a whole.  The
Company  may  also  seek to  obtain  other  lines of  credit  (both  secured  or
unsecured)  or to issue  securities  senior to the Shares,  including  preferred
shares  of  beneficial  interest  and debt  securities  (either  of which may be
convertible  into Shares or be accompanied by warrants to purchase Shares) or to
engage  in  securitization  transactions  which  may  involve  a sale  or  other
conveyance of the Company's  hotels to subsidiaries  or to unaffiliated  special
purpose entities.  The Company may also finance acquisitions through an exchange
of properties or through the issuance of additional  Shares or other securities.
The  proceeds   from  any   financings  by  the  Company  may  be  used  to  pay
distributions, to provide working capital, to refinance existing indebtedness or
to finance acquisitions and expansions of existing or new properties.

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

         In the  ordinary  course of their  business,  Advisors is  occasionally
involved in  litigation.  Early in 1995,  HRP commenced a foreclosure  action to
enforce indemnities given in connection with the surrender of certain leaseholds
to, and the purchase of certain  properties  by, HRP in 1992.  In May 1995,  the
defendants in the foreclosure action and parties related to HRP's former tenants
and sellers  asserted cross claims against HRP,  Advisors,  Messrs.  Portnoy and
Martin and  others,  including  Sullivan &  Worcester  (which is counsel to HRP,
Advisors and the Company).  The same cross-claim  defendants were served in late
February 1996, in an additional  action in a federal court. The cross claims and
separate  claims  allege,  among other things,  fraud  (including  violations of
federal  securities  laws),  conflicts of interest,  breach of fiduciary duties,
legal malpractice,  civil conspiracy and violations of 18 U.S.C.  ss.1962 (RICO)
in connection with the leasehold  surrenders,  the  transactions and indemnities
underlying the foreclosure action and certain related transactions, and that the
foreclosure  defendants and third party plaintiffs suffered  substantial damages
as a result.  HRP,  Advisors  and other  parties  to this  dispute  have  sought
arbitration of all arbitrable  claims arising from this dispute  pursuant to the
contract under which the dispute originated and an arbitration proceeding is now
underway.  Although the outcome of this litigation is currently  indeterminable,
the Company has been  advised that each of the third party  defendants  believes
the  claims  against  it are  without  merit and  intends to defend and deny the
allegations in these cross claims and separate  claims,  and that HRP intends to
pursue  the  original  foreclosure  action.  The  Company is not a party to this
litigation.

         Employees.  The  Company  is an  advised  REIT  and  has no  employees.
Services which would otherwise be provided by employees are provided by Advisors
pursuant  to the  Advisory  Agreement  (described  below)  and  by the  Managing
Trustees and officers of the  Company.  Although  officers of the Company do not
receive any cash compensation from the Company,  they may be entitled to receive
incentive share awards under the Company's Incentive Share Award Plan.

         Competition.  The hotel  industry  is highly  competitive.  Each of the
Initial  Hotels is located in an area that includes  other hotels.  Increases in
the number of hotels in a particular  area could have a material  adverse effect
on occupancy rates and average daily rates of the Initial Hotels located in that
area. The management agreement with the Manager for the Initial Hotels restricts
the right of the Manager and its affiliates (including Marriott) until September
25, 1999, to own,  build,  operate,  franchise or manage any other  Courtyard by
Marriott(R)  hotel within various  specified areas around the Company's  Initial


                                        6

<PAGE>


Hotels.  Neither  the  Manager  nor  its  affiliates  (including  Marriott)  are
restricted from operating other branded hotels in the market areas of any of the
Initial Hotels, and after September 25, 1999, the Manager and its affiliates may
also compete with the Courtyard by  Marriott(R)  Hotels by opening,  managing or
franchising  additional  hotels under the same brand name in direct  competition
with the Company's Initial Hotels.

         The Company  expects to compete  for hotel  acquisition  and  financing
opportunities  with  entities  which may have  substantially  greater  financial
resources than the Company, including,  without limitation, other publicly owned
REITs,  banks,  insurance  companies,  pension  plans  and  public  and  private
partnerships.  These  entities  may be able to accept more risk than the Company
can prudently manage,  including risks with respect to the  creditworthiness  of
hotel  operators.  Such  competition  may reduce the  number of  suitable  hotel
acquisition or financing opportunities available to the Company and increase the
bargaining power of hotel owners seeking to sell or finance their properties.

         Regulatory  Matters.  Hotel  properties  are  subject to various  laws,
ordinances and regulations,  including  regulations  relating to restaurants and
other food and beverage operations and recreational  facilities such as swimming
pools,  activity  centers and other common areas. The Company believes that each
of its Initial Hotels has the necessary permits and approvals required to enable
the  Lessee  and or  Manager  to  operate  the  Initial  Hotels  in  the  manner
contemplated by the Leases and the Management Agreements.

         Under  various  environmental  laws,  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, in or emanating from 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,  and
the liability  under such laws has been  interpreted to be strict,  meaning that
liability is imposed without regard to fault. Liability under such laws has also
been  interpreted to be joint and several,  meaning that any current or previous
owner or  operator  or other  responsible  party  might be liable for the entire
amount  of the  cleanup  and  remediation  costs  for a  contaminated  site.  In
addition,  the  presence of  hazardous  or toxic  substances,  or the failure to
remediate such property  properly,  may adversely affect the market value of the
property,  as well as the  owner's  ability to sell or lease the  property or to
borrow using such property as  collateral.  Persons who arrange for the disposal
or treatment of hazardous or toxic  substances  may also be liable for the costs
of removal or  remediation  of such  substances  at the  disposal  or  treatment
facility,  whether or not such facility is or ever was owned or operated by such
person. In addition, certain environmental laws and common law principles govern
the  responsibility  for the removal,  encapsulation  or disturbance of asbestos
containing  materials  ("ACMs") when these ACMs are in poor  condition or when a
property with ACMs is undergoing renovation or demolition.  Such laws could also
be used to impose  liability  upon owners or  operators of real  properties  for
release of ACMs into the air that cause personal injury or other damage.

         The Company received a Phase I environmental assessment report for each
of the Initial  Hotels.  The  purpose of these  reports is to  identify,  to the
extent reasonably possible and based on reasonably  available  information,  any
existing and potential  conditions resulting from hazardous or toxic substances,
including  petroleum  products and ACMs, at the Initial Hotels. The scope of the
Phase I environmental  assessments  generally include: (i) a review of available
maps,  aerial  photographs  and  past  and  present  uses of the  site;  (ii) an
inspection of appropriate  public records;  and (iii) in certain cases,  limited
inquiries   of   governmental   agencies   having   jurisdiction   over  certain
environmental matters. Each Phase I environmental assessment also includes an on
site visual inspection of the Initial Hotel to assess visual evidence of past or
present on site waste disposal, visible surface contamination, potential sources
of soil and  groundwater  contamination,  above surface and  subsurface  storage
tanks,  visible  drums,  barrels and other  storage  containers,  current  waste
streams   and   management   practices,   ACMs  and   polychlorinated   biphenyl
transformers.  In  addition,  as part of the Phase I  environmental  assessment,
abutting properties and nearby sources of potential contamination are identified
through publicly available information and evaluated for potential impact on the
Initial  Hotels,  to the extent  reasonably  possible.  In some  instances,  the
Company also caused  additional  investigations  to be conducted with respect to
certain of the Initial Hotels.

         Some of the  Initial  Hotels  are  located on or near  properties  with
former or  existing  underground  or above  ground  storage  tanks used to store
petroleum  or  other  hazardous  products,  or  on  which  activities  involving
hazardous substances have been or currently are being conducted.  The Company is
aware of  petroleum  contaminated  soil and/or  groundwater  at several  Initial
Hotels from  former or  existing  on-site or nearby  service  stations,  leaking
underground  storage tanks or storage drums. In addition,  the Company  believes
that two of the Initial Hotels may have been  constructed on sites at which fill
materials containing hazardous substances were used and that one of the

                                        7

<PAGE>



Initial Hotels was constructed  over abandoned oil and gas wells. The Company is
also aware of several  Initial  Hotels  that are  located in an area of regional
groundwater contamination.  The Company does not believe that these instances of
on-site or regional contamination and historical or current activities will have
a material  adverse  effect on the Company's  business or results of operations.
However,  the Company cannot predict whether  modifications  of existing laws or
regulations, the adoption of new laws or regulations or changes in conditions at
the Initial Hotels may have a material adverse effect on the Company's  business
or results of operations in the future.

         Except  as   described   above,   the  Company  is  not  aware  of  any
environmental  condition  with  respect to the Initial  Hotels that could have a
material adverse effect on the Company's  business or results of operations.  No
assurances can be given,  however,  that the Phase I  environmental  assessments
undertaken  with  respect to the Initial  Hotels  have  revealed  all  potential
environmental liabilities, that any prior owner or operator of the real property
on  which  the  Initial   Hotels  are  located  did  not  create  any   material
environmental   condition  not  known  to  the  Company,   or  that  a  material
environmental  condition  does not otherwise  exist as to any one or more of the
Initial Hotels.

         Under Title III of the Americans with Disabilities Act ("ADA"), a hotel
with more than five rooms for rent is considered  both a "public  accommodation"
and a "commercial  facility." Under the public accommodations  provisions of the
ADA,  the  Company,  as  owner  of the  Initial  Hotels,  is  obligated  to make
reasonable  accommodations  to  patrons  who  have  physical,  mental  or  other
disabilities.   This  includes  the  obligation  to  remove   architectural  and
communication  barriers  at  the  Initial  Hotels  when  doing  so  is  "readily
achievable" and to ensure that alterations to the Initial Hotels performed after
January 26, 1992 conform to the specific  requirements  of the ADA  implementing
regulations.  The Leases  require the Lessee to comply with the ADA with respect
to the Initial Hotels. The Lessee will also generally be obligated to remedy any
ADA  compliance  matters  from  the  applicable  FF&E  Reserve,  its own  funds,
financing  by third  parties or financing  provided by the Company  (which would
increase base rent under the Leases).

         Taxation of the Company. Based upon certain  representations  described
below,  in the  opinion of  Sullivan &  Worcester  LLP,  counsel to the  Company
("Company  Counsel"),  the Company has been  organized  in  conformity  with the
requirements for  qualification as a REIT beginning with its taxable year ending
December 31, 1995,  and its proposed  method of operation as  represented by the
Company will enable it to satisfy the requirements for such qualification.  This
opinion is  conditioned  upon the  assumption  that the  Leases,  the  Company's
Declaration  and Bylaws and all other legal  documents to which the Company is a
party  will  be  complied   with  by  all  parties   thereto  and  upon  certain
representations  made by the Company as to certain factual  matters  relating to
the Company's  organization  and intended or expected  manner of  operation.  In
addition,  this  opinion is based on the law  existing and in effect on the date
hereof. The Company's  qualification and taxation as a REIT will depend upon the
Company's  ability  to meet on a  continuing  basis,  through  actual  operating
results,   asset  composition,   distribution  levels  and  diversity  of  stock
ownership,  the various  qualification  tests imposed  under the Code  discussed
below.  While the Company has represented that it will operate in a manner so as
to satisfy on a continuing basis the various REIT qualification  tests,  Company
Counsel will not review  compliance with these tests on a continuing  basis, and
no  assurance  can be given  that  the  Company  will  satisfy  such  tests on a
continuing basis.

         In brief, if certain detailed conditions imposed by the REIT provisions
of the Code are met,  entities,  such as the Company,  that invest  primarily in
real estate and that otherwise  would be treated for federal income tax purposes
as  corporations,  are generally not taxed at the corporate level on their "REIT
taxable income" that is currently  distributed to  Shareholders.  This treatment
substantially  eliminates the "double  taxation" that generally results from the
use of corporations.

         If the Company fails to qualify as a REIT in any year, however, it will
be subject to federal income taxation as if it were a domestic corporation,  and
its  Shareholders  will be taxed in the same manner as  shareholders of ordinary
corporations.  In such an event,  the  Company  could be subject to  potentially
significant  tax  liabilities,  and therefore  the amount of cash  available for
distribution to its Shareholders would be reduced or eliminated.

         The Company currently expects to elect REIT status for the taxable year
ended December 31, 1995 and will continue to operate in a manner that permits it
to  retain  REIT  status  in  each  taxable  year  thereafter.  There  can be no
assurance, however, that this expectation will be fulfilled, since qualification
as a REIT depends on the Company's  continuing to satisfy numerous asset, income
and distribution  tests described below, which in turn will be dependent in part
on the Company's operating results.


                                        8

<PAGE>



         The following  summary is based on existing  law, is not  exhaustive of
all possible tax considerations  and does not give a detailed  discussion of any
state,  local,  or foreign  tax  considerations,  nor does it discuss all of the
aspects of federal  income  taxation  that may be relevant to a  Shareholder  in
light of his or her particular circumstances or to certain types of Shareholders
(including insurance companies,  tax-exempt  entities,  financial  institutions,
broker-dealers,  foreign  corporations  and  persons  who  are not  citizens  or
residents of the United States)  subject to special  treatment under the federal
income tax laws.

         General.  In any year in which  the  Company  qualifies  as a REIT,  in
general it will not be subject to federal income tax on that portion of its REIT
taxable income or capital gain which is distributed to Shareholders. The Company
may,  however,  be subject  to tax at normal  corporate  rates upon any  taxable
income or capital gain not distributed.

         Notwithstanding  its  qualification  as a REIT, the Company may also be
subject to taxation in certain other  circumstances.  If the Company should fail
to satisfy either the 75% or the 95% gross income test (as discussed below), and
nonetheless  maintains  its  qualification  as  a  REIT  because  certain  other
requirements  are met,  it will be subject  to a 100% tax on the  greater of the
amount by which the Company  fails  either the 75% or the 95% gross income test,
multiplied by a fraction  intended to reflect the Company's  profitability.  The
Company will also be subject to a tax of 100% on net income from any "prohibited
transaction" as described  below, and if the Company has (i) net income from the
sale or other  disposition of  "foreclosure  property" which is held for sale to
customers in the ordinary course of business or (ii) other nonqualifying  income
from  foreclosure  property,  it will be  subject  to tax on  such  income  from
foreclosure property at the highest corporate rate. In addition,  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
years,  the  Company  would be  subject to a 4% excise tax on the excess of such
required  distribution  over the amounts actually  distributed.  The Company may
also be subject to tax in certain  circumstances if it disposes within ten years
of their acquisition of assets acquired in a tax-free  reorganization  (although
no such transaction is currently contemplated).  The Company may also be subject
to the corporate alternative minimum tax. The Company will use the calendar year
both for federal income tax purposes, and for financial reporting purposes.

         In order to qualify as a REIT, the Company must meet, among others, the
following requirements:

         Share Ownership  Tests.  The Company's Shares must be held by a minimum
of 100 persons  for at least 335 days in each  taxable  year (or a  proportional
number of days in any short taxable year). In addition,  at all times during the
second half of each taxable year,  no more than 50% in value of the  outstanding
Shares of the  Company  may be owned,  directly  or  indirectly  and by applying
certain  constructive  ownership rules, by five or fewer individuals,  which for
this purpose includes certain tax-exempt entities. However, for purposes of this
test, any Shares held by a qualified  domestic pension or other retirement trust
will be treated as held  directly by its  beneficiaries  in  proportion to their
actuarial  interest  in  such  trust  rather  than by such  trust.  These  share
ownership  requirements  need not be met until the  second  taxable  year of the
Company for which a REIT election is made.

         In order to ensure compliance with the foregoing share ownership tests,
the Company has placed  certain  restrictions  on the  transfer of its Shares to
prevent  additional  concentration  of Share  ownership.  Moreover,  to evidence
compliance with these requirements,  under Treasury Regulations the Company must
maintain records which disclose the actual ownership of its outstanding  Shares.
In fulfilling  its  obligations to maintain  records,  the Company must and will
demand  written  statements  each year from the  record  holders  of  designated
percentages of its capital stock disclosing the actual owners of such Shares (as
prescribed  by the Treasury  Regulations).  A list of those  persons  failing or
refusing  to  comply  with  such  demand  must  be  maintained  as a part of the
Company's  records.  A  Shareholder  failing  or  refusing  to  comply  with the
Company's  written  demand must  submit with his tax return a similar  statement
disclosing  the actual  ownership  of Shares of the Company  and  certain  other
information.  In  addition,  the  Company's  Declaration  provides  restrictions
regarding  the transfer of its Shares that are intended to assist the Company in
continuing to satisfy the Share ownership requirements.

