HOSPITALITY PROPERTIES TRUST
10-K, 1999-03-31
REAL ESTATE INVESTMENT TRUSTS
Previous: LEVEL 8 SYSTEMS INC, NT 10-K, 1999-03-31
Next: HOSPITALITY PROPERTIES TRUST, DEF 14A, 1999-03-31



                                  UNITED STATES
                       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

                   For the Fiscal Year Ended December 31, 1998

                                       OR

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

                         Commission File Number 1-11527

                          HOSPITALITY PROPERTIES TRUST

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


                 400 Centre Street, Newton, Massachusetts 02458

                                  617-964-8389

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


                Class                             Name of each exchange on 
                                                     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 $1,089 million based on the $26.375  closing price per share
for such stock on the New York Stock Exchange on March 16, 1999. For purposes of
this calculation,  32,904 Common Shares of Beneficial Interest,  $0.01 par value
("Common  Shares") held by REIT Management & Research,  Inc.,  4,000,000  Common
Shares held by HRPT Properties  Trust, and an aggregate of 296,496 Common Shares
held by the Trustees and officers of the  registrant,  have been included in the
number of shares held by affiliates.

Number of the  registrant's  Common  Shares,  outstanding  as of March 31, 1999:
45,628,443

<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  Properties  Trust
(the  "Company")  dated  March 31, 1999 for its annual  meeting of  shareholders
currently scheduled to be held on May 18, 1999.

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


                            CERTAIN IMPORTANT FACTORS

         Our 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  our  intent,   belief  or
expectations, our Trustees or  our officers with respect to the  declaration or
payment of distributions, the effect of Year 2000 issues, our policies and plans
regarding  investments,  financings,  or other matters,  our  qualification  and
continued qualification as a real estate investment trust or trends affecting us
or our  hotels'  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  statements as a
result of various factors.  Such factors include without  limitation  changes in
financing terms, our ability or inability to complete acquisitions and financing
transactions,  results  of  operations  of our  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 Properties" 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>
<TABLE>
<CAPTION>
                          HOSPITALITY PROPERTIES TRUST
                          1998 FORM 10-K ANNUAL REPORT


                               Table of Contents

  
                                                                                                     Page
<S>               <C>                                                                               <C>

                                     Part I    

Items 1. & 2.     Business and Properties......................................................       1 
Item 3.           Legal Proceedings............................................................      22
Item 4.           Submission of Matters to a Vote of Security Holders..........................      22

                                    Part II
  
Item 5.           Market for the Registrant's Common Equity and Related Stockholders Matters...      22
Item 6.           Selected Financial Data......................................................      23
Item 7.           Management's Discussion and Analysis of Financial Condition
                  and Results of Operations....................................................      24
Item 7A.          Quantitative and Qualitative Disclosures About Market Risk...................      30
Item 8.           Financial Statements and Supplementary Data..................................      30
Item 9.           Changes in and Disagreements with Accountants on Accounting and Financial
                  Disclosure...................................................................      30
  
                                      Part III
  
                  To be  incorporated  by reference  from our  definitive  Proxy
                  Statement  for the annual  meeting of  shareholders  currently
                  scheduled to be held on May 18, 1999,  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 Reports on Form 8-K..............     31
  
</TABLE>

<PAGE>
Items 1. and 2.  Business and Properties

         The Company.  Hospitality  Properties Trust is a real estate investment
trust ("REIT") formed in 1995 to buy, own and lease hotels to unaffiliated hotel
operators.  At December 31,  1998,  we owned or had  commitments  to acquire 186
hotels  with  25,284  rooms or suites  located in 35 states,  for  approximately
$1,981 million. In February 1999, we acquired an additional 18 hotels containing
2,399  rooms for $145  million.  Therefore,  our  current  portfolio,  including
commitments  to  acquire,  represents  204  hotels  with  27,683  rooms  and  an
investment  of $2,126  million.  We are  organized  as a  Maryland  real  estate
investment trust; our principal place of business is 400 Centre Street,  Newton,
Massachusetts 02458, and our telephone number is (617) 964-8389.

         Our principal  growth  strategy is to expand our  investments in hotels
and to set minimum  rents which  produce  income in excess of our  operating and
capital costs. We seek to provide  capital to  unaffiliated  hotel operators who
wish to divest their properties while remaining in the hotel business as tenants
and  in  doing  so,  ensure  stability  of  cash  flow  through  dependable  and
diversified revenue sources. We believe that our operating philosophy affords us
opportunities to find high quality hotel investment  opportunities on attractive
terms.  In addition,  our internal  growth  strategy is to  participate  through
percentage  rents in increases in total hotel sales  (including  gross  revenues
from room rentals, food and beverage sales and other services) at our hotels.

         We own 197 hotels as of March 31, 1999. In addition,  we have agreed to
acquire seven other hotels containing 844 rooms for $75 million. The purchase of
these remaining hotels is subject to the satisfaction of a number of conditions,
including  completion of construction by the tenant. If these conditions are not
satisfied, we may not acquire one or more of these hotels.

         Our hotels are leased to and managed by single purpose  subsidiaries of
unaffiliated  public  companies.  Each of our tenants are herein  referred to as
"Lessees" and each of our operators are herein  referred to as  "Managers."  The
annual rent  payable to us for our 204 hotels  totals $217  million in base rent
plus  percentage  rent  ranging from 5% to 10% of increases in total hotel sales
over a base year level. In addition, a percentage (5-6%) 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 hotels.

         Under the leases and  management  agreements,  our hotels are currently
operated as Marriott Hotels,  Resorts and Suites(R),  Courtyards by Marriott(R),
Residence  Inns by  Marriott(R),  Wyndham  Gardens(R),  Wyndham(R),  Summerfield
Suites(R),  Sumner Suites(R),  Candlewood  Suites(R),  Homestead  Villages(R) or
TownePlace  Suites by  Marriott(R).  We believe that our  portfolio of hotels is
among the newest of publicly owned hotel REITs. The average age of our hotels is
approximately five years at December 31, 1998.

         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 size beds.  Most  Courtyard by Marriott(R)
hotels are situated on well  landscaped  grounds and  typically are built with 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 may not be
available  and  meeting  and  function  rooms are  limited  in size and  number.
According to Marriott,  as of December 1998, 354 Courtyard by Marriott(R) hotels
were open and operating nationally. We believe that the Courtyard by Marriott(R)
brand is the leading brand in the mid-priced  segment of the United States hotel
industry.

         We have  invested  or agreed to  invest a total of $654  million  in 66
Courtyard by  Marriott(R)  hotels which have 9,354 rooms.  For 1998, the average
daily rate ("ADR"),  occupancy and revenue per available room ("REVPAR") for our
53 Courtyard by Marriott(R) hotels which were open for a full year as of January
1, 1998 were as follows:

                                       1
<PAGE>

                       HPT COURTYARD BY MARRIOTT(R) HOTELS

                   ADR ................................$90.71
                   Occupancy........................... 80.5%
                   REVPAR..............................$73.04


         Residence Inn by Marriott(R)  hotels are designed to attract  business,
governmental and family  travelers who stay more than five  consecutive  nights.
Residence Inn by  Marriott(R)  hotels  generally have between 80 and 130 studio,
one-bedroom and two-bedroom suites. Most Residence Inn by Marriott(R) hotels are
designed as residential style buildings with landscaped walkways, courtyards and
recreational areas. Residence Inn by Marriott(R) hotels do not have restaurants.
All  offer  complimentary  continental  breakfast  and a  complimentary  evening
hospitality hour. In addition,  each suite contains a fully equipped kitchen and
many  have  fireplaces.  Most  Residence  Inn by  Marriott(R)  hotels  also have
swimming pools, exercise rooms, sports courts and guest laundries.  According to
Marriott, as of December 1998, 273 Residence Inn by Marriott(R) hotels were open
and operating nationally. We believe that the Residence Inn by Marriott(R) brand
is the leading  brand in the extended  stay  segment of the United  States hotel
industry.