         Asset  Tests.  At the close of each  quarter of the  Company's  taxable
year,  the Company must  satisfy two tests  relating to the nature of its assets
(determined in accordance with generally accepted accounting principles). First,
at least 75% of the value of the Company's  total assets must be  represented by
interests in real property,  interests in mortgages on real property,  shares in
other REITs,  cash, cash items,  government  securities and qualified  temporary
investments.  Second,  although  the  remaining  25%  of  the  Company's  assets


                                        9

<PAGE>


generally may be invested without restriction,  securities in this class may not
exceed (i) in the case of securities of any one non-government issuer, 5% of the
value  of the  Company's  total  assets  or (ii) 10% of the  outstanding  voting
securities of any one such issuer.

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

         Gross Income  Tests.  The Company  must satisfy  three source of income
tests in each taxable year. The three tests are as follows:

         The 75%  Test.  At least  75% of the  Company's  gross  income  for the
taxable year must be "qualifying  income."  Qualifying income generally includes
(i) rents from real property (as defined  below);  (ii) interest on  obligations
secured by mortgages  on, or interests in, real  property;  (iii) gains from the
sale or  other  disposition  of  interests  in real  property  and  real  estate
mortgages, other than gain from property held primarily for sale to customers in
the ordinary course of the Company's trade or business ("dealer property"); (iv)
dividends or other  distributions on shares in other REITs, as well as gain from
the sale of such shares; (v) abatements and refunds of real property taxes; (vi)
income from the operation, and gain from the sale, of property acquired at or in
lieu of a foreclosure  of the mortgage  secured by such  property  ("foreclosure
property"); (vii) commitment fees received for agreeing to make loans secured by
mortgages  on real  property or to purchase or lease real  property;  and (viii)
qualified temporary  investment income. When the Company receives new capital in
exchange for its Shares or other capital stock (other than dividend reinvestment
amounts) or in a public offering of five-year or longer debt instruments, income
attributable to the temporary  investment of such new capital in stock or a debt
instrument,  if received or accrued within one year of the Company's  receipt of
the new capital, is qualifying temporary investment income.

         Rents  received  by the  Company  will  qualify  as  "rents  from  real
property" in satisfying the gross income requirements only if several conditions
are met.  Rents  received  from a tenant  will not  qualify  as rents  from real
property if the Company, or an owner of 10% or more of the Company,  directly or
constructively owns 10% or more of such tenant.  Thus, in order for gross income
from an Initial Hotel to qualify as rents from real  property,  the Company must
not own, directly or constructively (applying constructive ownership rules under
the  Code),  10%  or  more  of any  lessee  (the  "10%  ownership  test").  Such
constructive  ownership rules generally provide 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 stock  owned,  directly  or
indirectly,  by or for such Person.  With respect to the 10% ownership test, the
Company does not own and does not intend to acquire, directly or constructively,
stock of any lessee. There can be no assurance,  however,  that the Company will
be  able to  monitor  and  enforce  such  restrictions,  nor  will  Shareholders
necessarily be aware of  shareholdings  attributed to them under the attribution
rules.  The Company has represented  (which  representation  Company Counsel has
relied upon in rendering its opinion herein on REIT  qualification) that it will
satisfy the 10% ownership test.

         If rent  attributable to personal  property leased in connection with a
lease of real  property  is greater  than 15% of the total rent for the  taxable
year  under  or  in  connection  with  the  lease,  then  the  portion  of  rent
attributable  to such  personal  property  will not  qualify  as rents from real
property. Accordingly, the rents attributable to the Company's personal property
leased under or in  connection  with a lease of the real  property  comprising a
hotel must not be greater than 15% of the rents  received  under the  applicable
lease. The rent  attributable to the Company's  personal property for a hotel is
the amount that bears the same ratio to total rent for the  taxable  year as (i)
the average of the adjusted  bases of the  Company's  personal  property of such
hotel at the  beginning  and at the end of the  taxable  year  bears to (ii) the
average of the aggregate  adjusted bases of both the Company's real and personal
property of such hotel at the beginning and at the end of such taxable year (the
"Adjusted  Basis  Ratio").  The Company has  represented  (which  representation
Company  Counsel  has  relied  upon in  rendering  its  opinion  herein  on REIT
qualification)  that the  allocation  of  purchase  price  with  respect to each
Initial  Hotel is  accurate  and  that  not  more  than 15% of the rent for each
taxable  year with  respect  to each of the  Initial  Hotels or any other  hotel
property  acquired  by the  Company in the future  will be  attributable  to the
Company's personal property under the foregoing rules. In addition,  the Company
intends not to acquire  additional  personal  property for any Initial Hotels if
such acquisition would cause the Adjusted Basis Ratio for such Initial Hotels to
exceed 15%.  While the Company  believes that the allocation for tax purposes of
the purchase price for the Initial Hotels to the personal property is

                                       10

<PAGE>



accurate,  there can be no  assurance  that the  Service  will not assert that a
different allocation is appropriate and that more than 15% of the rents received
under a Lease is attributable to personal property under the foregoing rules, or
that a  court  would  not  uphold  such  assertion.  If  such a  challenge  were
successfully asserted, the Company could fail the 15% Adjusted Basis Ratio as to
one or more of its  leases,  which in turn could cause it to fail to satisfy the
75% or 95% gross income test and to fail to qualify as a REIT.

         An amount  received or accrued,  directly or indirectly with respect to
any real or personal  property,  will not qualify as "rents from real  property"
for  purposes of the 75% or the 95% gross  income test if the  determination  of
such amount depends in whole or in part on the income or profits  derived by any
person from such property (except that an amount so derived or accrued generally
will not be excluded from "rents from real  property"  solely by reason of being
based on a fixed percentage or percentages of receipts or sales).

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

         The 95% Test.  In addition to deriving 75% of its gross income from the
sources listed above, at least 95% of the Company's gross income for the taxable
year must be derived  from the above  described  qualifying  income,  dividends,
interest,  or gains from the sale or other disposition of stock,  securities and
real  property  that is not  dealer  property.  Dividends  and  interest  on any
obligations not  collateralized by an interest in real property are included for
purposes of the 95% gross  income  test,  but not for  purposes of the 75% gross
income test.

         For purposes of determining  whether the Company  complies with the 75%
and the 95% gross  income  tests,  gross  income  does not  include  income from
prohibited transactions. A "prohibited transaction" is a sale of dealer property
(excluding  foreclosure  property);  however,  it  does  not  include  a sale of
property  if such  property  is held by the  Company for at least four years and
certain other requirements (relating to the number of properties sold in a year,
their tax bases, and the cost of improvements  made thereto) are satisfied.  See
"-- Taxation of the Company -- General"  above.  Gain realized by the Company on
the sale of any dealer  property  generally  will be  treated  as income  from a
prohibited  transaction  that is subject to a 100% penalty tax.  Under  existing
law,  whether  property is dealer property is a question of fact that depends on
all the facts and circumstances with respect to the particular transaction.  The
Company  intends  to hold  the  Initial  Hotels  for  investment  with a view to
long-term  appreciation,  to engage in the  business  of  acquiring,  owning and
developing the Initial Hotels and other hotel properties acquired by the Company
in the  future,  and to  make  such  occasional  sales  of  such  hotels  as are
consistent with the Company's  investment  objectives.  Based upon the Company's
investment  objectives,  the Company  believes that overall,  the Initial Hotels
should not be  considered  dealer  property  and that the amount of income  from
prohibited transactions, if any, will not be material.

         The Company  believes  that,  for  purposes of both the 75% and the 95%
gross income tests,  its  investment in the Initial  Hotels will  generally give
rise to qualifying  income in the form of rents,  and that gains on sales of the
Initial Hotels  generally will also constitute  qualifying  income.  The Company
also believes that, for purposes of the 95% gross income test, if the portion of
rent attributable in any case to furniture, furnishings, equipment and operating
equipment were to be recharacterized as payments from a deemed financing of such
items, any gross income  attributable to such payments would be qualifying gross
income in the form of  interest  and such  interest  income  would not cause the
Company to be unable to satisfy the 75% gross income test.

         Even if the Company  fails to satisfy one or both of the 75% or the 95%
gross income tests for any taxable year, it may still qualify as a REIT for such
year if it is entitled to relief under  certain  provisions  of the Code.  These
relief  provisions will generally be available if: (i) the Company's  failure to
comply was due to reasonable cause and not to willful neglect;  (ii) the Company
reports  the nature and amount of each item of its income  included in the tests
on a schedule attached to its tax return; and (iii) any incorrect information on
such  schedule  is not due to fraud with  intent to evade tax.  If these  relief
provisions apply, however, the Company will nonetheless be subject to a 100% tax
on the  greater of the amount by which it fails  either the 75% or the 95% gross
income  test,  multiplied  by a  fraction  intended  to  reflect  the  Company's
profitability.

         The 30% Test. The Company must derive less than 30% of its gross income
for each taxable year from the sale or other  disposition  of (i) real  property
held for less than four years (other than foreclosure property and involuntary

                                       11

<PAGE>



conversions);  (ii) stock or securities (including certain interest rate swap or
cap agreements)  held for less than one year; and (iii) property in a prohibited
transaction.  The Company does not  anticipate  that it will have  difficulty in
complying with this test. However, if extraordinary  circumstances were to occur
that gave rise to  dispositions  of Initial  Hotels  within four years after the
respective dates of the Company's acquisition thereof, the Company may be unable
to satisfy the 30% test.

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

         Foreclosure Property. The Company will be subject to tax at the maximum
corporate rate (currently 35%) on income from any "foreclosure  property," other
than income that would be qualified income under the 75% gross income test, less
expenses directly connected with the production of such income.  However,  gross
income from any such foreclosure property will qualify under the 75% and the 95%
gross income tests.

         Foreclosure  property  is  defined  as  any  real  property  (including
interests  in real  property)  and any personal  property  incident to such real
property, acquired by a REIT as the result of a 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  which such
property  secured  and for which the 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 it 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 date which is two years after
the date such REIT  acquired such property (or longer if an extension is granted
by the  Secretary  of the  Treasury).  However,  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
which,  by its terms,  will give rise to income which does not qualify under 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 which will
give rise to income which does not qualify under the 75% gross income test, (ii)
on which any construction takes place on such property (other than completion of
a building,  or completion of 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  which 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 a
Lessee  defaults on its  obligations  under a Lease for an Initial Hotel and the
respective  Manager is not  available  to manage  such  Initial  Hotel after the
Company terminates the Lessee's  leasehold interest therein,  and the Company is
unable to find a  replacement  lessee for such  Initial  Hotel within 90 days of
such  foreclosure  and unable to find an  independent  contractor  to manage it,
gross income from hotel  operations  conducted by the Company from such property
would cease to qualify  for the 75% and the 95% gross  income  tests.  (Advisors
should  qualify as an  independent  contractor  which could operate  foreclosure
property  for up to two  years.) In such event,  the Company  might be unable to
satisfy  the 75% or the 95% gross  income  test,  resulting  in its  failure  to
qualify as a REIT.

         Annual  Distribution  Requirements.  In order to  qualify as a REIT the
Company is required to distribute  dividends (other than capital gain dividends)
to its Shareholders with respect to each year in an amount at least equal to (A)
the sum of (i) 95% of the Company's REIT taxable income (computed without regard
to the dividends paid deduction and the Company's net capital gain) and (ii) 95%
of the net income (after tax), if any, from foreclosure property,  minus (B) the
sum of certain items of noncash  income (from certain  imputed rental income and
income  from  transactions   inadvertently   failing  to  qualify  as  like-kind
exchanges).  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 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 on


                                       12

<PAGE>


the  undistributed  amount at regular  capital  gains or ordinary  corporate tax
rates,  as the case may be. The  Company  will also be  required  to  distribute
currently  as a dividend  an amount  equal to the  earnings  and  profits of any
corporation  it may  acquire  in a  tax-free  reorganization  (although  no such
transaction is currently contemplated).

         The Company intends to make timely distributions  sufficient to satisfy
the annual distribution  requirements  described in the first and last sentences
of the  preceding  paragraph.  It is  possible  that  the  Company  may not have
sufficient cash or other liquid assets to meet the 95% distribution requirement,
due to timing  differences  between  the  actual  receipt  of income  and actual
payment  of  expenses  on the one hand,  and the  inclusion  of such  income and
deduction of such expenses in computing the Company's REIT taxable income on the
other hand.  To avoid any problem  with the 95%  distribution  requirement,  the
Company will closely  monitor the  relationship  between its REIT taxable income
and cash flow and intends, if necessary, to borrow funds in order to satisfy the
distribution requirement. However, there can be no assurance that such borrowing
would be available at such time.

         If the  Company  fails to meet the 95%  distribution  requirement  as a
result of an adjustment to the Company's tax return by the Service,  the Company
may  retroactively  cure the  failure by paying a  "deficiency  dividend"  (plus
applicable penalties and interest) within a specified period.

         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 Shareholders in any
year in which the Company  fails to qualify as a REIT will not be  deductible by
the Company,  nor generally  will they be required to be made under the Code. In
such event, to the extent of current and accumulated  earnings and profits,  all
distributions to Shareholders  will be taxable as ordinary income,  and, subject
to certain limitations in the Code,  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  reelecting
taxation as a REIT for the four taxable  years  following  the year during which
qualification was lost.

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

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

Taxation of Shareholders.

         Taxation  of  Taxable  Domestic  Shareholders.  As long as the  Company
qualifies  as a REIT,  distributions  made  to the  Company's  taxable  domestic
Shareholders  out of  current  or  accumulated  earnings  and  profits  (and not
designated  as capital  gain  dividends)  will be taken into  account by them as
ordinary  income and will not be eligible for the dividends  received  deduction
for  corporations.  Distributions  that are 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 its  Shares.  However,  corporate
Shareholders  may  be  required  to  treat  up to 20% of  certain  capital  gain
dividends as ordinary income. To the extent that the Company makes distributions
in excess of current and accumulated  earnings and profits,  these distributions
are treated first as a tax-free return of capital to the  Shareholder,  reducing
the  tax  basis  of  a  Shareholder's  Shares  by  the  amount  of  such  excess
distribution  (but  not  below  zero),  with  distributions  in  excess  of  the
Shareholder's  tax basis being taxed as capital gains (if the Shares are held as
a capital asset). In addition,  any dividend declared by the Company in October,
November or December  of any year and  payable to a  Shareholder  of record on a
specific date in any such month shall be treated as both paid by the Company and
received  by the  Shareholder  on December  31 of such year,  provided  that the
dividend  is  actually  paid by the  Company  during  January  of the  following
calendar  year.  Shareholders  may not  include in their  individual  income tax


                                       13

<PAGE>


returns  any net  operating  losses or capital  losses of the  Company.  Federal
income tax rules may also  require  that  certain of the  Company's  minimum tax
adjustments and preferences be apportioned to Shareholders.

         In general, any loss upon a sale or exchange of Shares 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 gains.

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

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

         Taxation of Tax-Exempt Shareholders. The Service has ruled that amounts
distributed by a REIT to a tax-exempt employees' pension trust do not constitute
unrelated  business  taxable income  ("UBTI").  Subject to the discussion  below
regarding  a  "pension-held  REIT,"  based upon such  ruling  and the  statutory
framework of the Code,  distributions  by the Company to a Shareholder that is a
tax-exempt entity would not constitute UBTI, provided that the tax-exempt entity
has not financed the acquisition of its Shares with  "acquisition  indebtedness"
within the  meaning of the Code,  that the Shares are not  otherwise  used in an
unrelated  trade or business of the  tax-exempt  entity,  and that the  Company,
consistent  with its  present  intent,  does not hold a residual  interest  in a
REMIC.

         If any pension or other  retirement  trust that qualifies under Section
401(a) of the Code  ("qualified  pension trust") holds more than 10% by value of
the  interests  in a  "pension-held  REIT" at any time during a taxable  year, a
portion of the dividends  paid to the  qualified  pension trust by such REIT may
constitute UBTI. For these purposes,  a "pension-held REIT" is defined as a REIT
if (i) such REIT would not have  qualified as a REIT but for the  provisions  of
the Code  which look  through  such a  qualified  pension  trust in  determining
ownership of shares of the REIT and (ii) at least one  qualified  pension  trust
holds  more  than  25% by  value of the  interests  of such  REIT or one or more
qualified  pension  trusts (each owning more than a 10% interest by value in the
REIT)  hold in the  aggregate  more than 50% by value of the  interests  in such
REIT.

         Information  Reporting  and Backup  Withholding  Tax.  The Company will
report to its domestic  Shareholders  and to the Service the amount of dividends
paid for each  calendar  year,  and the  amount of tax  withheld,  if any,  with
respect  thereto.  Under the back-up  withholding  rules,  a Shareholder  may be
subject to backup  withholding at the rate of 31% with respect to dividends paid
unless such  Shareholder  (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 otherwise complies with applicable  requirements of the backup
withholding  rules.  A  Shareholder  that does not provide the Company  with its
correct taxpayer  identification number may also be subject to penalties imposed
by the Service.  Any amount paid as backup  withholding is available as a credit
against the Shareholder's income tax liability.  In addition, the Company may be
required  to  withhold  a portion  of  capital  gain  distributions  made to any
Shareholders who fail to certify their  non-foreign  status to the company.  See
"Certain United States Tax Considerations for Non-U.S. Holders of Shares."