         We have  invested  or agreed to  invest a total of $371  million  in 34
Residence Inn by Marriott(R)  hotels which have 4,315 suites. For 1998, the ADR,
occupancy and REVPAR for our 18 Residence Inn by  Marriott(R)  hotels which were
open for a full year as of January 1, 1998 were as follows:

                        HPT RESIDENCE INN BY MARRIOTT(R) HOTELS

                     ADR ................................$102.20
                     Occupancy...........................  84.0%
                     REVPAR..............................$ 85.86


         Wyndham(R)  Hotels.   Eleven  of  our  Wyndham(R)  hotels  are  Wyndham
Garden(R) hotels.  Wyndham  Garden(R) hotels are mid-sized,  full service hotels
located primarily near suburban business centers and airports,  and are designed
to attract business travelers and small business groups. Each hotel contains 140
to 250 rooms and  approximately  1,500 to 5,000  square  feet of meeting  space.
Amenities and services  include large desks,  room service and access to 24-hour
telecopy and mail/package  service.  The meeting facilities at Wyndham Garden(R)
hotels  generally  can  accommodate  groups of  between  10 and 200  people in a
flexible  meeting  room design with  audiovisual  equipment.  Wyndham  Garden(R)
hotels also feature a lobby  lounge,  most of which have a fireplace,  libraries
typically overlooking  landscaped gardens and swimming pools. In addition,  many
Wyndham Garden(R) hotels contain whirlpool and exercise facilities. Each Wyndham
Garden(R) hotel contains a cafe restaurant which serves a full breakfast,  lunch
and dinner  menu.  We believe  that the  Wyndham  Garden(R)  brand is one of the
leading brands in the full service  segment of the United States hotel industry.
The one Wyndham(R) hotel owned by us is a full service hotel located in downtown
Salt Lake City adjacent to the Salt Lake City Delta Center.  This hotel includes
381 rooms, 14,469 square feet of meeting space and two  restaurants/lounges.  We
believe this hotel is a leading convention hotel in Salt Lake City.

         The 12 Wyndham(R) and Wyndham  Garden(R) hotels owned by us represent a
total investment of $183 million and contain 2,321 rooms. For 1998, these hotels
had ADR, occupancy and REVPAR as follows:

                                HPT WYNDHAM(R) HOTELS

                    ADR ................................$97.14
                    Occupancy........................... 73.4%
                    REVPAR..............................$71.27


         Summerfield  Suites(R)  hotels are  upscale,  all suite  extended  stay
hotels which offer guests  separate  living and sleeping  areas,  full kitchens,
large work areas,  complimentary  breakfasts and evening  social hours.  Private
voice  mail,  video  players,  on site  convenience  stores  and "room  service"
contracted  from area  restaurants  also are 

                                       2
<PAGE>

generally available.  In addition,  Summerfield Suites(R) offers "signature" two
bedroom,  two bathroom suites designed for  equal-status  business  travelers in
training classes or attending meetings and for families on weekends.

         The 15  Summerfield  Suites(R)  hotels  which we own  represent a total
investment  of $240 million and contain 1,822 suites  (2,766  rooms).  For 1998,
these hotels had ADR, occupancy and REVPAR as follows:

                        HPT SUMMERFIELD SUITES(R) HOTELS

                 ADR ................................$120.50
                 Occupancy...........................  80.6%
                 REVPAR..............................$ 97.09


         Sumner  Suites(R)  hotels  are all suite  hotels  designed  to  attract
value-oriented  business  travelers.  Sumner Suites(R) hotels compete in the all
suite segment of the lodging industry against such brands as Embassy  Suites(R),
Hampton Inns and Suites(R) and AmeriSuites(R).  Each Sumner Suites(R) guest room
offers an efficient  space for working which includes two phones with data ports
and  voice  mail,  a living  area  which  includes  a coffee  maker,  microwave,
mini-refrigerator,  sleeper-sofa and 25-inch television,  and a separate bedroom
area with either one king or two double beds. Each Sumner Suites(R) hotel has an
attractive  lobby  lounge  where free  continental  breakfast is provided in the
mornings and cocktails are generally available in the evening. In addition,  all
Sumner  Suites(R)  hotels  have  meeting  rooms that can  accommodate  up to 150
persons,  fitness  facilities and a pool.  Sumner Suites(R) hotels are generally
high-rise hotels of six or seven stories and are of masonry construction.

         We have invested $140 million in our 14 Sumner  Suites(R)  hotels which
include 1,641 guest suites. Twelve of these hotels were built and opened between
April  1996 and August  1997,  one of these  hotels  opened in late 1995 and one
recently re-flagged hotel underwent extensive renovations in 1998. For 1998, the
ADR,  occupancy and REVPAR for all 14 of these Summer  Suites(R)  hotels were as
follows:

                           HPT SUMNER SUITES(R) HOTELS

                   ADR ................................$77.72
                   Occupancy........................... 60.1%
                   REVPAR..............................$46.73


         Candlewood Suites(R) hotels are extended stay hotels which offer studio
and one bedroom suites designed for business travelers expecting to stay five or
more days.  Candlewood  Suites(R) hotels compete in the mid-priced extended stay
segment of the lodging industry  against such other brands as Sierra  Suites(R),
TownePlace  Suites  by  Marriott(R)  and  MainStay  Suites(R).  Each  Candlewood
Suites(R) suite contains a fully equipped kitchen area, a combination living and
work area and a sleeping  area.  The  kitchen  includes a  full-size  microwave,
full-size  refrigerator,  stove,  dishwasher  and coffee maker.  The living area
contains a convertible sofa, recliner, 25-inch television,  videocassette player
and  compact  disc  player.  The work area  includes a large desk and  executive
chair,  two  phone  lines,  voice  mail and a  speaker  phone.  Each  Candlewood
Suites(R)  suite  contains  a king size bed.  Other  amenities  offered  at each
Candlewood  Suites(R)  hotel  include  a  fitness  center,  free  guest  laundry
facilities,  and a Candlewood  Cupboard(R)  area where guests can purchase light
meals, snacks and other refreshments.  We believe that Candlewood Suites(R) will
become one of the leading brands in the mid-priced, extended stay segment of the
United States hotel industry.