         Backup  withholding is not an additional tax. Rather, the tax liability
of persons  subject to backup  withholding  will be reduced by the amount of tax
withheld.  If  withholding  results in an  overpayment of taxes, a refund may be
obtained provided that the required information is furnished to the Service.


                                       14

<PAGE>



Other Tax Considerations.

         Possible  Legislative  or Other  Actions  Affecting  Tax  Consequences.
Prospective  Shareholders  should  recognize that the present federal income tax
treatment of investment in the Company may be modified by legislative,  judicial
or  administrative  action  at any time and that  any  such  action  may  affect
investments  and  commitments  previously  made.  The rules dealing with federal
income  taxation  are  constantly  under  review  by  persons  involved  in  the
legislative process and by the Service and the Treasury Department, resulting in
revisions of regulations and revised  interpretations of established concepts as
well as statutory  changes.  No assurance can be given as to the form or content
(including with respect to effective dates) of any tax legislation  which may be
enacted.  Revisions  in  federal  tax laws  and  interpretations  thereof  could
adversely affect the tax consequences of investment in the Company.

         State and Local Taxes.  The Company and its Shareholders may be subject
to state or local taxation, and the Company may be subject to state or local tax
withholding requirements, in various jurisdictions,  including those in which it
or they  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 Shares.

         Certain United States Tax  Considerations  Non-U.S.  Holders Of Shares.
The following is a discussion of certain  anticipated  U.S.  federal  income and
U.S.  federal estate tax consequences of the ownership and disposition of Shares
applicable to non-U.S.  Shareholders of such Shares.  The discussion is based on
current law and is for general information only. The discussion does not address
either aspects of U.S. federal taxation other than income and estate taxation or
all aspects of U.S. federal income and estate taxation.  The discussion does not
consider  any  specific  facts or  circumstances  that may apply to a particular
non-U.S. Shareholder.

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

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


                                       15

<PAGE>



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

         Tax treaties may reduce the Company's withholding  obligations.  If the
amount of tax  withheld  by the  Company  with  respect to a  distribution  to a
non-U.S.  Shareholder  exceeds the  Shareholder's  United States  liability with
respect to such distribution,  the non-U.S. Shareholder may file for a refund of
such excess from the Service.  In this  regard,  it should be noted that the 35%
withholding tax rate on capital gain dividends corresponds to the maximum income
tax rate applicable to  corporations  but is higher than the 28% maximum rate on
capital gains of individuals.

         If the  Shares  fail to  constitute  a  "United  States  real  property
interest"  within  the  meaning  of  FIRPTA,  a sale of the Shares by a non-U.S.
Shareholder  generally will not be subject to United States  taxation unless (i)
investment   in  the  Shares  is   effectively   connected   with  the  non-U.S.
Shareholder's  United  States  trade or  business,  in which case,  as discussed
above, the non-U.S.  Shareholder  would be subject to the same treatment as U.S.
Shareholders  on 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, in which case the nonresident  alien individual will be
subject to a 30% tax on the individual's capital gains.

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

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

         Backup Withholding and Information Reporting Requirements.  The Company
must report annually to the Service and to each non-U.S.  Shareholder the amount
of  dividends  paid to and the tax withheld  with respect to such holder.  These
information  reporting  requirements apply regardless of whether withholding was
reduced or eliminated by an applicable tax treaty.  Copies of these  information
returns may also be made available  under the provisions of a specific treaty or
agreement  to  the  tax  authorities  in  the  country  in  which  the  non-U.S.
Shareholder resides.  United States backup withholding tax (which generally is a
withholding  tax imposed at the rate of 31% on certain  payments to persons that

                                       16

<PAGE>


fail to furnish the  information  required  under the United States  information
reporting  requirements) will generally not apply to dividends paid on Shares to
a non-U.S. Shareholder at an address outside the United States.

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

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

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

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


Erisa Plans, Keogh Plans and Individual Retirement Accounts.

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

         Prohibited Transactions.  Fiduciaries of ERISA Plans and persons making
the investment  decision for an IRA or other Non-ERISA Plan should also consider
the application of the prohibited  transaction  provisions of ERISA and the Code
in making  their  investment  decision.  Sales and  certain  other  transactions
between an ERISA Plan,  IRA, or other Non-ERISA Plan and certain persons related
to  it  are  prohibited  transactions.   The  particular  facts  concerning  the
sponsorship,  operations and other  investments of an ERISA Plan,  IRA, or other
Non-ERISA  Plan may  cause a wide  range  of  other  persons  to be  treated  as
disqualified  persons or parties in interest  with  respect to it. A  prohibited
transaction,   in  addition  to  imposing   potential  personal  liability  upon
fiduciaries  of ERISA Plans,  may also result in the imposition of an excise tax
under the Code or a penalty under ERISA upon the disqualified person or party in
interest with respect to the ERISA or Non-ERISA Plan or IRA. If the disqualified
person who engages in the transaction is the individual on behalf of whom an IRA
is maintained (or his  beneficiary),  the IRA may lose its tax-exempt status and
its  assets  may be deemed  to have been  distributed  to such  individual  in a


                                       17

<PAGE>


taxable  distribution  (and no excise  tax will be  imposed)  on  account of the
prohibited  transaction.  Fiduciary  Shareholders should consult their own legal
advisers if they have any concern as to whether the  investment  is a prohibited
transaction.

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

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

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

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

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

         If the assets of the Company are deemed to be plan assets  under ERISA:
(i) the prudence  standards  and other  provisions of Part 4 of Title I of ERISA
would be  applicable  to  investments  made by the  Company;  (ii) the person or
persons having investment discretion over the assets of ERISA Plans which invest
in the Company  would be liable  under the  aforementioned  Part 4 of Title I of


                                       18

<PAGE>


ERISA for  investments  made by the  Company  which do not conform to such ERISA
standards  unless  Advisors   registers  as  an  investment  adviser  under  the
Investment Advisers Act of 1940 and certain other conditions are satisfied;  and
(iii)  certain  transactions  that the Company  might enter into in the ordinary
course of its business and operation might constitute "prohibited  transactions"
under ERISA and the Code.


Item 2.  Properties

         General.  The Initial  Hotels  consist of 37 Courtyard  by  Marriott(R)
hotels (the "Initial Hotels"),  with 5,286 rooms in 20 states. These hotels have
an average age of  approximately  five years and the Company  believes  that the
physical  plant of each hotel in which it has  invested is suitable and adequate
for its present and any  currently  proposed  uses.  At December 31,  1995,  the
Company had total hotel investments of approximately $332.6 million. The Initial
Hotels are all leased to the Lessee and operated by the Manager.  See  "Business
- -- The Initial Hotels, Leases and Management Agreements."

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


<TABLE>
<CAPTION>

                               Numbers of               Number of           Total Investment at         Annual Base
State                            Hotels                   Rooms              December 31, 1995              Rent
- -----                            ------                   -----              -----------------              ----
<S>                               <C>                   <C>                      <C>                     <C>   

Arizona                             2                      279                     $ 15,295               $ 1,510
California                          4                      577                       35,172                 3,480
Delaware                            1                      152                       12,419                 1,210
Florida                             1                      152                       12,292                 1,210
Georgia                             5                      732                       43,736                 4,330
Indiana                             1                      149                        8,802                   880
Maryland                            1                      152                       13,661                 1,340
Massachusetts                       7                      963                       60,473                 6,030
Michigan                            1                      148                        6,580                   650
Minnesota                           1                      149                        8,783                   880
Missouri                            2                      298                       16,687                 1,620
New Jersey                          1                      146                       12,463                 1,240
North Carolina                      3                      412                       23,897                 2,360
Pennsylvania                        1                      152                        9,965                   970
South Carolina                      1                      108                        5,795                   580
Tennessee                           1                      109                        9,318                   920
Texas                               1                      160                        8,680                   860
Virginia                            1                      149                        8,270                   820
Washington                          1                      152                       11,723                 1,160
Wisconsin                           1                      147                        8,561                   850
                                   ---                    ----                   ----------              --------
                                   37                    5,286                     $332,572               $32,900
</TABLE>


         Certain of the Initial  Hotels are  currently and from time to time may
be made subject to mortgages  securing  the  Company's  lines of credit or other
secured  borrowings.  See  "Management's  Discussion  and Analysis of Results of
Operations and Financial Condition -- Liquidity and Capital Resources."

         The land  underlying  five of the  Initial  Hotels is subject to ground
leases.  The leases with respect to the ground leased Initial Hotels are subject
to early  termination if the applicable  ground lease  terminates.  Assuming the
exercise of all renewal  options,  one ground lease will expire in 2067,  one in
2066, two in 2041 and one in 2039.  The ground leases  expiring in 2041 and 2039
will expire approximately two years and four years,  respectively,  prior to the
date the  applicable  Initial  Lease would  otherwise  expire if fully  renewed.


                                       19

<PAGE>


Moreover,  the  landlord  under the ground  lease which  expires in 2039 has the
right to terminate  the ground lease at any time after  January 1, 1999 provided
it agrees not to use the premises as a  commercial  lodging  facility,  complies
with a right of first refusal  granted to the Company and pays to the Company an
amount equal to the fair market value of the Company's interest under the ground
lease. The landlords under the ground leases which expire in 2041 have the right
to  purchase  the  Company's  leasehold  interest  in the event that the Company
changes  the use of the  premises  from a hotel  use or in the  event  that Host
Marriott  Corporation,  its affiliates or another agreed upon suitable  operator
ceases  to lease or manage  the  applicable  Initial  Hotel.  Any  pledge of the
Company's  interests  in a ground  lease may also  require  the  consent  of the
applicable  ground  lessor  and the  lenders  thereto.  The ground  leased  land
underlying  three of the  Initial  Hotels is  encumbered  by certain  mortgages.
Subject to the Company's satisfaction of certain conditions,  the foreclosure of
such  mortgages  will not result in the  termination  of the  applicable  ground
lease.

Item 3.  Legal Proceedings

         Although  in the  ordinary  course of  business  the  Company is or may
become  involved  in legal  proceedings,  the  Company  has a limited  operating
history and is not aware of any material pending legal proceeding  affecting any
of the Hotels for which it might become liable.

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

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


                                     PART II

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

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


                       1995                         High           Low
                       ----                         ----           ---
Third Quarter (since August 15, 1995).............. 26 7/8         24 5/8
Fourth Quarter..................................... 26 3/4         24 3/4

The closing price of the Shares on the New York Stock Exchange on March 25, 1996
was $26.625.

         As of March 25,  1996,  there were 295  Shareholders  of record and the
Company  estimates  that  as  of  such  date  there  were  approximately  12,000
beneficial owners of the Shares.

         Dividends  declared  with respect to each period for the recent  fiscal
year and the respective annualized rates are set forth in the following table.


                                                                  Annualized
                                                   Dividend        Dividend
                                                  Per Share          Rate
                                                  ---------       -----------
August 22, 1995 to
September 30, 1995..........................        $ .24            $2.20
Fourth Quarter, 1995........................          .55             2.20

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

     Concurrent  with the IPO,  the Company  paid a dividend of $879,000 to HRP,
representing retained earnings from inception to the IPO.

                                       20

<PAGE>



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


                                       21

<PAGE>




Item 6.  Selected Financial Data

     The following table sets forth selected  financial and operating data on an
historical and a pro forma basis for the Company for the year ended December 31,
1995.  The pro forma data for the 37 Initial  Hotels are unaudited and presented
as if the  Company's  formation  transactions,  primarily  the  acquisition  and
leasing of the  Initial  Hotels and the  Company's  initial  public  offering of
Shares,  and certain other  transactions  had been consummated as of the date or
for the period presented.  The pro forma data are not necessarily  indicative of
what the actual financial position or results of operations would have been, nor
do they purport to represent the financial position or results of operations for
future  periods.  The following  selected and pro forma  financial and operating
data should be read in conjunction  with the financial  statements and the notes
thereto included beginning at page F-1 of this Report on Form 10-K.
<TABLE>
<CAPTION>


                                                          Historical                 Pro Forma
                                                  -------------------------- --------------------------
                                                       February 7, 1995
                                                        (Inception) to
                                                         December 31,                Year Ended
                                                           1995(1)               December 31, 1995

                                                          (In thousands, except per Share data)
<S>                                                    <C>                        <C>   
Operating Data:
  Revenues:
    Rental income................................       $   19,531                  $   33,308
    FF&E reserve income..........................            4,037                       6,424
    Interest income..............................               74                         144
                                                         ---------                    --------
       Total revenues............................           23,642                      39,876
  Expenses:
    Interest to HRP..............................            5,039                          --
    Depreciation and amortization................            5,844                       9,229
    General administrative and advisory..........            1,410                       2,616
                                                         ---------                   ---------
       Total expense:............................           12,293                      11,845
                                                         ---------                   ---------
  Net income.....................................       $   11,349                  $   28,031
                                                         =========                   =========
  Net income per share...........................       $     2.51                  $     2.22

  Weighted average shares outstanding............            4,515                      12,601
Balance Sheet Data (as of December 31,
  1995):
  Real estate properties, net....................       $  326,752                  $  326,752
  Total assets...................................          338,947                     338,947
  Total debt.....................................               --                          --
  Shareholders' equity...........................          297,951                     297,951
Other Data:
  Cash available for distribution(2).............       $   13,156                  $   30,836
  Cash provided by operating activities(3).......           14,140                      31,820
  Cash used in investing activities(3)...........          303,652                     303,652
  Cash provided by financing activities(3).......          291,647                     268,481
  Cash available for Distribution per share (2)..       $     2.91                  $     2.45

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

(1) From  inception on February 7, 1995 until  completion of its initial  public
    offering on August 22, 1995, the Company was a 100% owned subsidiary of HRP.
    It was initially  capitalized with $1.0 million of equity and $163.3 million
    of debt.  The debt was  provided  by HRP at rates  which were lower than the
    market  rates  which the  Company  would have paid on a stand  alone  basis.
    Accordingly,  the Company  does not believe  that its results of  operations
    while it was a wholly owned subsidiary are comparable to subsequent periods.



                                       22

<PAGE>



(2) Some REITs use funds  from  operations  ("FFO"),  representing  net  income,
    calculated in accordance  with  generally  accepted  accounting  principles,
    adjusted  for  non-recurring  items,  before  real estate  depreciation  and
    amortization as a measure of financial performance. Because of the impact of
    FF&E  Reserves on the  Company's  calculation  of FFO which results from the
    fact that the FF&E Reserves from the Initial Leases are included in FFO (and
    escrowed by the  Company),  the Company  does not believe FFO  represents  a
    meaningful  measure  of its  performance  or offers a  meaningful  basis for
    comparison  of its  performance  with  that of  other  public  hotel  REITs.
    Instead,  the  Company  believes  that the  best  measure  of its  financial
    performance  is Cash  Available  for  Distribution,  which it defines as net
    income from operations,  plus depreciation and amortization and less Company
    income reserved for renovations and refurbishment  (i.e., the FF&E Reserves)
    and adjusted for non-recurring items, if any. Moreover, the Company believes
    that  Cash  Available  for  Distribution  provides  a  meaningful  basis for
    comparison of the Company's performance with the performance of other public
    hotel REITs provided that  appropriate  amounts are reserved for renovations
    and refurbishment in all cases.

(3) Amounts are computed on a pro forma basis in  accordance  with GAAP,  except
    that cash provided by (used in) operating  activities excludes the effect on
    cash resulting from changes in current assets and current  liabilities.  The
    Company does not believe that these  excluded items are material to net cash
    provided by operating activities.
</FN>
</TABLE>

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

Overview

       The Company was organized on February 7, 1995 and commenced operations on
March 24, 1995 with the  acquisition  of the first 21 of its 37 Initial  Hotels.
The Company  completed its initial public offering of shares and acquired the 16
remaining  Initial Hotels on August 22, 1995.  Since it has been recently formed
and has limited historical financial data, the Company believes it is meaningful
to an  understanding  of its  present  and  ongoing  operations  to discuss  the
Company's pro forma results of operations as well as its  historical  results of
operations.

       The following  discussion should be read in conjunction with the selected
financial data above and the financial statements and the notes thereto included
elsewhere  herein.  Pro forma results and percentage  relationships set forth in
the financial  highlights  section and in such  financial  statements may not be
indicative of the future operations of the Company.