         We have  invested  or agreed to  invest  $261  million  to  acquire  34
Candlewood  Suites(R) hotels which include 3,892 suites. One of these hotels was
opened in 1996,  14 were  opened in 1997,  18 were  opened  during  1998 and one
opened during 1999. We believe that the current  performance  of the  Candlewood
Suites(R) hotels is not indicative of their operating potential because of their
recent development.  However,  for the 14 HPT-owned  Candlewood Suites(R) hotels
acquired by us which were open prior to January 1, 1998  (including  nine opened
less than twelve months),  ADR, occupancy and REVPAR for 1998 were $54.38, 71.8%
and $39.04, respectively.

         Homestead  Village(R)  hotels are  extended  stay hotels  designed  for
value-oriented  business  travelers.  Each Homestead  Village(R) room features a
kitchen with a full-size refrigerator,  stovetop,  microwave,  coffee maker plus

                                       3
<PAGE>

utensils and dishes.  A work area is provided with a well-lighted  desktop and a
computer data port.  Complimentary local phone calls, fax service,  copy service
and  personalized  voice-mail are also available to guests.  On-site laundry and
other personal care items are available. Housekeeping services are provided on a
twice-weekly basis. According to Homestead,  there were 125 Homestead Village(R)
hotels open as of December 31, 1998.

         HPT acquired 18 Homestead Village(R) hotels with a total of 2,399 rooms
for a purchase price of $145 million in February 1999. Four of these hotels were
opened  during 1998,  13 were opened  during 1997 and one was opened in 1996. We
believe that the current  performance of the Homestead  Village(R) hotels is not
indicative of their  operating  potential  because of their recent  development.
However,  for the 14 HPT-owned Homestead Village(R) hotels which were open as of
January 1, 1998  (including  12 open for less than eight  months)  the 1998 ADR,
occupancy and REVPAR were $45.48, 74.0% and $33.59, respectively.

         The  Marriott St. Louis  Airport  hotel is a 601 room hotel  located in
Missouri  on  approximately  12  acres  of land at the  I-70  exit  for  Lambert
International  Airport,  across the street from the airport entrance.  The hotel
has two nine floor towers and three low rise buildings  which create a courtyard
for the  hotel's  pool and  gardens.  The  property  includes  20 meeting  rooms
totaling  approximately  18,000 square feet of space,  three  restaurants  and a
concierge  floor.  Included  in the 601 rooms are 77 Rooms That  Work(R);  rooms
specifically  designed by Marriott for the business  traveler.  The property has
been operated as a Marriott hotel since it opened.

         The  Marriott  Nashville  Airport  hotel is a 399 room,  17 floor hotel
located in Tennessee on 17 acres of land in High Ridge Business Park across I-40
from the  Nashville  Airport  and a short  drive from  downtown  Nashville.  The
property includes 14 meeting rooms totaling  approximately 17,000 square feet of
space,  a  restaurant  and a concierge  floor.  Included in the 399 rooms are 85
Rooms That Work(R).  The property has been operated as a Marriott hotel since it
opened.

         TownePlace  Suites(R)  are  extended-stay  hotels  offering  studio and
two-bedroom  suites for  business  and family  travelers.  TownePlace  Suites(R)
compete in the mid-priced  extended-stay  segment of the lodging industry.  Each
suite offers a fully equipped kitchen and separate living and work areas.  Other
amenities  offered include voice mail, data lines,  on-site  business  services,
laundry and a fitness  center.  According to Marriott,  there were 23 TownePlace
Suites(R) open as of February 1999 and an additional 40 are under  construction.
We have purchased or agreed to acquire nine TownePlace  Suites which include 939
rooms for $69 million.  One of these hotels was opened in 1997, five were opened
in 1998, and three are scheduled to be built in 1999.

                            PRINCIPAL LEASE FEATURES

         The principal features of our leases for the 204 hotels are as follows:

o        Minimum Rent.  All of our leases  require  minimum annual rent equal to
         between 10% and 11% of our investment in our hotels.

o        Percentage  Rent.  All of our leases require  percentage  rent equal to
         between 5% and 10% of increases in gross hotel  revenues over threshold
         amounts.

o        Long Term Leases.  All of the leases for our hotels  expire after 2007.
         The average lease term remaining for our hotels is 14 years.

o        Pooled  Leases.  Each of our hotels is part of a combination of hotels.
         The leases in each  combination are subject to cross default with other
         leases to the same  tenant.  The  smallest  combination  includes  nine
         hotels with 1,336 rooms in which we have  invested  $129  million;  the
         largest  combination  includes  53 hotels  with 7,610 rooms in which we
         have invested $505 million.

o        Geographic  Diversification.  Each  combination  of hotels  leased to a
         single tenant is geographically  diversified.  In addition, many of our
         hotels are located in the vicinity of major demand  generators  such as
         large  suburban  office  parks,  airports  and  medical or  educational
         facilities.

o        All or None Renewals.  All tenant renewal options for each  combination
         of our hotels may only be exercised on an all or none basis and not for
         separate hotels.

                                       4
<PAGE>

o        Security  Deposits.  All  of  our  leases  require  security  deposits,
         generally equal to one year's minimum rent.

o        FF&E Reserves. All of our leases require the tenants to deposit 5-6% of
         gross hotel  revenues  into escrow to fund  periodic  renovations  (the
         "FF&E Reserve"). For pooled leases of hotels which were all open for at
         least one year prior to 1998 the FF&E Reserve  averaged $1,602 per room
         per year.

o        Subordinated  Fees.  Management fees for our hotels are subordinated to
         the rent due to us.

o        Guarantees  for New Hotels.  When we purchase and lease  recently built
         hotels,  we  require  that  payment  of rent be  guaranteed  until  the
         operations  of the hotels  achieve  negotiated  rent  coverage  levels.
         Except for guarantors  whose  obligations  are investment  grade rated,
         these guarantees are generally secured by deposits.

o        Rent  Coverage.   When  we  purchase   hotels  which  have   historical
         operations,  we set the purchase  prices and rents at levels to provide
         historical as well as projected rent  coverage.  During 1998, 98 of our
         hotels which had been open at least one year at the  beginning of 1998,
         constituting  four lease pools,  earned cash flow  available  for rent,
         after paying all non-subordinated expenses and after a 5% FF&E Reserve,
         of 1.7 times the  minimum  rent due to us. We believe  that this is the
         highest rent coverage ratio among all public hotel REITs.

         At  December  31, 1998 11 of our hotels  were on leased  land.  In each
case, the remaining term of the ground lease  (including  renewal options) is in
excess of 38 years,  and the ground  lessors are unrelated to the sellers and to
us. In January 1999,  we acquired the land under one hotel  previously on leased
land.

         Ground  rent  payable  under  the 10  remaining  ground  leases  is the
responsibility  of our Lessees and is generally  calculated  as a percentage  of
hotel  revenues.  Eight of the 10 ground  leases  require  minimum  annual  rent
ranging  from  approximately  $90,000 to $503,000  per year.  If a ground  lease
terminates,  the lease with respect to the hotel on such ground-leased land will
also terminate.  If a Lessee does not perform obligations under the ground lease
or elects not to renew any ground lease, we must perform  obligations  under the
ground lease or renew the ground lease in order to protect our investment in the
affected  hotel.  Any pledge of our interests in a ground lease may also require
the consent of the applicable ground lessor and its lenders.

                        INVESTMENT AND OPERATING POLICIES

         In order to benefit from potential property appreciation,  we prefer to
own and lease properties rather than make mortgage investments. We may invest in
real  estate  joint  ventures  if we  conclude  that  we may  benefit  from  the
participation  of  coventurers  or that the  opportunity  to  participate in the
investment is contingent on the use of a joint venture structure.  We may invest
in participating, convertible or other types of mortgages if we conclude that we
may benefit  from the cash flow or  appreciation  in the value of the  mortgaged
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 December 31, 1998, we own no mortgages or joint venture interests.

         We 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  their  properties  to  affiliated  tenants.  These other hotel REITs
generally  design  their  affiliated  leases to  capture  substantially  all net
operating  revenues  from their hotels as rent.  Our leases are designed so that
net operating  revenues from our hotels  exceed rents by  considerable  coverage
margins.  We believe that these differences in operating  philosophy afford us a
competitive  advantage  over other hotel  REITs in finding  high  quality  hotel
investment  opportunities on attractive terms and increase the  dependability of
our cash flows used to pay dividends.

         Our investment  objectives  include  increasing per share dividends and
cash available for distribution  ("CAD") from dependable and diverse  resources.
To achieve these  objectives,  we seek 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  investors  which increase CAD per share 

                                       5
<PAGE>

because of  positive  spreads  between our 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 our hotels;  when
market  conditions  permit,  refinance debt with additional  equity or long term
debt;  and  pursue  diversification  so that our CAD is  received  from  diverse
properties and operators.

         Our day-to-day  operations are conducted by REIT Management & Research,
Inc. ("RMR"),  our investment  advisor.  RMR originates and presents  investment
opportunities to our Board of Trustees.

         As a REIT, we may not operate hotels. We have entered into arrangements
for operation of our hotels.  Our leases require the Lessee to pay all operating
expenses,  including  taxes and  insurance  and to pay to us minimum  rents plus
percentage rents based upon increases in gross revenues at the hotels.

                              ACQUISITION POLICIES

         We  are  committed  to  pursuing  growth  through  the  acquisition  of
additional hotels and intend to pursue acquisition opportunities.  Generally, we
prefer to  purchase  and lease  multiple  hotels in one  transaction  because we
believe  cross  default  covenants  and all or none renewal  rights for multiple
hotels in diverse locations enhance the credit characteristics of our leases and
the security of our investments.  In implementing our acquisition  strategy,  we
consider 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 hotel;  (iii) the availability
of a qualified lessee;  (iv) the design and physical condition of the hotel; (v)
the estimated replacement cost and proposed acquisition price of the hotel; (vi)
the price  segment in which the hotel is operated;  (vii) the  reputation of the
particular national hotel management organization,  if any, with which the hotel
is or may become  affiliated;  (viii)  the age of the  hotel;  (ix) the level of
services and amenities offered by the hotel; and (x) the hotel brand under which
the hotel  operates or is expected to operate.  In determining  the  competitive
position of a hotel, we examine the proximity of the hotel to business,  retail,
academic  and tourist  attractions  and  transportation  routes,  the number and
characteristics  of  competitive  hotels  within  the  hotel's  market  and  the
existence of barriers to entry within that market, including zoning restrictions
and financing constraints. While we have historically focused on the acquisition
of upscale limited service,  extended stay and full service hotel properties, we
consider acquisitions in all segments of the hospitality industry.

         An important part of our acquisition strategy is to identify and select
qualified and experienced hotel lessees.  We intend to continue to select hotels
for acquisition  which will enhance the diversity of our portfolio in respect to
location, brand name, and lessee/operator.

                              DISPOSITION POLICIES

         We have no current intention to dispose of any hotels,  although we may
do so. We currently anticipate that disposition decisions,  if any, will be made
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 our 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 our qualification as a REIT.

                               FINANCING POLICIES

         We  currently  intend  to employ  conservative  financial  policies  in
pursuit of our  growth  strategies.  Although  there are no  limitations  in our
organizational  documents  on  the  amount  of  indebtedness  we may  incur,  we
currently  intend to pursue our growth  strategies  while  maintaining a capital
structure  under  which  our  debt  will  not  exceed  50% of our  total  market
capitalization.  We may from time to time  re-evaluate  and modify our financing
policies in light of then current economic conditions, relative availability and
costs of debt and  equity  capital,  market  values of  properties,  growth  and
acquisition  opportunities  and other  factors and may  increase or decrease our
ratio of debt to total market capitalization accordingly.

         Our Board of Trustees  may  determine to obtain a  replacement  for our
current  credit  facilities or to seek  additional  capital  through  additional
equity  offerings,  debt  financings,   retention  of  cash  flows,  subject  to
satisfying our distribution  requirements under the REIT rules, or a combination
of these  methods.  To the extent that the Board 

                                       6
<PAGE>

of Trustees  decides to obtain  additional  debt  financing,  we may do so on an
unsecured basis (or a secured basis, subject to limitations which may be present
in existing financing or other  arrangements) and may seek to obtain other lines
of  credit  or to  issue  securities  senior  to our  common  shares,  including
preferred shares of beneficial interest and debt securities, either of which may
be  convertible  into common  shares or be  accompanied  by warrants to purchase
common shares,  or to engage in  transactions  which may involve a sale or other
conveyance  of  hotels  to  subsidiaries  or  to  unaffiliated  special  purpose
entities.  We may finance  acquisitions  through an exchange  of  properties  or
through the  issuance  of  additional  common  shares or other  securities.  The
proceeds from any of our financings 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.

         Investment  Advisor.  Effective  January  1, 1998,  we entered  into an
agreement  with RMR  under  which RMR  provides  investment  and  administrative
services  to us. RMR is a Delaware  corporation  owned by Barry M.  Portnoy  and
Gerard M. Martin,  and has a principal  place of business at 400 Centre  Street,
Newton,  Massachusetts 02458,  telephone number (617) 332-3990.  RMR acts as the
investment advisor to HRPT Properties Trust (NYSE:HRP),  the holder of 4,000,000
Common Shares and has other business interests.  The directors of RMR are Gerard
M. Martin,  Barry M. Portnoy and David J. Hegarty. The executive officers of RMR
are David J. Hegarty,  President, John G. Murray, Executive Vice President, John
A. Mannix, Vice President,  Thomas M. O'Brien, Vice President,  Ajay Saini, Vice
President,  John C. Popeo, Treasurer,  and David M. Lepore, Vice President.  Mr.
Murray and Mr. O'Brien are also officers of HPT.

         Employees.  We have no  employees.  Services  which would  otherwise be
provided by employees are provided by RMR pursuant to our advisory agreement and
by the Managing Trustees and officers of the Company.  As of March 16, 1999, RMR
had 177 full-time employees and three active directors.

         Competition.  The hotel  industry  is highly  competitive.  Each of our
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 hotels  located in that area.  Agreements
with the  operators of our hotels  restrict  the right of each  operator and its
affiliates for a limited  period of time to own,  build,  operate,  franchise or
manage any other hotel of the same brand within various  specified  areas around
our hotels. Neither the operator nor its affiliates is restricted from operating
other  branded  hotels in the market areas of any of the hotels,  and after such
limited period of time, the operators and their affiliates may also compete with
our hotels by opening,  managing or franchising additional hotels under the same
brand name in direct competition with our hotels.