Historical and Pro Forma Results of Operations

February 7, 1995 (Inception) Through December 31, 1995

       Total revenues for the period from February 7, 1995  (inception)  through
December 31, 1995 were $23.6 million, which included base and percentage rent of
$19.5 million and FF&E reserve  income of $4.0 million.  Total  expenses for the
period were $12.3  million,  including  interest  expense and  depreciation  and
amortization of $5.0 million and $5.8 million,  respectively. Net income for the
period was $11.3 million ($2.51 per share) and cash  available for  distribution
for the  period was $13.2  million  ($2.91  per  share),  based in both cases on
average outstanding shares for the period of 4,515,000.

       From inception until  completion of its initial public offering on August
22,  1995,  the Company  was a 100% owned  subsidiary  of HRP and was  initially
capitalized  with $1 million of equity and $163.3  million of debt. The debt was
provided  by HRP at rates  which  were lower  than the  market  rates  which the
Company  would have paid on a stand alone basis.  Accordingly,  the Company does
not  believe  that  its  results  of  operations  while  it was a  wholly  owned
subsidiary of HRP are comparable to subsequent periods.

       Cash flow  provided  by (used for)  operating,  investing  and  financing
activities were $14.1 million, ($303.7 million) and $291.6 million,respectively,
for the year ended December 31, 1995.

Pro Forma Year Ended December 31, 1995

         The pro forma results of operations  for the 37 Initial  Hotels assumes
that the Company's formation transactions, the initial public offering of shares
and the acquisition and leasing of the 37 Initial Hotels and certain related

                                       23

<PAGE>



transactions  all occurred on January 1, 1995,  and  demonstrates  the Company's
rate of operations  since becoming a separate public company.  On this pro forma
basis,  total  revenues  would have been  $39.9  million  (principally  base and
percentage  rents of $33.3  million and FF&E  reserve  income of $6.4  million).
Total  expenses  would  have been  $11.8  million  (including  depreciation  and
amortization of $9.2 million and general,  administrative  and advisory expenses
of $2.6  million).  Net income would have been $28.0 million or $2.22 per share,
and Cash Available for  Distribution  would have been $30.8 million or $2.45 per
share, based in both cases upon 12,600,900 shares outstanding.

Liquidity and Capital Resources

       The Company's primary source of cash to fund its dividends and day to day
operations  is the base and  percentage  rents it receives.  Base rents are paid
monthly in advance and percentage  rents are paid either monthly or quarterly in
arrears.  This flow of funds from rents has historically been sufficient for the
company to pay dividends and meet day to day operating expenses.

       In order to fund  acquisitions  and to accommodate  occasional cash needs
which may result  from timing  differences  between the receipt of rents and the
need to pay dividends or operating expenses, the Company has entered into a line
of credit  arrangement  (the "Line of Credit") with DLJ Mortgage  Capital,  Inc.
("DLJMC").  The Line of  Credit  is for up to $200  million,  of which up to $20
million is available for general business  purposes.  Drawings under the line of
credit are secured by first mortgage  liens on certain of the Company's  hotels.
Funds  may be  drawn,  repaid  and  redrawn  until  maturity,  and no  principal
repayment  is due until  maturity.  The line of credit  matures on December  31,
1998; however,  upon the request of the Company and subject to certain terms and
conditions,  DLJMC has the right (but not the  obligation)  to  convert  amounts
outstanding  at  maturity,  if any,  into an  amortizing  mortgage  loan  due on
December 31, 2008.  Interest on borrowings  under the line of credit are payable
until  maturity  at a spread  above one month  LIBOR;  and  interest  during the
extended  term,  if any,  will be set at  market  rates  at the time the loan is
extended.  At March 22, 1996, $115.7 million dollars was drawn under the Line of
Credit and had been principally used to fund deposits for the Additional  Hotels
discussed  below  and to pay  the  purchase  price  for the 5  Residence  Inn by
Marriott(R) and 3 Courtyard by Marriott(R) hotels acquired on such date.

       The Company entered into agreements to acquire the Additional  Hotels for
approximately  $484  million.  The net  funding  required  to  accomplish  these
acquisitions  after  taking into  account the hold back  security  deposits  and
related  expenditures and expenses will be approximately $445 million.  In order
to enhance  the ability of the Company to acquire  the  Additional  Hotels,  the
Company  and  DLJMC  have   entered  into  an  agreement  to  expand  the  funds
availability  under the Line of Credit by up to an additional  $250 million (the
"Expanded  Credit  Facility").  The Expanded  Credit Facility will have the same
rate of interest as the Line of Credit.  Borrowings  under the  Expanded  Credit
Facility  will be  unsecured,  except  that the  Company is  required to provide
collateral  for any such  borrowings  outstanding  after  December 31, 1996. The
Expanded  Credit  Facility  matures on March 31, 1997. In the event that amounts
drawn under the Expanded Credit  Facility are not repaid at maturity,  DLJMC has
the  right  to  require  that  the  Company  enter  into a  securtized  mortgage
transaction by which these obligations may be publicly sold.

       The Company expects to use borrowings under the Line of Credit,  advances
under the Expanded  Credit Facility and/or net proceeds of an offering of equity
securities to fund the  acquisition  of the  Additional  Hotels.  To the extent,
after giving effect to the  acquisition  of the  Additional  Hotels,  borrowings
remain  outstanding  on the  Expanded  Credit  Facility  or Line of Credit,  the
Company intends to explore alternatives to repay such amounts. Such alternatives
may include  incurring  long term debt.  Although  the Company has not  received
commitments  for equity or debt  financing to repay  borrowings  on the Expanded
Credit  Facility  or Line of Credit,  the  Company  believes  that its  improved
financial  position  resulting from the acquisition of the Additional Hotels and
the consummation of any offering of equity securities will enable it to complete
such long term debt financing  during 1996. The Company  believes it will in the
future  have  access to various  types of  financing,  including  debt or equity
securities offerings,  with which to finance its continued operations and future
acquisitions.  However,  there  can  be  no  assurance  that  the  Company  will
consummate any debt or equity security offerings.

Seasonality

       The Initial Hotels have  historically  experienced  seasonal  differences
typical  of the hotel  industry  with  higher  revenues  in the second and third
quarters of calendar  years  compared with the first and fourth  quarters.  This
seasonality is not expected to cause fluctuations in the Company's rental income


                                       24

<PAGE>


because the Company  believes that the revenues  generated by its hotels will be
sufficient  for the  lessees  to pay  rents on a regular  basis  notwithstanding
seasonal fluctuations.

Inflation

       The Company  believes that inflation  should not have a material  adverse
effect on the Company.  Although  increases in the rate of inflation may tend to
increase  interest  rates which the Company may be required to pay for  borrowed
funds,  the Company has a policy of obtaining  interest rate caps in appropriate
circumstances  to protect it from  interest  rate  increases.  In addition,  the
Company's  leases  provided  for the payment of  percentage  rent to the Company
based on increases in total sales, and such rent should increase with inflation.

Certain Considerations

       The  discussions  above and elsewhere  herein  contain  statements  which
constitute  forward  looking  statements  within  the  meaning  of  the  Private
Securities  Litigation  Reform  Act of 1995 and are  other  than  statements  of
historical fact. Readers are cautioned that important factors,  such as interest
rates and the  Company's tax status as a REIT,  among others,  may have affected
and in the future could  affect the  Company's  actual  results.  Actual  future
results could differ,  possibly materially,  from those expressed in any forward
looking  statements  contained  herein as a result of such factors as changes in
financing  terms,  seasonality,  the  Company's  ability,  or not,  to  complete
acquisitions and financing transactions, results of hotel operations and general
changes in economic conditions not presently contemplated.

Item 8. Financial Statements and Supplementary Data

       The  financial  statements,   related  notes,  schedule  and  reports  of
independent  public  accountants for the Company are included following Part IV,
beginning on page F-1, and identified in the index appearing at Item 14(a).  The
financial statements for HMH HPT Courtyard, Inc. as of December 29, 1995 and for
the period March 24, 1995  (inception)  through December 29, 1995 and the report
of independent public  accountants begin on page F-13. The financial  statements
for the Initial Hotels for the period ended on the date of their  acquisition by
the Company and the report of independent public accountants begin on Page F-24.

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

  None.

                                    PART III

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

Item 14.  Exhibits, Financial Statements, Schedule and Reports on Form 8-K.

(a) Index to Financial Statements and Financial Statement Schedules

Hospitality Properties Trust Financial Statements:

    Report of Independent Public Accountants..............................  F-1

    Balance Sheet as of December 31, 1995.................................  F-2

    Statement of Income for the period February 7, 1995
    (inception) to December 31, 1995......................................  F-3

    Statement of Shareholders' Equity for the period February 7 , 1995
    (inception) to December 31, 1995......................................  F-4


                                       25

<PAGE>



    Statement of Cash Flows for the Period February 7, 1995
    (inception) to December 31, 1995......................................  F-5

    Notes to Financial Statements.........................................  F-6

    Report of Independent Public Accountants.............................. F-10

    Schedule III - Real Estate and Accumulated Depreciation............... F-11

HMH HPT Courtyard, Inc. Financial Statements:

    Report of Independent Public Accountants.............................. F-13

    Balance Sheet as of December 29, 1995................................. F-14

    Statement of Income for the period March 24, 1995 (inception)
    through December 29, 1995............................................. F-15

    Statement of Shareholder's Equity for the period March 24, 1995
    (inception) to December 29, 1995...................................... F-16

    Statement of Cash Flows for the period March 24, 1995
    (inception) to December 29, 1995...................................... F-17

    Notes to Financial Statements......................................... F-18

Initial Hotels Combined Financial Statements

    Report of Independent Public Accountants.............................. F-24

    Combined Statements of Assets, Liabilities and Net Investment and
    Advances as of December 30, 1994 and August 22, 1995.................. F-25

    Combined Statements of Revenues and Expenses Excluding Income
    Taxes for the fiscal years ended December 31, 1993, December 30, 1994
    and the thirty-four weeks ended August 22, 1995....................... F-26

    Combined  Statements  of Cash Flows for the fiscal years ended  
    December 31, 1993, December 30, 1994 and the thirty-four weeks
    ended August 22, 1995................................................. F-27

    Notes to Combined Financial Statements................................ F-28

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

Exhibits:

3.1*       Amended and Restated Declaration of Trust dated
           August 21, 1996...................................................
3.2*       Bylaws............................................................
10.1*      Advisory Agreement (+)............................................
10.2*      Hospitality Properties Trust 1995 Incentive Share Award Plan (+)..
10.3*      Purchase-Sale and Option Agreement dated as of February 3,
           1995 by and among HMH Courtyard Properties, Inc. HMH
           Properties, Inc. and Hospitality Properties, Inc., as amended.....

                                       26

<PAGE>



10.4**     Fifth Amendment to Purchase-Sale and Option Agreement dated
           February 26, 1996, by and between HPT and HMH Properties,
           Inc...............................................................
10.5*      Form of Courtyard Management Agreement between HMH
           Courtyard Properties, Inc., d/b/a HMH Properties, Inc. and
           Courtyard Management Corporation..................................
10.6*      Form of First Amendment to Courtyard Management Agreement
           between Courtyard Management Corporation and Hospitality
           Properties, Inc. and Consolidation Letter Agreement by and
           between Courtyard Management Corporation and Hospitality
           Properties, Inc...................................................
10.7*      Form of Lease Agreement between Hospitality Properties, Inc.
           and HMH HPT Courtyard, Inc........................................
10.8*      Form of Assignment and Assumption of Leases, Contracts and
           Agreements in favor of Hospitality Properties, Inc................
10.9**     Purchase and Sale Agreement, by and between Garden Hotel
           Associates Limited Partnership and Hospitality Properties Trust...
10.10**    Purchase, Sale and Exchange Agreement dated February 26,
           1996 by and between HMH Properties, Inc. and Hospitality
           Properties Trust..................................................
10.11**    Agreement to Lease dated February 26, 1996 by and between
           HMH HPT Residence, Inc. and Hospitality Properties Trust..........
10.12**    Form of Lease Agreement between HMH HPT Residence Inn,
           Inc. and Hospitality Properties Trust.............................
10.13**    Amended and Restated Revolving Credit Agreement, dated as
           of December 29, 1995 by and between DLJ Mortgage Capital,
           Inc. and Hospitality Properties Trust.............................
10.14**    Amendment No. 1 to Acquisition Line Credit Agreement, as
           amended and restated February 29, 1996............................
10.15**    Revolving Credit Agreement, dated as of February 28, 1996, by
           and between DLJ Mortgage Capital, Inc. and Hospitality
           Property Trust....................................................
10.16**    Form of Residence Inn Management Agreement between HMH
           Properties, Inc. and Residence Inn by Marriott, Inc...............
21.1       Schedule of Subsidiaries.............................filed herewith
23.1       Consents of Arthur Andersen LLP......................filed herewith
24.1       Power of Attorney....................................filed herewith
27.1       Financial Data Schedule..............................filed herewith
- --------------------------------------
Each exhibit marked by an (*) is incorporated by reference to the  corresponding
document  or  instrument  filed  as an  exhibit  to the  Company's  Registration
Statement on Form S-11 (File No.  33-93330) in the form in which it was declared
effective by the  Securities  and Exchange  Commission on August 16, 1995.  Each
exhibit  marked by an (**) is  incorporated  by reference  to the  corresponding
document  or  instrument  filed  as an  exhibit  to the  Company's  Registration
Statement on Form S-11 (File No. 333-1433) as filed with the Commission on March
5, 1996 and amended on March 13, 1996.

(+) Management contract or agreement.

(b) Reports on Form 8-K

           No  reports on Form 8-K were  filed  during  the last  quarter of the
period covered by this report.


                                       27

<PAGE>


                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

To the Trustees and Shareholders of
Hospitality Properties Trust:

     We have audited the  accompanying  balance sheet of Hospitality  Properties
Trust (the  "Company")  as of December 31, 1995,  and the related  statements of
income, shareholders' equity and cash flows for the period from February 7, 1995
(inception)  to  December  31,  1995.   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 audit.

     We conducted  our audit in  accordance  with  generally  accepted  auditing
standards.  Those standards  require that we plan and perform an audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audit provides 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 Hospitality Properties Trust
as of December 31, 1995,  and the results of its  operations  and its cash flows
for the period  from  February  7, 1995  (inception)  to  December  31,  1995 in
conformity with generally accepted accounting principles.


                                              ARTHUR ANDERSEN LLP

Washington, D.C.
January 19, 1996


                                       F-1

<PAGE>




                          HOSPITALITY PROPERTIES TRUST
                                  BALANCE SHEET
                             (Dollars in thousands)

<TABLE>
<CAPTION>
                                                                                                      As of
                                                                                                   December 31,
                                                                                                       1995
                                     ASSETS
<S>  <C>                                                                                            <C>
Real estate properties, at cost:
     Land                                                                                           $     62,311
     Buildings and improvements..................................................................        270,261
                                                                                                    ------------
                                                                                                         332,572
     Less accumulated depreciation...............................................................          5,820
                                                                                                    ------------
                                                                                                         326,752
Cash and cash equivalents........................................................................          2,135
Rent receivable..................................................................................            322
FF&E reserve (restricted cash)...................................................................          5,342
Other assets, net................................................................................          4,396
                                                                                                    ------------
                                                                                                    $    338,947
                      LIABILITIES AND SHAREHOLDERS' EQUITY
Security deposits................................................................................   $     32,900
Dividends payable................................................................................          6,930
Advisory fee to affiliate........................................................................            770
Accounts payable and accrued expenses............................................................            396
Shareholders' equity:
     Preferred shares of beneficial interest, no par value, 100,000,000 shares authorized, none
        issued...................................................................................            --
     Common shares of beneficial interest, $.01 par value, 100,000,000 shares authorized,
        12,600,900 shares issued and outstanding.................................................            126
Additional paid-in capital.......................................................................        297,962
Cumulative net income............................................................................         11,349
Dividends (paid or declared).....................................................................        (11,486)
                                                                                                    ------------ 
          Total shareholders' equity.............................................................        297,951
                                                                                                    ------------
                                                                                                    $    338,947


                             See accompanying notes.