         We expect to compete for hotel acquisition and financing  opportunities
with entities which may have substantially  greater financial resources than us,
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 we 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
us or increase the  bargaining  power of hotel owners seeking to sell or finance
their properties.

                        FEDERAL INCOME TAX CONSIDERATIONS

         The following summary of federal income tax  considerations is based on
existing  law, and is limited to investors  who own our shares as an  investment
asset rather than as inventory or as property  used in a trade or business.  The
summary does not discuss the particular tax consequences  that might be relevant
to you if you are subject to special rules under the federal income tax law, for
example if you are:

o        a bank, life insurance company,  regulated investment company, or other
         financial institution,

o        a broker or dealer in securities or foreign currency,

o        a person that has a functional currency other than the U.S. dollar,

o        a person who acquires our shares in connection  with his  employment or
         other performance of services,

o        a person subject to alternative minimum tax,

                                       7
<PAGE>

o        a  person  who  owns  our  shares  as  part  of  a  straddle,   hedging
         transaction, or conversion transaction, or

o        except as specifically described in the following summary, a tax-exempt
         entity or a foreign person.

The  sections of the Internal  Revenue  Code that govern the federal  income tax
qualification  and  treatment of a REIT and its  shareholders  are complex.  The
following  summary  is  thus  qualified  by  applicable  Internal  Revenue  Code
provisions,  related  rules and  regulations  and  administrative  and  judicial
interpretations,  all of which are subject to change,  possibly with retroactive
effect.  Thus,  future  legislative,  judicial,  or  administrative  actions  or
decisions  could  affect the accuracy of  statements  made in this  summary.  No
ruling has been sought from the  Internal  Revenue  Service  with respect to any
matter described in this summary,  and there can be no assurance that the IRS or
a court will agree with the statements  made in this summary.  In addition,  the
following summary is not exhaustive of all possible tax considerations, and does
not  discuss any state,  local,  or foreign  tax  considerations.  For all these
reasons,  we urge you to consult with your tax advisor about the federal  income
tax and other tax consequences of the acquisition,  ownership and disposition of
our shares.

         For purposes of this summary, you are a "U.S. shareholder" if you are a
beneficial owner of our shares and for federal income tax purposes are:

         (1)      a citizen or resident of the United States,

         (2)      a  corporation,  partnership  or  other  entity  treated  as a
                  corporation  or  partnership  for federal income tax purposes,
                  that is  created  or  organized  in or  under  the laws of the
                  United States,  any state thereof or the District of Columbia,
                  unless otherwise provided by Treasury regulations,

         (3)      an estate the  income of which is  subject  to federal  income
                  taxation regardless of its source, or

         (4)      a  trust  if a  court  within  the  United  States  is able to
                  exercise primary  supervision over the  administration  of the
                  trust and one or more United States persons have the authority
                  to control all substantial decisions of the trust, or electing
                  trusts in existence on August 20, 1996 to the extent  provided
                  in Treasury regulations.

Conversely,  you are a "non-U.S.  shareholder" if you are a beneficial  owner of
our shares and are not a U.S. shareholder.

Taxation as a REIT

         We have elected to be taxed as a REIT under Sections 856 through 860 of
the Internal Revenue Code,  commencing with our taxable year ending December 31,
1995. Our REIT election,  assuming continuing compliance with the federal income
tax  qualification  tests summarized  below,  continues in effect for subsequent
taxable  years.  Although  no  assurance  can be given,  we believe  that we are
organized,  have  operated,  and will  continue  to  operate  in a  manner  that
qualifies us to be taxed under the Internal Revenue Code as a REIT.

         As a REIT,  we generally  will not be subject to federal  income tax on
our net income  distributed as dividends to our  shareholders.  Distributions to
our  shareholders  generally  will be includable in their income as dividends to
the extent the  distributions do not exceed our current or accumulated  earnings
and  profits.  A portion of these  dividends  may be  treated  as  capital  gain
dividends,  as explained  below.  No portion of these dividends will be eligible
for the dividends received deduction for corporate  shareholders.  Distributions
in excess of our current or accumulated  earnings and profits  generally will be
treated for federal  income tax purposes as a return of capital to the extent of
a shareholder's  basis in its shares, and will reduce this basis. Our current or
accumulated   earnings  and  profits  will  generally  be  allocated   first  to
distributions  on our outstanding  preferred  shares,  if any, and thereafter to
distributions  on our common shares.  For tax purposes,  our  distributions  per
common share paid in 1995, 1996, 1997 and 1998 aggregated $.79, $2.34, $2.45 and
$2.62  respectively,  of which  $.000,  $.344,  $.341  and  $.647  respectively,
represented  a  return  of  capital.   The  federal   income   taxation  of  our
distributions  to you is discussed in more detail in the  following  sections of
this summary.

                                       8
<PAGE>

         Our  counsel,  Sullivan & Worcester  LLP,  has opined that we have been
organized and have  qualified as a REIT under the Internal  Revenue Code for our
1995 through 1998 taxable years,  and that our current  investments  and plan of
operation will enable us to continue to meet the requirements for  qualification
and  taxation as a REIT under the  Internal  Revenue  Code.  These  opinions are
conditioned  upon the assumption  that our leases,  our declaration of trust and
by-laws, and all other legal documents to which we are or have been a party have
been and will be  complied  with by all  parties  to these  documents,  upon the
accuracy  and  completeness  of the  factual  matters  described  in this Annual
Report, and upon representations made by us. The opinion of Sullivan & Worcester
LLP is  based  on the law as it  exists  today,  but the law may  change  in the
future,  possibly with  retroactive  effect.  Also, an opinion of counsel is not
binding on the Internal  Revenue  Service or the courts,  and the IRS or a court
could take a position different from that expressed by counsel.

         Our  qualification  and taxation as a REIT will depend upon our ability
to meet the various REIT qualification  tests imposed under the Internal Revenue
Code and  summarized  below.  While we believe  that we have  operated  and will
continue to operate in a manner to satisfy the various REIT qualification tests,
Sullivan & Worcester  LLP has not  reviewed  and will not review our  compliance
with these tests on a continuing  basis.  If we fail to qualify as a REIT in any
year,  we will be subject to federal  income  taxation  as if we were a domestic
corporation,  and our shareholders  will be taxed like  shareholders of ordinary
corporations. In this event, we could be subject to significant tax liabilities,
and the amount of cash available for  distribution  to our  shareholders  may be
reduced or eliminated.

         If we qualify for taxation as a REIT and distribute to our shareholders
at least 95% of our "real estate  investment trust taxable income,"  computed by
excluding any net capital gain and before taking into account any dividends paid
deduction for which we are eligible, we generally will not be subject to federal
corporate income taxes on the amount  distributed.  However,  even if we qualify
for federal  income  taxation as a REIT, we may be subject to federal tax in the
following circumstances:

         o        We  will  be  taxed  at   regular   corporate   rates  on  any
                  undistributed  "real estate  investment trust taxable income,"
                  including our undistributed net capital gains.

         o        If our alternative  minimum taxable income exceeds our taxable
                  income, we may be subject to the corporate alternative minimum
                  tax on items of tax preference.

         o        If we have (1) net income  from the sale or other  disposition
                  of  "foreclosure  property" that is held primarily for sale to
                  customers  in the  ordinary  course of  business  or (2) other
                  nonqualifying  income from  foreclosure  property,  we will be
                  subject to tax on this income at the highest regular corporate
                  rate, which is currently 35%.

         o        If we have net income from prohibited transactions,  including
                  sales or other  dispositions  of  inventory  or property  held
                  primarily  for sale to  customers  in the  ordinary  course of
                  business other than foreclosure property,  this income will be
                  subject to tax at a 100% rate.

         o        If we fail to  satisfy  the 75% gross  income  test or the 95%
                  gross income test discussed  below,  but nonetheless  maintain
                  our  qualification  as a REIT,  we will be subject to tax at a
                  100% rate on the  greater  of the  amount by which we fail the
                  75% or the 95% test,  multiplied  by a  fraction  intended  to
                  reflect our profitability.

         o        If we fail to  distribute  for any calendar  year at least the
                  sum of (1) 85% of our REIT ordinary  income for that year, (2)
                  95% of our REIT capital gain net income for that year, and (3)
                  any undistributed  taxable income from prior periods,  we will
                  be subject  to a 4% excise  tax on the excess of the  required
                  distribution over the amounts actually distributed.

         o        If we acquire an asset from a corporation  in a transaction in
                  which our basis in the asset is determined by reference to the
                  basis of the  asset  in the  hands of a  present  or  former C
                  corporation,  and if we  subsequently  recognize  gain  on the
                  disposition of this asset during the ten-year period beginning
                  on the date on which  the  asset  ceased  to be owned by the C
                  corporation,  then we  will  pay  tax at the  highest  regular
                  corporate tax rate,  which is currently  35%, on the lesser of
                  (1) the 

                                       9
<PAGE>

                  excess  of the  fair  market  value  of the  asset  over the C
                  corporation's  basis in the asset on the date the asset ceased
                  to be owned by the C corporation  or (2) the gain we recognize
                  in the disposition.

         If we invest in properties in foreign countries, our profits from these
investments  will  generally  be subject  to tax in the  countries  where  those
properties  are located.  The nature and amount of this  taxation will depend on
the laws of the countries where the properties are located.  If we operate as we
currently   intend,   then  our  taxable  income  will  be  distributed  to  our
shareholders  and we will not pay  federal  corporate  income  tax,  and thus we
generally  cannot  recover  the cost of foreign  taxes  imposed  on our  foreign
investments  by  claiming  foreign tax  credits  against our federal  income tax
liability.  We will also not be able to pass  through  to our  shareholders  any
foreign tax credits.

         If we fail to qualify  for  federal  income  taxation  as a REIT in any
taxable year,  then we will be subject to federal taxes in the same manner as an
ordinary corporation.  Distributions to our shareholders in any year in which we
fail  to  qualify  as a REIT  will  not be  deductible  by us,  nor  will  these
distributions  be  required  to be made.  In that  event,  to the  extent of our
current  and  accumulated   earnings  and  profits,  all  distributions  to  our
shareholders  will be  taxable  as  ordinary  dividend  income,  and  subject to
limitations  in the Internal  Revenue  Code will be eligible  for the  dividends
received  deduction for  corporations.  We would also generally be  disqualified
from  federal  income  taxation as a REIT for the four taxable  years  following
disqualification.  Failure to qualify for federal income  taxation as a REIT for
even  one  year  could  result  in our  incurring  substantial  indebtedness  or
liquidating   substantial   investments   in   order   to  pay   the   resulting
corporate-level taxes.

REIT Qualification Requirements

         General  Requirements.  Section  856(a) of the  Internal  Revenue  Code
defines a REIT as a corporation, trust or association:

         (1)      that is managed by one or more trustees or directors;

         (2)      the beneficial ownership of which is evidenced by transferable
                  shares or by transferable certificates of beneficial interest;

         (3)      that would be taxable, but for Sections 856 through 859 of the
                  Internal Revenue Code, as an ordinary domestic corporation;

         (4)      that is  neither  a  financial  institution  nor an  insurance
                  company subject to special  provisions of the Internal Revenue
                  Code;

         (5)      the  beneficial  ownership  of  which  is  held by 100 or more
                  persons;

         (6)      that is not  "closely  held" as  defined  under  the  personal
                  holding company stock ownership test, as described below; and

         (7) that meets other tests regarding income,  assets and distributions,
all as described below.

Section 856(b) of the Internal Revenue Code provides that conditions (1) to (4),
inclusive,  must be met during the entire  taxable year and that  condition  (5)
must be met during at least 335 days of a taxable year of 12 months, or during a
proportionate  part of a taxable year of less than 12 months.  Section 856(h)(2)
of the Internal  Revenue Code provides that  conditions  (5) and (6) need not be
met for our first  taxable  year as a REIT.  We believe  that we have  satisfied
conditions (1) to (6),  inclusive,  during the requisite periods for each of our
taxable years ending on or before  December 31, 1998,  and that we will continue
to satisfy those conditions. There can, however, be no assurance in this regard.

         By reason of condition (6) above, we will fail to qualify as a REIT for
a taxable  year if at any time during the last half of the year more than 50% in
value of our outstanding shares is owned directly or indirectly by five or fewer
individuals.  To help  comply  with  condition  (6),  our  declaration  of trust
contains provisions  restricting transfers of our shares and giving the trustees
the power to redeem our shares.  In addition,  commencing  with our 1998 taxable
year, if we comply with applicable  Treasury  regulations for  ascertaining  the
ownership of our  outstanding  shares and do not know, or exercising  reasonable
diligence would not have known, whether we failed 

                                       10
<PAGE>

condition  (6), then we will be treated as satisfying  condition  (6). Also, our
failure to comply with these  applicable  Treasury  regulations for ascertaining
ownership of our outstanding shares may result in a penalty to us of $25,000, or
$50,000 for intentional violations.  Accordingly, we intend to comply with these
applicable  Treasury  regulations,  and request  annually from record holders of
significant percentages of our shares information regarding the ownership of our
shares. Under our declaration of trust, our shareholders are required to respond
to these requests for information.

         The rule that an entity  will fail to  qualify  as a REIT for a taxable
year if at any time  during  the last half of the year more than 50% in value of
its  outstanding  shares  is  owned  directly  or  indirectly  by five or  fewer
individuals  is relaxed in the case of pension  trusts  owning shares in a REIT.
Shares in a REIT held by a pension  trust are  treated as held  directly  by the
pension trust's  beneficiaries in proportion to their actuarial interests in the
pension  trust.  Consequently,  five or fewer pension trusts could own more than
50% of the interests in an entity  without  jeopardizing  that entity's  federal
income tax qualification as a REIT.  However, as discussed below, if the REIT is
a  "pensionheld  REIT," each  pension  trust  owning more than 10% of the REIT's
shares by value  generally will be taxed on a portion of the dividends  received
from the REIT,  based on the ratio of (1) the REIT's  gross  income for the year
that would be  unrelated  trade or business  income if the REIT were a qualified
pension trust to (2) the REIT's total gross income for the year.