</TABLE>

                                       F-2

<PAGE>



                          HOSPITALITY PROPERTIES TRUST
                               STATEMENT OF INCOME
                FEBRUARY 7, 1995 (INCEPTION) TO DECEMBER 31, 1995
                             (Dollars in thousands)


<TABLE>
<CAPTION>

                                                                                        February 7, 1995
                                                                                         (Inception) to
                                                                                       December 31, 1995
<S>  <C>  <C>                                                                             <C>
Revenues:
     Rental income...........................                                              $          19,531
     FF&E reserve income.....................                                                          4,037
     Interest income.........................                                                             74
                                                                                           -----------------
          Total revenues.....................                                                         23,642
Expenses:
     Interest to HRP.........................                                                          5,039
     Depreciation and amortization...........                                                          5,844
     General, administrative and advisory                                                              1,410
                                                                                           -----------------
          Total expenses.....................                                                         12,293
                                                                                           -----------------
Net income...................................                                              $          11,349
                                                                                           =================
Weighted average Shares outstanding..........                                                          4,515
Net income per Share.........................                                             $             2.51
                                                                                          ==================



                             See accompanying notes.
</TABLE>

                                       F-3

<PAGE>



                          HOSPITALITY PROPERTIES TRUST
                        STATEMENT OF SHAREHOLDERS' EQUITY
                FEBRUARY 7, 1995 (INCEPTION) TO DECEMBER 31, 1995
                             (Dollars in thousands)

<TABLE>
<CAPTION>

                                                                  Additional Cumulative
                                            Number Of     Common    Paid In       Net
                                             Shares       Shares    Capital     Income   Dividends     Total
<S><C>                                     <C>           <C>      <C>         <C>        <C>       <C>
Initial capitalization as of February 7,
   1995 (inception)......................        40,000       --  $      960         --       --   $      960
Issuance of Common Shares of
   Beneficial Interest, net..............    12,560,000      126     296,980         97       --      297,106
Stock grants.............................           900       --          22         --       --           22
Net income...............................            --       --          --     11,349       --       11,349
Dividends (paid or declared).............            --       --          --              (11,486)    (11,486)
                                           ------------  -------  ----------  ---------  --------- ----------
                                                                                     
Balance at December 31, 1995.............    12,600,900  $   126    $297,962  $  11,349  $(11,486)   $297,951
                                             ==========  =======    ========  =========  =========   ========


                             See accompanying notes.

</TABLE>

                                       F-4

<PAGE>




                          HOSPITALITY PROPERTIES TRUST
                             STATEMENT OF CASH FLOWS
                             (Dollars in thousands)

<TABLE>
<CAPTION>

                                                                                     February 7, 1995
                                                                                      (Inception) to
                                                                                     December 31, 1995
<S><C>  <C><C>                                                                       <C>
Cash flows from operating activities:
   Net income......................................................................  $          11,349
   Adjustments to reconcile net income to cash provided by operating activities:
     Depreciation and amortization.................................................              5,844
     Funding of FF&E reserve.......................................................             (4,037)
     Changes in assets and liabilities:
        Increase in rent receivable and other assets...............................               (182)
        Increase in accounts payable and accrued expenses..........................                396
        Increase in due to affiliate...............................................                770
                                                                                     ------------------
          Cash provided by operating activities....................................             14,140
                                                                                     -----------------
Cash flows from investing activities:
   Real estate acquisitions........................................................           (328,148)
   Increase in security deposits...................................................             32,900
   Payments for purchase option....................................................             (4,500)
   Purchase of FF&E reserve........................................................             (3,904)
                                                                                     ------------------ 
          Cash used in investing activities........................................           (303,652)
                                                                                     ----------------- 
Cash flows from financing activities:
   Proceeds from issuance of shares, net...........................................            198,088
   Borrowings and advances from HRP................................................            165,241
   Payments on borrowings and advances from HRP....................................            (65,241)
   Dividends (including $2,491 to HRP).............................................             (4,556)
   Financing costs.................................................................             (1,885)
                                                                                     ------------------ 
          Cash provided by financing activities....................................            291,647
                                                                                     -----------------
Increase in cash and cash equivalents..............................................  $           2,135
Cash and cash equivalents at beginning of period...................................                 --
                                                                                     -----------------

Cash and cash equivalents at end of period.........................................  $           2,135
                                                                                     =================
Supplemental cash flow information:
   Interest paid...................................................................  $           5,039
Non-cash activities:
   Issuance of shares to HRP.......................................................   $        100,000
   Cancellation of indebtedness to HRP.............................................           (100,000)
   Purchases of fixed assets with FF&E reserve.....................................             (2,424)

                             See accompanying notes.

</TABLE>


                                       F-5

<PAGE>




                          HOSPITALITY PROPERTIES TRUST
                          NOTES TO FINANCIAL STATEMENTS
                  (Dollars in thousands, except per Share data)

1.   Organization and Commencement of Operations

     Hospitality Properties Trust (the Company) was incorporated in the state of
Delaware on February 7, 1995.  Subsequently,  the Company became a Maryland real
estate  investment  trust and effected a 400-for-1 split of its common shares of
beneficial interest (the Shares). The Company, which invests in income producing
hotel and lodging related real estate, was a 100% owned subsidiary of Health and
Retirement  Properties  Trust (HRP) from its inception  through  August 22, 1995
when it completed its initial  public  offering of Shares (the IPO). HRP remains
an affiliate of the Company.

     The Company  commenced  operations on March 24, 1995 by acquiring 21 hotels
and related  replacement  and  refurbishment  reserves  (the FF&E  Reserves) for
approximately  $179,400  from  affiliates  of  Host  Marriott  Corporation.  The
properties are leased to a subsidiary (Host II) of Host Marriott Corporation and
are managed by a  subsidiary  (Marriott)  of Marriott  International,  Inc.  The
acquisition was substantially funded by advances from HRP (the HRP loan).

     On August 22, 1995,  the Company  received  net  proceeds of  approximately
$178,000  from its IPO of 7,500,000  shares to the public and 250,000  shares to
HRPT  Advisors,  Inc. and the  concurrent  placement of 3,960,000  shares to HRP
which canceled  $99,000 in  indebtedness  due to HRP. On September 18, 1995, the
Company received additional net proceeds of approximately  $19,900 from the sale
of  850,000  Shares  in  connection  with  the  exercise  of  the  underwriters'
over-allotment  option.  The proceeds were used to repay  remaining loan amounts
due to HRP and to acquire 16 additional hotel  properties  (together with the 21
properties  acquired on March 24,  1995,  the Initial  Hotels) and related  FF&E
reserves  for  $149,600.  The  Initial  Hotels are leased to Host and managed by
Marriott.


2.   Summary of Significant Accounting Policies

     Real  estate  properties.  Real  estate  properties  are  recorded at cost.
Depreciation is provided for on a straight-line  basis over the estimated useful
lives ranging up to 40 years.

     Cash and cash  equivalents.  Highly liquid  investments  with maturities of
three months or less at date of purchase are considered to be cash  equivalents.
The carrying  amount of cash and cash  equivalents  is a reasonable  estimate of
fair value.

     Deferred  interest  and finance  costs.  Costs  incurred to secure  certain
borrowings  are  capitalized  and amortized  over the terms of their  respective
loans.

     Revenue recognition. Rental income from operating leases is recognized on a
straight line basis over the life of the lease  agreements.  Additional rent and
interest revenue is recognized as earned.

     Net income per share.  Net income per share is computed  using the weighted
average number of shares outstanding during the period.

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


                                       F-6

<PAGE>



     Income taxes.  The Company elected to be taxed as a Real Estate  Investment
Trust (REIT) under Sections 856 through 860 of the Internal Revenue Code of 1986
(the "Code"),  commencing  with its first taxable year ended  December 31, 1995,
and  intends to conduct  its  operations  so as to continue to qualify as a REIT
under the Code. As a REIT, the Company  generally will not be subject to Federal
income tax on its net income  that it  currently  distributes  to  shareholders.
Qualifications  and taxation as a REIT depends on the Company's  ability to meet
certain dividend  distribution  tests, stock ownership  requirements and various
qualification tests prescribed in the Code.

     The  dividends  paid by the Company  during  1995 were  taxable as ordinary
income.


3.   Real estate properties.

     The  Company's  37  hotel  properties  are  leased  pursuant  to long  term
operating leases expiring in 2006. The leases provide for four automatic renewal
terms  totaling  37 years  unless the lessee  (Host II)  properly  notifies  the
Company  in  accordance  with the  leases.  Each lease is a triple net lease and
generally  requires the lessee to pay: base rent,  totaling $32,900 annually for
the 37 hotels;  percentage  rent,  equal to 5% of increases in total hotel sales
over 1994 sales,  FF&E  reserve  rent,  equal to 5% of total hotel sales and all
operating  costs  associated  with the  leased  property.  Host II has  posted a
security  deposit equal to one year's base rent. The FF&E reserve may be used by
Marriott  and Host II to  maintain  the  properties  in good  working  order and
repair. If the FF&E reserve is not available to fund such expenditures,  Host II
may  require the  Company to fund such  expenditures,  in which case annual base
rent will be increased by 10% of the amount so funded.

     Under the management  agreements with Marriott,  borrowings  secured by the
Initial Hotels are limited,  according to a formula, to amounts less than 70% of
the allocable purchase price of the applicable Initial Hotels.

     The Company also has options to purchase and/or rights of first refusal and
rights of first negotiation to acquire certain  additional  properties from Host
Marriott Corporation.  The option and rights are carried at cost and included in
other assets in the  accompanying  financial  statements.  The option and rights
agreements  expire at dates  beginning June 30, 1996 and running  through August
31, 2002.

     Future  minimum  lease  payments to be  received by the Company  during the
remaining initial term of the leases are as follows:


            1996.........    $  32,900
            1997.........       32,900
            1998.........       32,900
            1999.........       32,900
            2000.........       32,900
            Thereafter...      197,400
                             ---------
                              $361,900

4.   Indebtedness

            The Company has entered into a $200,000 revolving acquisition credit
facility  which  provides  for  borrowings  at  LIBOR  plus  150  basis  points.
Borrowings, if any, may be repaid and reborrowed as necessary until December 31,
1998, at which time  outstanding  balances may, at the Company's option (subject
to lender  consent),  be either repaid or converted into a 10-year term loan. As
of December 31, 1995, the Company had not drawn on the credit facility.


                                       F-7

<PAGE>



            Substantially  all of the  funding  for  the  acquisition  of the 21
Initial Hotels plus closing costs and the cost of the option was provided to the
Company by HRP from  borrowings  under  HRP's  revolving  credit  facility.  The
Company was a full and unconditional guarantor of HRP's obligations for payments
of interest  and  principal  under HRP's  revolving  credit  facility  until the
Company's  IPO in  August  1995.  The loan  from HRP was  repaid  in 1995  using
proceeds from the IPO and the guarantee was released.  Interest  incurred on the
HRP loan and paid to HRP totaled $5,039 for the period ended December 31, 1995.


5.   Transactions with Affiliates

     The Company has an agreement with HRPT Advisors,  Inc. ("Advisors") whereby
Advisors  provides  investment,  management and  administrative  services to the
Company.  Advisors  is owned by Gerard M. Martin and Barry M.  Portnoy.  Messrs.
Martin and Portnoy are Managing  Trustees of HPT and HRP. Mr.  Portnoy is also a
partner  in the law firm which  provides  legal  services  to the  Company.  The
Company's officers are also employees of the Advisor.

     Advisors is  compensated  at an annual rate equal to 0.7% of HPT's  average
real estate  investments up to the first $250,000 of such  investments  and 0.5%
thereafter.  Advisory  fees earned for the period  February 7, 1995  (inception)
through December 31, 1995 were $1,292. Advisors owns 250,000 shares of HPT which
it acquired at the IPO for $6,250.

     HRP owns 4,000,000 shares of HPT,  3,960,000 shares of which it received in
consideration  of cancellation of a loan  receivable  totaling  $99,000 from the
Company.

     Under the provisions of the Company's  Incentive Share Award Plan,  100,000
Common  Shares have been  reserved  for  issuance  to  officers of the  Company,
consultants to the Company and Independent  Trustees of the Company. On December
21, 1995 each of the three  Independent  Trustees  were awarded 300 shares under
this plan.


6.   Concentration

     At December 31, 1995, all of the Company's real estate properties net, were
leased to Host II and managed by Marriott.

     The  Company's 37 hotels  contain 5,286 rooms and are located in 20 states.
The following  table sets forth those states where base rent exceeds 5% of total
annual base rent due to the Company:


                 State         Percentage of Annual Base Rent
            Massachusetts.....              18%
            Georgia...........              13
            California........              11
            North Carolina....              7

7.   Pro forma information (unaudited)

     The following unaudited pro forma income statement gives effect to: (i) the
completion of the Company's initial public offering and the concurrent placement
to HRP and HRPT Advisors,  Inc.;  (ii) the acquisition of the Initial Hotels and
the commencement of the related leases; (iii) repayment of amounts due HRP; (iv)
and the  exercise  of the  underwriters'  over-allotment  option as though  such
transactions occurred on January 1, 1995.

     In the opinion of  management,  all  adjustments  necessary  to reflect the
effects of the transactions discussed above have been reflected in the pro forma
data.

                                       F-8

<PAGE>





     The  following  unaudited pro forma data is not  necessarily  indicative of
what the actual  results of  operations  for the Company would have been for the
year, nor does it purport to represent the results of operations for the Company
for future periods.

     Pro Forma Income Statement Data:

<TABLE>
<CAPTION>
                                                                        Year Ended
                                                                     December 31, 1995
            <S>  <C>  <C>                                            <C>
            Revenues:
                 Rental income.....................................  $          33,308
                 FF&E reserve income...............................              6,424
                 Interest income...................................                144
                                                                     -----------------
                      Total revenues...............................             39,876
                                                                     -----------------
            Expenses:
                 Interest..........................................                 --
                 Depreciation and amortization.....................              9,229
                 General, administrative and advisory..............              2,616
                                                                     -----------------
                      Total expenses...............................             11,845
                                                                     -----------------
            Net income                                               $          28,031
                                                                     =================
            Weighted average Shares outstanding (In thousands).....             12,601
            Net income per Share...................................  $            2.22
                                                                      ================
</TABLE>



8.   Subsequent Events (unaudited)

            In February  1996,  the Company  entered  into letters of intent for
three  transactions  totaling  $484,600  to  acquire  and lease 45  hotels  (the
Additional  Hotels).  One transaction  will involve 11 Wyndham  Garden(R) Hotels
with 1,940 guest rooms in seven states which will be acquired for $135,320.  The
initial  lease term is  expected  to be 17 years.  The second  transaction  will
involve 18 Residence  Inn Hotels with 2,178 guest suites in 14 states which will
be acquired for $172,200. The initial lease term is expected to be 15 years. The
third  transaction will involve 16 Courtyard by Marriott hotels with 2,299 guest
rooms in 10 states which will be acquired for  $176,400.  The initial lease term
is expected to be 17 years.  Minimum  annual base rent payable to the Company in
connection  with the above  transactions  will total $48,500 and the leases will
include provision for security deposits equal to one year's base rent,  reserves
for capital  expenditures at 5% of total revenue and participating rent based on
a percentage of increases in total revenue.  The  participating  rent percentage
and base year are 8% and 1996,  7.5% and 1996,  and 5% and 1995 for the Wyndham,
Residence Inn, and Courtyard by Marriott transactions,  respectively.  While the
Company  expects  to  complete  these  transactions  during  the first or second
quarter of 1996,  no assurance can be given as to the actual timing or that they
will  be  completed.   In  addition,   as  the  permanent  financing  for  these
transactions  has not  been  finally  determined,  the  ultimate  impact  on the
Company's  financial  position  and  results  of  operations  has not  yet  been
determined.  In order to accommodate the Company's acquisition of the Additional
Hotels,  the  Company  has  entered  into an  agreement  to expand  the  funding
availability  under  its  revolving  credit  facility  by up  to  an  additional
$250,000.



                                       F-9

<PAGE>




                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS


To the Trustees and Shareholders of
Hospitality Properties Trust:

     We have audited in accordance with generally  accepted  auditing  standards
the financial  statements of  Hospitality  Properties  Trust and have issued our
report  thereon  dated  January 19, 1996.  Our audit was made for the purpose of
forming an opinion on those  statements  taken as a whole. The schedule on pages
F-11  and  F-12  are  the  responsibility  of  Hospitality   Properties  Trust's
management  and are presented for the purpose of complying  with the  Securities
and  Exchange  Commission's  rules  and are  not  part  of the  basic  financial
statements.  This schedule has been subjected to the auditing procedures applied
in the audit of the basic  financial  statements  and,  in our  opinion,  fairly
states in all material  respects  the  financial  data  required to be set forth
therein in relation to the basic financial statements taken as a whole.


                                              ARTHUR ANDERSEN LLP

Washington, D.C.
January 19, 1996


                                      F-10

<PAGE>




                          HOSPITALITY PROPERTIES TRUST
             SCHEDULE III--REAL ESTATE AND ACCUMULATED DEPRECIATION
                                DECEMBER 31, 1995
                              (Dollars in millions)


<TABLE>
<CAPTION>
                                                                                 Gross Amount at
                   Initial Costs                                                December 31, 1995

                                                  Subsequent
                                   Buildings &      Costs              Buildings &            Accumulated     Date     Depreciation
  Description:     Debt    Land   Improvements   Capitalized    Land   Improvements   Total   Depreciation   Acquired       Life
<S><C>             <C>      <C>      <C>             <C>        <C>       <C>         <C>       <C>            <C>       <C>
37 Courtyard
   Hotels........  --       $ 62     $ 269           $ 2        $ 62      $ 271       $ 333     $ (6)          1995      9-40 years
</TABLE>









          The accompanying notes are an integral part of this schedule.