         Our Wholly-Owned  Subsidiaries.  Section 856(i) of the Internal Revenue
Code provides that any corporation  100% of whose stock is held by the REIT is a
qualified REIT  subsidiary  and shall not be treated as a separate  corporation.
The  assets,  liabilities  and  items of  income,  deduction,  and  credit  of a
qualified REIT subsidiary are treated as the REIT's. We believe that each of our
direct  and  indirect  wholly-owned  subsidiaries  is  either a  qualified  REIT
subsidiary within the meaning of Section 856(i) of the Internal Revenue Code, or
a  noncorporate  entity that for federal  income tax  purposes is not treated as
separate  from its owner  pursuant  to  regulations  under  Section  7701 of the
Internal  Revenue  Code.  Thus,  in  applying  all the  federal  income tax REIT
qualification  requirements  described in this summary,  our direct and indirect
wholly-owned subsidiaries are ignored, and all assets,  liabilities and items of
income,   deduction   and  credit  of  our  direct  and  indirect   wholly-owned
subsidiaries are treated as ours.

         Our  Investments  through  Partnerships.  We may invest in real  estate
through  one or more  limited  or  general  partnerships  or  limited  liability
companies that are treated as partnerships  for federal income tax purposes.  In
the case of a REIT that is a partner  in a  partnership,  regulations  under the
Internal  Revenue Code  provide  that,  for  purposes of the REIT  qualification
requirements  regarding income and assets discussed below, the REIT is deemed to
own its  proportionate  share of the assets of the partnership  corresponding to
the REIT's proportionate capital interest in the partnership and is deemed to be
entitled to the income of the  partnership  attributable  to this  proportionate
share. In addition,  for these  purposes,  the character of the assets and gross
income of the  partnership  generally  retain the same character in the hands of
the REIT. Accordingly,  our proportionate share of the assets, liabilities,  and
items of income of each  partnership  in which we are a partner  are  treated as
ours for  purposes  of the income  tests and asset  tests  discussed  below.  In
contrast, for purposes of the distribution  requirement discussed below, we must
take into  account  as a partner  our  distributive  share of the  partnership's
income as  determined  under the  general  federal  income  tax rules  governing
partners and partnerships under Sections 701 through 777 of the Internal Revenue
Code.

         Income  Tests.  There have been three  gross  income  requirements  for
qualification  as a REIT under the Internal Revenue Code, but only the first two
still apply in our current taxable years:

         o        First,  at least  75% of our  gross  income,  excluding  gross
                  income  from  sales or other  dispositions  of  property  held
                  primarily for sale, must be derived from investments  relating
                  to real  property,  including  "rents from real  property"  as
                  defined  under  Section  856 of  the  Internal  Revenue  Code,
                  mortgages on real property,  or shares in other REITs. When we
                  receive new capital in exchange  for our shares or in a public
                  offering  of  fiveyear  or  longer  debt  instruments,  income
                  attributable  to the temporary  investment of this new capital
                  in stock or a debt  instrument,  if received or accrued within
                  one year of our receipt of the new capital,  is generally also
                  qualifying income under the 75% test.

         o        Second,  at least 95% of our  gross  income,  excluding  gross
                  income  from  sales or other  dispositions  of  property  held
                  primarily for sale,  must be derived from a combination of (1)
                  items  of real  

                                       11
<PAGE>
                  property income that satisfy the 75% test described above, (2)
                  dividends, (3) interest, (4) payments under interest rate swap
                  or cap agreements,  options,  futures contracts,  forward rate
                  agreements,  or similar  financial  instruments,  and (5) gain
                  from the sale or  disposition  of stock,  securities,  or real
                  property.

         o        Third, for our 1997 and prior taxable years,  less than 30% of
                  our gross income must have been  derived  from (1)  short-term
                  gain  from  the  sale  or  other   disposition   of  stock  or
                  securities,  including stock in other REITs or dispositions of
                  interest  rate  swap  or cap  agreements,  and (2)  gain  from
                  prohibited transactions or other dispositions of real property
                  held  for  less  than  four  years,   other  than  involuntary
                  conversions and sales of foreclosure property.

For  purposes  of  these  three  requirements,  income  derived  from a  "shared
appreciation  provision"  in a  mortgage  loan  is  generally  treated  as  gain
recognized on the sale of the property to which it relates. Although we will use
our best efforts to ensure that the income  generated by our investments will be
of a type which satisfies both the 75% and 95% gross income tests,  there can be
no assurance in this regard.

         In order to qualify as "rents from real property"  under Section 856 of
the Internal Revenue Code, several requirements must be met:

         o        First,  the  amount  of rent  received  generally  must not be
                  determined  from the income or profits of any person,  but may
                  be based on receipts or sales.

         o        Second,  rents do not  qualify if the REIT owns 10% or more of
                  the  tenant,   whether   directly  or  after   application  of
                  attribution  rules.  While we intend not to lease  property to
                  any party if rents  from that  property  would not  qualify as
                  rents from real  property,  application  of the 10%  ownership
                  rule  is  dependent   upon  complex   attribution   rules  and
                  circumstances  that may be beyond our  control.  For  example,
                  ownership  directly or by attribution by an unaffiliated third
                  party of more than 10% of our  shares and more than 10% of the
                  stock of one of our  lessees  would  result  in this  lessee's
                  rents  not  qualifying  as  rents  from  real  property.   Our
                  declaration  of trust  provides  that  transfers  or purported
                  acquisitions, directly or by attribution, of shares that could
                  result in our  disqualification  as a REIT under the  Internal
                  Revenue  Code are null and void and  permits  the  trustees to
                  repurchase  shares to the extent  necessary  to  maintain  our
                  status  as  a  REIT   under   the   Internal   Revenue   Code.
                  Nevertheless,  there can be no assurance that these provisions
                  in our  declaration  of trust will be effective to prevent our
                  REIT  status  under  the  Internal  Revenue  Code  from  being
                  jeopardized under the 10% lessee affiliate rule.  Furthermore,
                  there can be no assurance  that we will be able to monitor and
                  enforce  these   restrictions,   nor  will  our   shareholders
                  necessarily be aware of ownership of shares attributed to them
                  under the Internal Revenue Code's attribution rules.

         o        Third,  in order for rents to qualify,  we generally  must not
                  manage  the  property  or furnish  or render  services  to the
                  tenants  of  the  property,   except  through  an  independent
                  contractor  from  whom  we  derive  no  income.  There  is  an
                  exception to this rule permitting a REIT to perform  customary
                  tenant  services  of the sort which a  taxexempt  organization
                  could  perform   without   being   considered  in  receipt  of
                  "unrelated  business  taxable  income"  as  defined in Section
                  512(b)(3) of the Internal  Revenue Code. In addition,  for our
                  1998  and  later  taxable   years,  a  de  minimis  amount  of
                  noncustomary  services  will not  disqualify  income as "rents
                  from real property" so long as the value of the  impermissible
                  services  does  not  exceed  1% of  the  gross  income  of the
                  property.

         o        Fourth,  if rent  attributable to personal  property leased in
                  connection with a lease of real property is 15% or less of the
                  total  rent   received   under  the   lease,   then  the  rent
                  attributable  to personal  property will qualify as rents from
                  real property; but if this 15% threshold is exceeded, the rent
                  attributable  to personal  property  will not so qualify.  The
                  portion of rental income treated as  attributable  to personal
                  property is determined according to the ratio of the tax basis
                  of the  personal  property  to the total tax basis of the real
                  and personal property which is rented.