                                      F-11

<PAGE>



                          HOSPITALITY PROPERTIES TRUST
                              NOTES TO SCHEDULE III
                                DECEMBER 31, 1995
                                 (In thousands)


     (A) The change in total cost of properties  for the period from February 7,
1995 (inception) to December 31, 1995 is as follows:


     Balance at February 7,1995...............................  $        --
     Additions: Hotel acquisitions and capital expenditures...      332,572
                                                                  ---------
     Balance at December 31, 1995.............................     $332,572
                                                                   ========

     (B) The change in accumulated  depreciation for the period from February 7,
1995 (inception) to December 31, 1995 is as follows:


     Balance at February 7, 1995..............................  $     --
     Additions: Hotel acquisitions and capital expenditures...     5,820
                                                                 -------
     Balance at December 31, 1995.............................    $5,820
                                                                  ======





                                      F-12

<PAGE>
                                                       



                    Report of Independent Public Accountants



To HMH HPT Courtyard, Inc.:

We have audited the  accompanying  balance sheet of HMH HPT  Courtyard,  Inc. (a
Delaware  corporation,  "Host II") as of  December  29,  1995,  and the  related
statements of income,  shareholder's  equity and cash flows for the period March
24, 1995 (inception)  through December 29, 1995. These financial  statements are
the responsibility of Host II's management.  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 financial
statements  referred to above  present  fairly,  in all material  respects,  the
financial position of HMH HPT Courtyard,  Inc., as of December 29, 1995, and the
results of its operations and its cash flows for the period March 24 (inception)
through  December 29, 1995, in conformity  with  generally  accepted  accounting
principles.
                                                         ARTHUR ANDERSEN LLP



Washington, D.C.,
    February 23, 1996




                                      F-13

<PAGE>




<TABLE>
<CAPTION>
       
                        HMH HPT Courtyard, Inc. (Host II)


                                  Balance Sheet




                                     Assets

                                                                                                    As of
                                                                                              December 29, 1995
                                                                                              -----------------
                                                                                               (in thousands
<S>                                                                                           <C> 


Advances to manager                                                                             $  3,984

Due from Marriott International, Inc.                                                              2,218

Security deposit                                                                                  32,900
                                                                                                --------
                  Total assets                                                                   $39,102
                                                                                                ========

                      Liabilities and Shareholder's Equity


Accrued expenses                                                                                $     45
                                                                                                      
Percentage rent payable                                                                              141

Deferred gain                                                                                     12,908

Due to Host Marriott Corporation                                                                   1,322
                                                                                                 -------
                  Total liabilities                                                               14,416

Shareholder's equity:
     Common Stock, no par value, 100 shares authorized, issued and outstanding
                                                                                                       -
     Additional paid-in capital                                                                   25,406
     Retained deficit                                                                               (720)
                                                                                                 -------
                  Total liabilities and shareholder's equity                                     $39,102
                                                                                                 =======
</TABLE>


       The accompanying notes are an integral part of this balance sheet.

                                      F-14
<PAGE>

<TABLE>
<CAPTION>

                        HMH HPT Courtyard, Inc. (Host II)


                               Statement of Income



                                                                                         Period March 24, 1995
                                                                                          (Inception) through
                                                                                           December 29, 1995
                                                                                         ---------------------
                                                                                            (in thousands)
<S>                                                                                          <C>    
Total Hotel Sales (Note 1)                                                                      $76,192
                                                                                              =========
Revenues (Note 1)                                                                               $37,813
                                                                                              ---------
Expenses:
     Base rent                                                                                   19,108
     Percentage rent                                                                                271
     FF&E contribution expense                                                                    3,810
     Base management fee                                                                          1,524
     Incentive management fee                                                                     3,632
     Other expenses                                                                               5,859
                                                                                              ---------
                  Total expenses                                                                 34,204
                                                                                              ---------
Amortization of deferred gain                                                                       675

Corporate expenses                                                                               (1,059)
                                                                                              ---------
Income before taxes                                                                               3,225

Provision for income taxes                                                                       (1,322)
                                                                                              ---------
Net income                                                                                     $  1,903
                                                                                              =========
</TABLE>

                                                                            

       The accompanying notes are an integral part of this balance sheet.

                                      F-15

<PAGE>

<TABLE>
<CAPTION>



                        HMH HPT Courtyard, Inc. (Host II)


                        Statement of Shareholder's Equity



                                                                    Period March 24, 1995 (Inception) through
                                                                                December 29, 1995
                                                                    -------------------------------------------
                                                                                  (in thousands)

                                                                                    Additional
                                                                     Common           Paid-In         Retained
                                                                      Stock           Capital         Deficit
                                                                    --------       ------------       ---------
<S>                                                                <C>               <C>             <C>    

Initial capitalization                                              $   -             $21,451         $     -
                                                                                                            

Capital contribution                                                    -               3,955               -

Cash transferred to Host Marriott Corporation                           -                   -          (2,623)

Net income                                                              -                   -           1,903
                                                                    --------         --------         --------
Balance, December 29, 1995                                          $   -             $25,406          $ (720)
                                                                    ========         ========         ========
                                                                             
</TABLE>



       The accompanying notes are an integral part of this balance sheet.

                                      F-16


<PAGE>
<TABLE>
<CAPTION>


                        HMH HPT Courtyard, Inc. (Host II)

                             Statement of Cash Flows



                                                                                         Period March 24, 1995
                                                                                         (Inception) through 
                                                                                          December  29, 1995
                                                                                         --------------------
                                                                                            (in thousands)
<S>                                                                                             <C>   

Cash flows from operating activities:
     Net income                                                                                  $   1,903
     Adjustments   to  reconcile  net  income  to  cash  provided  by  operating
activities:
         Amortization of deferred gain                                                                (675)
         Changes in operating accounts:
              Decrease in prepaid rent                                                               2,531
              (Increase) in due from Marriott International, Inc.                                   (2,218)
              Increase in percentage rent payable                                                      141
              (Decrease) in accrued expenses                                                          (381)
              Increase in due to Host Marriott Corporation                                           1,322
                                                                                                 ---------
                  Cash provided by operations                                                        2,623
                                                                                                 ---------
Cash flows from financing activities:
     Cash transferred to Host Marriott Corporation                                                  (2,623)

Increase in cash and cash equivalents                                                                    -

Cash and cash equivalents at beginning of period                                                         -
                                                                                                 ---------
Cash and cash equivalents at end of period                                                           $   -
                                                                                                 =========

Supplemental information, non-cash activity-
     Balances  transferred  to Host II by  Parent  upon  commencement  of leases
       related to 37 Courtyard by Marriott hotels-
         Advances to manager                                                                     $   3,984
         Prepaid rent                                                                                2,531
         Other assets                                                                               32,900
         Accrued expenses                                                                             (426)
         Deferred gain                                                                             (13,583)
                                                                                                 ---------
         Net capital contributed by Parent                                                        $ 25,406
                                                                                                 =========

</TABLE>

       The accompanying notes are an integral part of this balance sheet.

                                      F-17

<PAGE>

                         
                        HMH HPT Courtyard, Inc. (Host II)


                          Notes to Financial Statements
                             As of December 29, 1995



NOTE 1.      BASIS OF PRESENTATION AND SIGNIFICANT ACCOUNTING POLICIES:

Organization and Initial Capitalization

HMH HPT Courtyard,  Inc. ("Host II") was incorporated in Delaware on February 7,
1995 as a wholly-owned  indirect subsidiary of Host Marriott  Corporation ("Host
Marriott").  On  February  2,  1995,  Host II issued 100 shares of no par common
stock to its parent and sole shareholder  ("Parent"),  a wholly-owned,  indirect
subsidiary of Host Marriott.  Host II had no operations  prior to March 24, 1995
(the  "Commencement  Date"  or  "Inception").  As  a  result,  the  accompanying
statements of income,  cash flows and  shareholder's  equity present activity of
Host  II  from  the  Commencement   Date  through  December  29,  1995.  On  the
Commencement Date, affiliates of Host Marriott (the "Sellers") sold 21 Courtyard
by  Marriott  hotel  properties  to  Hospitality  Properties  Trust  ("HPT"),  a
wholly-owned subsidiary of Health and Retirement Properties Trust. On August 22,
1995, HPT acquired an additional 16 Courtyard by Marriott hotel  properties from
the Sellers,  increasing the total  properties sold to 37 Courtyards by Marriott
(the  "Hotels").  The Sellers  contributed to Host II its assets and liabilities
related to the operations of such properties, including working capital advances
to the hotel manager, prepaid rent under leasing arrangements (the "Leases") and
rights to other assets as  described in Note 3. Such assets have been  accounted
for at the Parent's carryover basis.

Fiscal Year

Host II operates  on a fiscal year which ends on the Friday  closest to December
31. The fiscal year is divided into  thirteen  accounting  periods of four weeks
each.

Use of Estimates

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

                                      F-18
<PAGE>


Hotel Sales and Revenues

Total Hotel Sales ("Hotel Sales")  represents all revenues and receipts of every
kind derived from guests or other  customers  related to Marriott  International
Inc.'s,  the manager of the hotels  (the  "Manager"),  operation  of the Hotels.
Total Hotel Sales are presented in the accompanying  statement of income for the
purpose of providing  supplemental  information regarding the gross sales volume
of the Hotels  which is used for  purposes of  calculating  Percentage  Rent (as
defined below) and the FF&E Reserve under the Leases and  Management  Agreements
(as  defined  below),  respectively  (See Note 2).  As owner  and  lessor of the
Hotels,  HPT has no interest in the sales and  operating  results of the Hotels.

Revenues in the accompanying statement of income represent house profit from the
Hotels  because  Host  II has  delegated  substantially  all  of  the  operating
decisions  relating  to the  generation  of house  profit from the Hotels to the
Manager. House profit reflects the net revenues flowing to Host II as lessee and
represents total hotel sales less property level expenses excluding depreciation
and amortization,  system fees, real and personal  property taxes,  ground rent,
insurance and management  fees. The system fees (included in other expenses) and
management  fees  presented  on the  accompanying  statement  of income  and the
expenses detailed below represent all the costs incurred directly,  allocated or
charged by the Manager to the Hotels. 

The  following  table  presents  the detail of house  profit for the period from
March 24, 1995 (Inception) to December 29, 1995:
                                                               (in thousands)

   Hotel Sales:
        Rooms                                                        $66,968
        Food and beverage                                              6,225
        Other                                                          2,999
                                                                     -------
                     Total Hotel Sales                                76,192
                                                                     -------
   Expenses:
        Departmental direct costs-
            Rooms (A)                                                 14,713
            Food and beverage (B)                                      5,044
            Other operating departments (C)                              827
            General and administrative (D)                             7,768
            Utilities (E)                                              2,955
            Repairs, maintenance and accidents (F)                     2,899
            Marketing and sales (G)                                    1,121
            Chain services (H)                                         3,052
                                                                     -------
                     Total expenses                                   38,379
                                                                     -------
   Revenues (House Profit)                                           $37,813
                                                                     =======

(A)  Includes expenses for linen,  cleaning supplies,  laundry,  guest supplies,
     reservations costs, travel agents'  commissions,  walked guest expenses and
     wages, benefits and bonuses for employees of the rooms department.

(B)  Includes costs of food and beverages sold, china, glass, silver, paper, and
     cleaning supplies and wages, benefits and bonuses for employees of the food
     and beverage department.

                                      F-19
<PAGE>

(C)  Includes expenses related to operating the telephone department.

(D)  Includes  management  and hourly  wages,  benefits and bonuses,  credit and
     collection  expenses,   employee  relations,   guest  relations,  bad  debt
     expenses, office supplies and miscellaneous other expenses.

(E)  Includes electricity, gas and water at the properties.

(F)  Includes cost of repairs and  maintenance  and the cost of accidents at the
     properties.

(G)  Includes  management  and hourly wages,  benefits and bonuses,  promotional
     expense and local advertising.

(H)  Includes charges from the Manager for Chain Services as allowable under the
     Management Agreements.

Corporate Expenses

As a wholly owned indirect  subsidiary of Host Marriott,  Host II shares certain
general  and   administrative   functions  with  Host  Marriott  and  its  other
subsidiaries.  The functions  generally  include  accounting,  data  processing,
payroll, human resources,  legal and other administrative services. The expenses
related to these functions are generally allocated between Host Marriott and its
subsidiaries  based on gross sales.  From the period March 24, 1995  (Inception)
through  December  29,  1995,  corporate  expenses  allocated to Host II totaled
$1,059,000. 

NOTE 2. COMMITMENTS AND CONTINGENCIES:

The Leases

On the  Commencement  Date,  Host II entered  into  leases for 21  Courtyard  by
Marriott  properties.  On August 22,  1995,  Host II entered  into leases for an
additional 16 Courtyard by Marriott properties (collectively, the "Leases"). The
initial term of the Leases  expires at the end of fiscal 2006.  Thereafter,  the
Leases  automatically  renew  for one  seven-year  term  and  three  consecutive
ten-year  terms,  unless Host II properly  notifies HPT in  accordance  with the
Leases.  The Leases  require  Host II to pay rents  equal to  aggregate  minimum
annual rent of $32,900,000 ("Base Rent"), and percentage rent equal to 5% of the
excess  of  Total  Hotel  Sales,  as  defined,   over  1994  Total  Hotel  Sales
("Percentage  Rent").  A pro rata  portion  of Base Rent is due and  payable  in
advance  on  the  first  day  of  thirteen  predetermined   accounting  periods.
Percentage Rent is due and payable quarterly in arrears.

                                      F-20
<PAGE>


The Leases also require Host II to make  payments  when due on behalf of HPT for
real estate taxes and other taxes,  assessments and similar charges arising from
or related to the Hotels and their  operation,  utilities,  premiums on required
insurance coverage,  rents due under ground and equipment leases and all amounts
due under the terms of the Management  Agreements  described  below.  Host II is
also required to provide the Manager with working  capital to meet the operating
needs of the Hotels.  The Sellers had previously  made such advances  related to
the Hotels in the amount of $3,984,000  and  transferred  their interest in such
amounts  to Host II on the  Commencement  Date.  

The Leases require Host II to escrow,  or cause the Manager to escrow, an amount
equal to 5% of the annual Total Hotel Sales into an HPT-owned reserve (the "FF&E
Reserve"), which amount shall be available for the cost of required replacements
and  renovation.  Any  requirements  for funds in excess of  amounts in the FF&E
Reserve shall be provided by HPT ("HPT  Fundings") at the request of Host II. In
the event of HPT Fundings, Base Rent shall be adjusted upward by an amount equal
to 10% of HPT  Fundings.  

The Leases require Host II to maintain a minimum net worth, as defined, equal to
one year's  base rent.  For  purposes of this  covenant,  the  deferred  gain is
excluded from the calculation of net worth. 

Management Agreements

As part of the sale of the Hotels,  the Sellers'  rights and  obligations  under
management  agreements (the "Management  Agreements") with the Manager,  with an
initial term expiring in 2013, were  transferred to HPT, and the Manager has the
option to extend the  Management  Agreement on all of the Hotels for up to three
10-year  terms.  

The Management Agreements provide that the Manager be paid a system fee equal to
3% of Hotel Sales, a base management fee of 2% of Hotel Sales ("Base  Management
Fee") and an incentive  management  fee equal to 50% of available cash flow, not
to exceed 20% of operating profit, as defined  ("Incentive  Management Fee"). In
addition,  the  Manager is  reimbursed  for each  Hotel's  pro rata share of the
actual costs and expenses incurred in providing certain services on a central or
regional basis to all Courtyard by Marriott hotels operated by the Manager.

Base Rent is to be paid prior to payment of Base  Management  Fees and Incentive
Management  Fees. To the extent Base Management Fees are so deferred,  they must
be paid in  future  periods.  If  available  cash  flow is  insufficient  to pay
Incentive  Management  Fees,  no  Incentive  Management  Fees are  earned by the
Manager. 

NOTE 3. SECURITY DEPOSIT:

Pursuant  to the terms of the  agreement  for the sale of the  Hotels,  HPT held
$32,900,000  as a  security  deposit  for the  obligations  of Host II under the
Leases (the "Security Deposit"). The Security Deposit is due upon termination of
the Leases, including renewal terms.

                                      F-21

<PAGE>


NOTE 4.      INCOME TAXES:

Host II and Host Marriott are members of a consolidated group for federal income
tax  purposes and have agreed that Host II will not be  responsible  for any tax
liability  associated  with  the  Security  Deposit  and,  accordingly,  no such
deferred tax liability has been reflected in the accompanying balance sheet. 

The components of Host II's effective income tax rate follow:

          Statutory Federal tax rate                                35%
          State income tax, net of Federal tax benefit               6
                                                                   ----
                                                                    41%
                                                                   ====

There is no difference  between the basis of assets and  liabilities  for income
tax and financial reporting purposes other than for the Security Deposit.

NOTE 5.      OPERATING LEASE COMMITMENTS:

As of December 29, 1995, future minimum annual rental commitments for the Leases
on the Hotels and other non-cancelable leases entered into by Host II, or by the
Manager on behalf of Host II,  including the ground leases  described below, are
as follows (in thousands):

                                                                     Other
Fiscal Year                                      Leases            Operating
                                              (See Note 2)           Leases

   1996                                          $  32,900            $1,506
   1997                                             32,900             1,220
   1998                                             32,900               929
   1999                                             32,900               335
   2000                                             32,900               132
   Thereafter                                      197,400             2,750
                                                 ---------          --------
        Total minimum lease payments              $361,900            $6,872
                                                 =========          ========


The land  under  five of the Hotels is leased  from  third  parties.  The ground
leases have remaining terms (including all renewal options) expiring between the
years  2039 and 2067.  The ground  leases  provide  for rent  based on  specific
percentages of certain sales categories subject to minimum amounts.  The minimum
rentals are adjusted at various anniversary dates throughout the lease terms, as
defined in the agreements.

                                      F-22

<PAGE>


NOTE 6.      SUBSEQUENT EVENT (UNAUDITED):

On  February  1,  1996,  HPT  entered  into a letter  of intent  to  acquire  16
additional  Courtyard  by Marriott  hotels  from the  Sellers for  approximately
$176.4 million.  It is expected that subsequent to the  acquisition,  the hotels
will be leased to Host II through  December  31, 2012 under terms  substantially
similar to the existing leases between HPT and Host II. Annual Base Rent payable
by Host II will be increased by approximately $1,357,000. Also in February 1996,
the existing  leases between HPT and Host II were amended to among other things,
extend the lease terms through  December  2012.  

Each of the 16 properties to be acquired,  as with the 37 currently owned by HPT
are subject to management  agreements with the Manager.  It is expected that all
management  agreements  will be amended in conjunction  with the transaction to,
among other things extend the agreement terms through  December 31, 2015, and to
require exercise of renewal options and calculation of FF&E Reserve and Base and
Incentive  Management Fees on a consolidated basis for all Courtyard by Marriott
hotels owned by HPT.

W hile  the  transaction  is  expected  to be  completed  by June 30,  1996,  no
assurance can be given as to the actual timing or that it will be completed.


                                      F-23



<PAGE>







                    Report of Independent Public Accountants


To the Owners of the Initial Hotels (as defined in Note 1):

We have audited the accompanying combined statements of assets,  liabilities and
net investment and advances of the Initial  Hotels,  as defined in Note 1, as of
August 22, 1995 and December 30, 1994,  and the related  combined  statements of
revenues and expenses excluding income taxes, and cash flows for the thirty-four
weeks  ended  August 22,  1995,  and each of the two fiscal  years in the period
ended December 30, 1994. These financial  statements are the  responsibility  of
the Host Marriott Corporation'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 an audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

The  accompanying  financial  statements  have been  prepared for the purpose of
complying  with  the  rules  and  regulations  of the  Securities  and  Exchange
Commission (for inclusion in the Form 10-K of Hospitality  Properties  Trust) as
described  in Note 1 and are not intended to be a complete  presentation  of the
Initial  Hotels' assets,  liabilities and net investment and advances,  revenues
and expenses or cash flows.

In our opinion,  the financial  statements  referred to above present fairly, in
all material respects,  the assets,  liabilities and net investment and advances
of the Initial  Hotels as of August 22, 1995 and December  30,  1994,  and their
revenues  and  expenses  excluding  income  taxes,  and their cash flows for the
thirty-four weeks ended August 22, 1995, and each of the two fiscal years in the
period ended December 30, 1994, in conformity with generally accepted accounting
principles.

As explained in Note 3 to the combined financial statements, in 1993 the Initial
Hotels changed their method of accounting for assets held for sale.

                                              ARTHUR ANDERSEN LLP



Washington, D.C.,
    February 23, 1996



                                      F-24


<PAGE>


<TABLE>
<CAPTION>


                               Initial Hotels


                   Combined Statements of Assets, Liabilities
                         And Net Investment and Advances




                                     Assets

                                                                                     As of               As of
                                                                                 December 30,          August 22,
                                                                                     1994                 1995
                                                                                -------------        -------------
                                                                                         (in thousands)
<S>                                                                               <C>                <C> 

Property and equipment, net                                                         $ 316,736          $
                                                                                                               -
Due from Marriott International                                                           898                  -

Advances to Marriott International                                                      3,658                  -
                                                                                    ---------          ---------
                                                                                     $321,292          $       -
                                                                                    =========          =========

                   Liabilities and Net Investment and Advances


Accrued expenses                                                                    $     642          $       -

Net investment and advances                                                           320,650                  -
                                                                                    ---------          ---------
                                                                                     $321,292          $       -
</TABLE>
                      


    The accompanying notes are an integral part of these combined statements.

                                      F-25
  
<PAGE>
<TABLE>
<CAPTION>


                                 Initial Hotels


       Combined Statements of Revenues and Expenses Excluding Income Taxes
       For the Fiscal Years Ended December 31, 1993 and December 30, 1994
                 and the Thirty-Four Weeks Ended August 22, 1995



                                                                                                   Thirty-Four
                                                                                                   Weeks Ended
                                                                     Fiscal Years Ended             August 22,
                                                                     -------------------
                                                                      1993           1994              1995
                                                                     ------         ------            ------
                                                                                 (in thousands)
<S>                                                                <C>            <C>                <C>

Total Hotel Sales (Note 1)                                          $ 113,356      $ 120,897          $52,280
                                                                    =========      =========          =======
Revenues (Note 1)                                                   $  49,850      $  58,186          $26,311

Expenses:
     Depreciation and amortization                                     13,775         13,729            6,337
     Courtyard system fee                                               3,401          3,627            1,568
     Property taxes                                                     4,701          3,864            1,740
     Incentive management fee                                              --          2,825            2,242
     Writedown of property to net realizable value                         --             --            3,000
     Other                                                              2,303          2,181              477
                                                                   ----------      ---------         --------
                  Total expenses                                       24,180         26,226           15,364
                                                                   ----------      ---------         --------

Revenues over expenses excluding income taxes before
   cumulative effect of change in accounting principle
                                                                       25,670         31,960           10,947

Cumulative effect of change in accounting for assets held for
   sale                                                               (14,500)             -                -
                                                                   ----------      ---------         --------
Revenues over expenses excluding income taxes                      $  11,170       $  31,960         $ 10,947
                                                                   ==========      =========         ========
Unaudited pro forma data:
     Pro forma income tax expense                                  $    4,468      $  13,104         $  4,488
                                                                   ----------      ---------         --------
     Pro forma net income after taxes                              $    6,702      $  18,856         $  6,459
                                                                   ==========      =========         ========
</TABLE>

   The accompanying notes are an integral part of these combined statements.

                                      F-26
  
<PAGE>
<TABLE>
<CAPTION>


                                 Initial Hotels

                        Combined Statements of Cash Flows
       For the Fiscal Years Ended December 31, 1993 and December 30, 1994
                 and the Thirty-Four Weeks Ended August 22, 1995


                                                                                                   Thirty-Four
                                                                                                   Weeks Ended
                                                                     Fiscal Years Ended             August 22,
                                                                     -------------------
                                                                      1993           1994              1995
                                                                     ------         ------            ------
                                                                                 (in thousands)
<S>                                                                <C>              <C>                <C>

Cash flows from operating activities:
     Revenues over expenses, excluding income taxes
                                                                     $ 11,170          $ 31,960         $ 10,947
     Noncash items:
         Depreciation and amortization                                 13,775            13,729            6,337
         Writedown of property to net realizable value
                                                                            -                 -            3,000
         Cumulative effect of change in accounting for assets
           held for sale                                               14,500                 -                -
     Changes in operating accounts:
         Due from Marriott International                                 (229)             (669)             898
         Advances to Marriott International                            (3,658)                -            3,658
         Accrued expenses                                                 753              (381)            (642)
                                                                    ---------         ---------        ---------
                  Cash provided by operations                          36,311            44,639           24,198
                                                                    ---------         ---------        ---------

Cash flows from investing activities:
     Additions to property and equipment                               (1,460)           (4,212)          (4,301)
     Change in property improvement fund                                 (697)              697                -
                                                                    ---------         ---------        ---------
                  Cash used in investing activities
                                                                       (2,157)           (3,515)          (4,301)
                                                                    ---------         ---------        ---------

Cash flows from financing activities:
     Changes in net investment and advances                           (34,154)          (41,124)         (19,897)
                                                                    ---------         ---------        ---------

Increase (decrease) in cash and cash equivalents                            -                 -                -

Cash and cash equivalents at beginning of year                              -                 -                -
                                                                    ---------         ---------        ---------
Cash and cash equivalents at end of year                            $       -         $       -        $       -
                                                                    =========         =========        =========

</TABLE>

 The accompanying notes are an integral part of these combined statements.

                                      F-27
  
<PAGE>




                                 Initial Hotels


                     Notes to Combined Financial Statements
                   As of December 30, 1994 and August 22, 1995



NOTE 1.      ORGANIZATION AND BASIS OF PRESENTATION:

Organization

Hospitality   Properties  Trust  (the  "Company")  is  a  Maryland  real  estate
investment  trust  which  was  established  to  acquire,  own  and  lease  hotel
properties.  The Company  completed its initial public offering (the "Offering")
in August  1995,  and  operates  as a real  estate  investment  trust  under the
Internal Revenue Code.

Basis of Presentation

Host Marriott  Corporation  ("Host Marriott") or a subsidiary  thereof designed,
constructed or acquired certain  Courtyard by Marriott Hotels,  including the 37
properties listed below (collectively,  the "Initial Hotels" and,  individually,
the "Hotel" or "Hotels").

       Group A Hotels                            Group B Hotels
- ---------------------------------    ---------------------------------------

Phoenix, AZ                           Camarillo, CA
Scottsdale, AZ                        Huntington Beach/Fountain Valley, CA
Atlanta Airport North, GA             Los Angeles Airport, CA
Atlanta-Cumberland Center, GA         San Jose Airport, CA
Atlanta-Jimmy Carter Blvd., GA        Wilmington, DE
Atlanta-Midtown, GA                   Boca Raton, FL
Indianapolis, IN                      Macon, GA
Danvers, MA                           Columbia, MD
Foxborough, MA                        Norwood, MA
Milford, MA                           Woburn, MA
Lowell, MA                            Kansas City Airport, MO
Stoughton, MA                         Fayetteville, NC
Detroit/Auburn Hills, MI              Charlotte-University Research Park, NC
Minneapolis/Eden Prairie, MN          Chattanooga, TX
South Kansas City, MO                 Dallas/Northpark, TX
Mahwah, NJ                            Milwaukee/Brookfield, WI
Raleigh/Durham Airport, NC
Philadelphia Airport, PA
Spartanburg, SC
Fairfax, VA
Bellevue, WA

All of the Initial Hotels are included in the  accompanying  combined  financial
statements for all periods  presented  except  information for 21 Initial Hotels
(Group A) which is excluded for the period between March 25, 1995 and August 22,
1995.  

                                      F-28
<PAGE>

The Group A Hotels  were  acquired  by the  Company on March 24, 1995 for
approximately  $179.4 million from affiliates of Host Marriott.  As a result, as
of March 24, 1995,  the  ownership of the Group A Hotel assets are  reflected in
the  financial  statements  of the Company and the results of  operations of the
Group A Hotels are reflected in the financial statements of a subsidiary HMH HPT
Courtyard,  Inc.  ("Host  II")  of  Host  Marriott.  The  accompanying  combined
financial  statements include the results of operations,  financial position and
cash flows of the Group A Hotels  through March 24, 1995.  Substantially  all of
the  funding  for this  acquisition  was  provided  to the Company by Health and
Retirement  Properties  Trust ("HRP") as a demand loan.  The Group B Hotels were
acquired by the Company from a  subsidiary  of Host  Marriott for  approximately
$149.6 million with a portion of the proceeds of the Offering.  As a result,  as
of August 23, 1995,  the  Ownership of the Group B Hotel assets are reflected in
the  financial  statements  of the  Company and the  results of  operations  are
reflected in the  financial  statements  of Host II. The  accompanying  combined
financial  statements include the results of operations,  financial position and
cash flows of the Group B Hotels  through  August 22,  1995.  All of the Initial
Hotels have been  leased by the Company to Host II, and managed by a  subsidiary
("Marriott"  or the  "Manager") of Marriott  International,  Inc. The management
agreements  (the  "Management  Agreements")  described  in Note 4  between  Host
Marriott and Marriott  related to the Initial  Hotels have been  assigned to the
Company.

The Initial Hotels include the buildings, improvements and equipment for each of
the Hotels,  the land on which 32 of the Hotels are  located  and the  leasehold
interest in the land under five of the  Hotels.  Assets and  liabilities  of the
Initial Hotels have been stated at Host Marriott's historical cost basis.


The  accompanying  combined  financial  statements  have been  prepared  for the
purpose  of  complying  with the rules and  regulations  of the  Securities  and
Exchange  Commission for inclusion in the Form 10-K of the Company.  The Initial
Hotels, for the periods presented, were a lesser component of Host Marriott, and
historically  operated as an integral part of Host  Marriott.  Host Marriott has
not  historically  allocated  or charged  individual  units for  interest on net
advances  and no  such  expenses  are  reflected  in the  accompanying  combined
financial  statements.  The  accompanying  combined  financial  statements  also
include no provision or assets or liabilities related to federal or state income
taxes because the Initial Hotels did not pay income taxes and Host Marriott does
not allocate or charge these expenses to its individual units. Accordingly,  the
accompanying  combined  financial  statements  are not intended to be a complete
presentation of the Initial  Hotels' assets,  liabilities and net investment and
advances,  revenues  and  expenses or cash flows.  

There  are  no   allocations   of  interest,   taxes,   overhead,   general  and
administrative  or other  corporate  costs made by Host  Marriott to the Initial
Hotels.  Changes in net investment and advances  represent the combined revenues
and  expenses  excluding  income taxes of the Initial  Hotels  adjusted for cash
transferred   between  Host  Marriott  and  the  Initial  Hotels  and,  for  the
thirty-four  weeks ended  August 22,  1995,  the effects of the  transfer of net
assets related to the sale of the Group A and Group B Hotels to the Company.  


                                      F-29
<PAGE>

An analysis  of the  activity  in this  balance  for the two fiscal  years ended
December 30, 1994 and the thirty-four weeks ended August 22, 1995 is as follows:

                                                             (in thousands)

Balance January 1, 1993                                          $ 352,798
     Revenues over expenses excluding income taxes                  11,170
     Net cash transferred to Host Marriott                         (34,154)

Balance December 31, 1993                                          329,814
     Revenues over expenses excluding income taxes                  31,960
     Net cash transferred to Host Marriott                         (41,124)

Balance December 30, 1994                                          320,650
     Revenues over expenses excluding income taxes                  10,947
     Net cash transferred to Host Marriott                         (19,897)
     Transfer of net assets related to the sale of
       the Group A and Group B  Hotels                            (311,700)
                                                                 ----------
Balance August 22, 1995                                          $       -
                                                                 ==========

The average net  investment  and advances for fiscal years 1993 and 1994 and the
thirty-four  weeks ended August 22, 1995, was approximately  $351 million,  $327
million and $160 million, respectively.

Use of Estimates

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

Hotel Sales and Revenues

Total Hotel Sales are  presented  in the  accompanying  combined  statements  of
revenues  and  expenses  excluding  income  taxes for the  purpose of  providing
supplemental  information regarding the gross sales volume of the Initial Hotels
which is used for purposes of calculating  percentage  rent and the FF&E Reserve
(as defined below) under the Leases with Host II and the Management  Agreements,
respectively.  As owner and lessor of the  Initial  Hotels,  the  Company has no
interest in the sales or operating  results of the Initial  Hotels.  Total Hotel
Sales  represents all revenues and receipts of every kind derived from guests or
other customers related to Marriott's operation of the Initial Hotels. 

Revenues  in the  accompanying  combined  statements  of revenues  and  expenses
excluding  income taxes represent  house profit from the Initial  Hotels.  House
profit  represents  Total Hotel Sales less  property  level  expenses  excluding
depreciation and  amortization,  system fees, real and personal  property taxes,
ground rent,  insurance and management fees. The system fees and management fees
presented  on the  accompanying  combined  statements  of revenues  and expenses
excluding  income taxes and the expenses  detailed below represent all the costs
incurred directly, allocated or charged by the Manager (as defined below) to the
Initial Hotels.  The detail of Total Hotel Sales and a reconciliation to revenue
follows:

    
                                  F-30
<PAGE>

<TABLE>
<CAPTION>
     

                                                                                         Thirty-Four
                                                                                         Weeks Ended
                                                           Fiscal Years Ended             August 22,
                                                           -------------------
                                                            1993           1994              1995
                                                           ------         ------            ------
                                                                       (in thousands)
<S>                                                     <C>             <C>               <C>

          Hotel sales:
               Rooms                                     $  95,899       $104,293          $45,814
               Food and beverage                            12,990         11,702            4,445
               Other                                         4,467          4,902            2,021
                                                         ---------       --------          -------
                            Total Hotel Sales              113,356        120,897           52,280
                                                         ---------       --------          -------

          Expenses:
               Departmental direct costs
                   Rooms (A)                                21,961         23,074           10,000
                   Food and beverage (B)                    10,054          9,136            3,551
                   Other operating departments (C)
                                                             1,481          1,529              588
                   General and administrative (D)
                                                            12,205         12,095            5,110
                   Utilities (E)                             5,226          5,042            2,088
                   Repairs, maintenance and
                     accidents (F)                           5,381          4,882            2,087
                   Marketing and sales (G)                   2,437          2,292              782
                   Chain services (H)                        4,761          4,661            1,763
                                                         ---------       --------          -------
                            Total expenses                  63,506         62,711           25,969
                                                         ---------       --------          -------
          Revenues (House Profit)                        $  49,850      $  58,186          $26,311
                                                         =========      =========          =======
<FN>

(A)  Includes expenses for linen,  cleaning supplies,  laundry,  guest supplies,
     reservations costs,  travel agents  commissions,  walked guest expenses and
     wages, benefits and bonuses for employees of the rooms department.

(B)  Includes costs of food and beverages sold, china, glass, silver, paper, and
     cleaning supplies and wages, benefits and bonuses for employees of the food
     and beverage department.

(C)  Includes expenses related to operating the telephone department.

(D)  Includes  management  and hourly  wages,  benefits  and  bonus,  credit and
     collection  expenses,   employee  relations,   guest  relations,  bad  debt
     expenses, office supplies and miscellaneous other expenses.

(E)  Includes electricity, gas and water at the properties.

(F)  Includes cost of repairs and  maintenance  and the cost of accidents at the
     properties.

(G)  Includes  management  and hourly wages,  benefits and bonuses,  promotional
     expense and local advertising.

(H)  Includes charges from the Manager for Chain Services as allowable under the
     Management Agreements.
</FN>
</TABLE>

                                      F-31
<PAGE>


NOTE 2.      SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

General

On October 8, 1993 (the "Distribution Date"), Marriott Corporation's  operations
were divided into two separate companies: Host Marriott Corporation and Marriott
International, Inc. On December 29, 1995, Host Marriott Corporation's operations
were divided into two  separate  companies:  Host  Marriott  Corporation  ("Host
Marriott") and Host Marriott Services Corporation. Fiscal Year

The Initial  Hotel's  fiscal year ends on the Friday nearest to December 31. The
fiscal year is divided into 13 accounting periods of four weeks each.

Property and Equipment

Property and equipment is recorded at cost,  including  interest and real estate
taxes  incurred  during   development   and   construction.   Replacements   and
improvements are  capitalized.  Depreciation is computed using the straight line
method over the  estimated  useful  lives of the assets,  generally 40 years for
buildings and  improvements  and 3 to 10 years for furniture and  equipment.  In
cases where management is holding for sale particular lodging  properties,  Host
Marriott  assesses   impairment  based  on  whether  the  net  realizable  value
(estimated sales price less costs of disposal) of each individual property to be
sold is less than the net book value.  A lodging  property is  considered  to be
held for sale  when  Host  Marriott  has made the  decision  to  dispose  of the
property.  Otherwise,  Host  Marriott  assesses  impairment  of its real  estate
properties based on whether it is probable that  undiscounted  future cash flows
from each individual property will be less than its net book value.

Amortization - Pre-Opening Costs

Costs of an  operating  nature  incurred  prior to  opening  of the  Hotels  are
deferred and amortized over twelve months.  Amortization  expense was $94,000 in
1993. Pre-opening costs were fully amortized in 1993. 

Cash and Cash Equivalents

The Initial  Hotels  consider all highly liquid  investments  with a maturity of
three months or less at date of purchase to be cash  equivalents.  Cash and cash
equivalents  generated by the Hotels is transferred to Host Marriott.  Operating
expenses, capital expenditures and other cash requirements of the Initial Hotels
are paid by Host  Marriott  and  charged  directly to the  Initial  Hotels. 

                                      F-32
<PAGE>

New Statement of Financial Accounting Standards

The Initial  Hotels are  required to adopt  Statement  of  Financial  Accounting
Standards ("SFAS") No. 121,  "Accounting for the Impairment of Long-Lived Assets
and for  Long-Lived  Assets to be Disposed  Of" no later than their  fiscal year
ending December 28, 1996.  Management  anticipates that adoption of SFAS No. 121
will not have a material effect on the Initial Hotels' financial statements.

Unaudited Pro Forma Data

The accompanying  combined  statements of revenues and expenses excluding income
taxes present  unaudited pro forma income taxes for each period  presented based
upon the effective  combined  Federal and state tax rates of 40% for fiscal year
1993 and 41% for fiscal year 1994 and for the thirty-four weeks ended August 22,
1995. NOTE 3. PROPERTY AND EQUIPMENT:

Property and equipment consists of the following (in thousands):

                                                             December 30,
                                                                 1994
                                                             ------------

          Land and land improvements                           $  71,014
          Buildings and leasehold improvements                   251,149
          Furniture and equipment                                 49,706
          Construction in progress                                   666
                                                               ---------
                                                                 372,535
          Less-  accumulated depreciation                         55,799
                                                               ---------
          Property and equipment, net                           $316,736
                                                               =========

Most hotels  developed by Host  Marriott  since the early 1980s were reported as
assets held for sale prior to 1992. In early 1992, Host Marriott  decided it was
no longer appropriate to view sales of lodging properties,  subject to operating
agreements,  as a  primary  means  of  long-term  financing.  Accordingly,  Host
Marriott  discontinued  classification  of these  properties  as assets held for
sale.  Following  discussions  with the  Staff of the  Securities  and  Exchange
Commission,  in the second quarter of 1993, Host Marriott  changed its method of
determining  net  realizable  value of  assets  held  for  sale.  Host  Marriott
previously determined net realizable value of such assets on an aggregate basis,
in the case of Courtyard  by Marriott  hotels.  Beginning  in the second  fiscal
quarter of 1993 and thereafter, under Host Marriott's new accounting policy, net
realizable   value  of  all   assets   held  for   sale  is   determined   on  a
property-by-property  basis.  The  cumulative  pre-tax  effect of this change on
periods  prior to the second  quarter of 1993 of $14.5 million is reflected as a
cumulative  effect of a change in  accounting  for  assets  held for sale in the
accompanying combined statement of revenues and expenses excluding income taxes,
for the fiscal year ended December 31, 1993. In 1995, Host Marriott adjusted, in
accordance  with its  accounting  policy,  the  carrying  value of one  property
included  in the Initial  Hotels by  approximately  $3.0  million to reflect the
property's  net  realizable  value based on sales price.  The  reductions in the
annual  depreciation  charge  as a  result  of the  accounting  change  and  the
writedown  were  approximately  $295,000  and  $75,000,  respectively. 

                                      F-33
<PAGE>

NOTE 4.  MANAGEMENT AGREEMENTS:

Subsequent to the  Distribution  Date,  the Manager  operates the Initial Hotels
pursuant to long term management agreements with initial terms expiring in 2013.
The Manager has the option to extend the  agreement on one or more Hotels for up
to 3  consecutive  10 year  terms.  The  Management  Agreements  provided  for a
Courtyard by Marriott system fee equal to 3% of Total Hotels Sales. In addition,
Marriott is  reimbursed  for each Hotel's pro rata share of the actual costs and
expenses incurred in providing certain services ("Chain  Services") on a central
or  regional  basis to all  hotels  operated  by  Marriott.  These  arrangements
regarding the Courtyard by Marriott system fee and Chain Services  existed prior
to the  Distribution  Date and as such,  for the two fiscal years ended December
30,  1994,  the  Initial  Hotels  paid a  Courtyard  by  Marriott  system fee of
$3,401,000 and $3,627,000 and reimbursed  Marriott for $4,761,000 and $4,661,000
of Chain Services.  The system fee and  reimbursement  of Chain Services for the
thirty-four  weeks  ended  August  22,  1995  were  $1,568,000  and  $1,763,000,
respectively.  

In addition, Marriott is entitled to an incentive management fee equal to 50% of
available  cash  flow,  not to  exceed  20% of  operating  profit,  as  defined,
calculated  on a combined  basis for all  Courtyard by Marriott  hotels owned by
Host Marriott.  Available cash flow is defined as revenues less base  management
fees,  Courtyard by Marriott system fee,  property  taxes,  other expenses and a
stated annual  priority  amount.  Incentive  management  fees were not earned by
Marriott from the  Distribution  Date through December 31, 1993, due to the fact
that there was no available cash flow, as defined. The incentive management fees
earned by Marriott of $2,825,000  and $2,242,000 for fiscal years 1994 and 1995,
respectively,  have been  allocated  to the Initial  Hotels in the  accompanying
financial statements based on Total Hotel Sales.

The  Management  Agreements  provided that Marriott was to be entitled to a base
fee equal to 2% of Total Hotel Sales.  However, this fee has been waived as more
fully described in Note 5, below.

Host Marriott is required to provide  Marriott with working  capital to meet the
operating needs of the Hotels. Marriott as the manager converts cash advanced by
Host  Marriott  into other  forms of working  capital  consisting  primarily  of
operating  cash,  inventories,  and trade  receivables  and  payables  which are
maintained  and  controlled  by  Marriott  International,  Inc.  The  individual
components  of working  capital  controlled by Marriott are not reflected in the
accompanying  combined statements of assets,  liabilities and net investment and
advances (see Note 1).

The  Management   Agreements  provided  for  the  establishment  of  a  property
improvement fund (the "FF&E Reserve") for the Hotels.  Contributions to the FF&E
Reserve  are 5% of  Total  Hotel  Sales,  beginning  on the  Distribution  Date.
Contributions  to the FF&E Reserve from the  Distribution  Date Through December
31, 1993 were  $1,873,000 and for the fiscal year ended December 30, 1994,  were
$6,249,000.  For the thirty-four weeks ended August 22, 1995, contributions were
$2,614,000.

During 1994, the Management Agreements were amended and $2,540,000, representing
the entire then  remaining  balance of the FF&E  Reserve,  was  returned to Host
Marriott. It was agreed that future contributions (until the time of sale of any
of the Initial  Hotels)  would be retained by Host  Marriott and advanced to the
Initial Hotels at such time as  improvements  are made to the  properties.  Such
amounts have been included in the change in net  investment  and advances in the
accompanying combined statements of cash flows.

                                      F-34
<PAGE>


NOTE 5. CONSOLIDATION AGREEMENT:

The  Initial  Hotels  are  subject  to the  terms of a  consolidation  agreement
("Consolidation  Agreement")  between Host Marriott and Marriott  International,
Inc.  pursuant  to  which  (i)  incentive  fees  payable  under  the  Management
Agreements are determined on a consolidated  basis for all lodging facilities of
the same type and (ii) base fees payable  under the  Management  Agreements  are
waived in return for payment  upon the sale of or certain  refinancings  of such
facilities  and as such, no base  management  fees expense (equal to 2% of Total
Hotel Sales) is reflected in the  accompanying  combined  statements of revenues
and  expenses  excluding  income  taxes.  

After the sale of any of the Initial Hotels,  the Consolidation  Agreement is no
longer  applicable to the Initial  Hotels and as such,  base fees equal to 2% of
Total Hotel Sales is payable under the Management  Agreements  after the sale of
the Initial Hotels.


                                      F-35

<PAGE>


                                   SIGNATURES

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

                                  HOSPITALITY PROPERTIES TRUST


                                  By: /S/John G. Murray
                                      John G. Murray
                                      President and Chief Operating Officer

Dated:  March 29, 1995

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

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

/S/John G. Murray                  President and             March 29, 1996
John G. Murray                     Chief Operating Officer

/S/ Thomas M. O'Brien              Treasurer and Chief       March 29, 1996
Thomas M. O'Brien                  Financial Officer


/S/ John L. Harrington*            Trustee                   March 29, 1996
John L. Harrington


/S/Arthur G. Koumantzelis*         Trustee                   March 29, 1996
Arthur G. Koumantzelis


/S/William J. Sheehan*             Trustee                   March 29, 1996
William J. Sheehan


                                   Trustee                   March 29, 1996
Gerard M. Martin


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






*By/s/ John G. Murray as
 Attorney-in-fact

                                       F-36






                                                                 Exhibit 21.1





                           SUBSIDIARIES OF THE COMPANY



         In connection with the acquisition of 45 additional hotels, on or about
March  19,  1996,   the  Company  formed  three   wholly-owned   qualified  REIT
subsidiaries  which will own the additional  hotels.  The  subsidiaries  conduct
business only under the names set forth below.


         Name                               Place of Incorporation

HPTCY Corporation                                    Delaware
HPTRI Corporation                                    Delaware
HPTNN Corporation                                    Delaware




                                                                  Exhibit 23.1

                               Arthur Andersen LLP

                    CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS

         As independent public accountants,  we hereby consent to the use of our
reports  dated  February  23,  1996  on the HMH HPT  Courtyard,  Inc.  financial
statements as of December 29, 1995 and the Initial  Hotel's  combined  financial
statements as of August 22, 1995 (and to all references to our Firm) included in
the  Hospitality  Properties  Trust Form 10-K for the fiscal year ended December
31, 1995.

                                                      /s/ Arthur Andersen LLP

Washington, D.C.
March 28, 1996






                                                                   Exhibit 24.1
                                POWER OF ATTORNEY

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

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

Signature                               Title                          Date
- ---------                               -----                          ----
/S/John G. Murray                President and                    March 29, 1996
John G. Murray                   Chief Operating Officer


/S/ Thomas M. O'Brien            Treasurer and Chief              March 28, 1996
Thomas M. O'Brien                Financial Officer


/S/ John L. Harrington           Trustee                          March 27, 1996
John L. Harrington


/S/Arthur G. Koumantzelis        Trustee                          March 27, 1996
Arthur G. Koumantzelis


/S/William J. Sheehan            Trustee                          March 27, 1996
William J. Sheehan


                                 Trustee
Gerard M. Martin


/S/ Barry M. Portnoy             Trustee                          March 28, 1996
Barry M. Portnoy


<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
This  schedule  contains  summary  financial   information  extracted  from  the
financial statements of Hospitality properties Trust as of December 31, 1995 and
for the period  Februay 7, 1995 to  December  31, 1995 and is  qualified  in its
entirety by reference to such financial statements.
</LEGEND>
<MULTIPLIER> 1,000
<CURRENCY> U.S. DOLLARS
       
<S>                             <C>
<PERIOD-TYPE>                   OTHER
<FISCAL-YEAR-END>                          DEC-31-1995
<PERIOD-START>                              FEB-7-1995
<PERIOD-END>                               DEC-31-1995
<EXCHANGE-RATE>                                      1
<CASH>                                           2,135
<SECURITIES>                                         0
<RECEIVABLES>                                      322
<ALLOWANCES>                                         0
<INVENTORY>                                          0
<CURRENT-ASSETS>                                     0
<PP&E>                                         332,572
<DEPRECIATION>                                   5,820
<TOTAL-ASSETS>                                 338,947
<CURRENT-LIABILITIES>                                0
<BONDS>                                              0
                                0
                                          0
<COMMON>                                       298,088
<OTHER-SE>                                           0
<TOTAL-LIABILITY-AND-EQUITY>                   338,947
<SALES>                                              0
<TOTAL-REVENUES>                                23,642
<CGS>                                                0
<TOTAL-COSTS>                                        0
<OTHER-EXPENSES>                                 7,254
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                               5,039
<INCOME-PRETAX>                                 11,349
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                                  0
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    11,349
<EPS-PRIMARY>                                     2.51
<EPS-DILUTED>                                     2.51
        

</TABLE>


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