Substantially all of our gross income has been and is expected to continue to be
attributable  to rental  income.  We believe that all or  substantially  all our
rents have  qualified  and will  continue to qualify as rents from real property

                                       12
<PAGE>

for purposes of Section 856 of the Internal Revenue Code, but if for some reason
a significant amount of our rents do not so qualify,  we may fail the 95% or 75%
gross income tests.

         In order to qualify as mortgage  interest on real property for purposes
of the 75% test,  interest  must  derive  from a mortgage  loan  secured by real
property  with a fair market value at least equal to the amount of the loan.  If
the amount of the loan exceeds the fair market value of the real  property,  the
interest  will be treated as interest on a mortgage loan in a ratio equal to the
ratio of the fair market  value of the real  property to the total amount of the
mortgage loan.

         Any gain we realize on the sale of property  held as inventory or other
property held primarily for sale to customers in the ordinary course of business
will be treated as income  from a  prohibited  transaction  that is subject to a
penalty tax at a 100% rate. This prohibited  transaction income also may have an
adverse  effect upon our ability to satisfy the 75% and 95% gross  income  tests
for federal income tax qualification as a REIT. We cannot provide  assurances as
to  whether  or not the IRS might  successfully  assert  that one or more of our
dispositions  is subject to the 100% penalty tax.  However,  we believe that any
occasional  disposition of real estate that we might make will not be subject to
the 100% penalty tax,  because we intend to: (1) own our real estate  assets for
investment with a view to long-term income production and capital  appreciation,
(2) engage in the business of developing, owning and operating our existing real
estate assets and acquiring,  developing, owning and operating other real estate
assets,  and (3) make occasional  dispositions of real estate assets  consistent
with our long-term investment objectives.

         If we fail to satisfy one or both of the 75% or 95% gross  income tests
for any taxable  year, we may  nevertheless  qualify as a REIT for that year if:
(1) our  failure  to meet the test was due to  reasonable  cause  and not due to
willful neglect,  (2) we report the nature and amount of each item of our income
included  in the 75% or 95%  gross  income  tests  for  that  taxable  year on a
schedule  attached to our tax return,  and (3) any incorrect  information on the
schedule  was not due to fraud with  intent to evade tax.  It is  impossible  to
state whether in all  circumstances  we would be entitled to the benefit of this
relief  provision  for the 75% and 95% gross income  tests.  Even if this relief
provision  did apply to us, a  special  tax  equal to 100% is  imposed  upon the
greater  of the  amount  by  which  we  failed  the 75%  test  or the 95%  test,
multiplied  by a fraction  intended  to reflect  our  profitability.  No similar
relief  provision  is  available  if we failed the 30% gross income test for any
taxable year in which that test was applicable.

         Asset Tests. At the close of each quarter of each taxable year, we must
also satisfy three percentage tests relating to the nature of our assets:

         o        First,  at least  75% of the value of our  total  assets  must
                  consist of (1) real  estate  assets,  (2) cash and cash items,
                  (3) shares in other REITs, (4) government securities,  and (5)
                  stock or debt  instruments  purchased with proceeds of a stock
                  offering  or an  offering  of our debt with a term of at least
                  five years,  but only for the one-year period  commencing with
                  our receipt of the offering proceeds.

         o        Second,  not  more  than  25%  of  our  total  assets  may  be
                  represented  by securities  other than those  securities  that
                  count favorably toward the preceding 75% asset test.

         o        Third, of the investments  included in the preceding 25% asset
                  class,  the value of any one issuer's  securities  that we own
                  may not exceed 5% of the value of our total assets, and we may
                  not own more than 10% of any one issuer's  outstanding  voting
                  securities.

When a failure to satisfy the above asset tests results from an  acquisition  of
securities  or other  property  during a quarter,  the  failure  can be cured by
disposition of sufficient nonqualifying assets within 30 days after the close of
that quarter.  We have maintained and intend to continue to maintain  records of
the value of our assets to document  our  compliance  with the above three asset
tests, and to take actions as may be required to cure any failure to satisfy the
tests within 30 days after the close of any quarter.

         Annual Distribution Requirements. In order to qualify for taxation as a
REIT  under  the  Internal   Revenue  Code,  we  are  required  to  make  annual
distributions other than capital gain dividends to our shareholders in an amount
at least equal to the excess of:

         (A)      the  sum of  (1)  95% of our  "real  estate  investment  trust
                  taxable  income,"  as defined in Section  857 of the  Internal
                  Revenue  Code,  but computed  without  regard to the dividends
                  paid  deduction and

                                       13
<PAGE>

                  net capital gain,  and (2) 95% of our net income after tax, if
                  any, from property received in foreclosure, over

         (B)      the sum of our qualifying noncash income, e.g., imputed rental
                  income or income from  transactions  inadvertently  failing to
                  qualify as likekind exchanges.

These distributions must be paid in the taxable year to which they relate, or in
the following  taxable year if declared before we timely file our tax return for
the earlier taxable year and if paid on or before the first regular distribution
payment after that  declaration.  Dividends  declared in October,  November,  or
December  and paid during the  following  January will be treated as having been
both paid and received on December 31 of the prior taxable year. A  distribution
which is not pro rata within a class of our beneficial  interests  entitled to a
distribution,  or  which is not  consistent  with the  rights  to  distributions
between our classes of beneficial interests, is a preferential distribution that
is not taken into  consideration  for purposes of the distribution  requirement,
and  accordingly  the payment of a  preferential  distribution  could affect our
ability  to  meet  the  distribution   requirement.   Taking  into  account  our
distribution policies, including our dividend reinvestment plan, we believe that
we  have  not  made  and  expect   that  we  will  not  make  any   preferential
distributions.  The distribution requirements may be waived by the IRS if a REIT
establishes  that it failed to meet them by reason of  distributions  previously
made to meet the  requirements  of the 4% excise  tax  discussed  below.  To the
extent that we do not distribute all of our net capital gain and all of our real
estate investment trust taxable income,  as adjusted,  we will be subject to tax
on undistributed amounts.

         In  addition,  we will be  subject  to a 4% excise tax to the extent we
fail within a calendar year to make required  distributions  to our shareholders
of 85% of our  ordinary  income and 95% of our capital  gain net income plus the
excess,  if any, of the  "grossed up required  distribution"  for the  preceding
calendar year over the amount treated as distributed for that preceding calendar
year.  For this  purpose,  the term "grossed up required  distribution"  for any
calendar  year is the sum of our taxable  income for the  calendar  year without
regard to the deduction  for  dividends  paid and all amounts from earlier years
that are not treated as having been distributed under the provision.

         If we do not have  enough cash or other  liquid  assets to meet the 95%
distribution  requirements,  we may find it necessary to arrange for new debt or
equity financing to provide funds for required  distributions,  or else our REIT
status for federal income tax purposes could be  jeopardized.  We can provide no
assurance  that  financing  would be available  for these  purposes on favorable
terms.

         If we fail to distribute  sufficient  dividends for any year, we may be
able to rectify this failure by paying "deficiency dividends" to shareholders in
a later year.  These  deficiency  dividends may be included in our deduction for
dividends  paid for the earlier  year,  but an interest  charge would be imposed
upon us for the delay in  distribution.  Although  we may be able to avoid being
taxed on amounts distributed as deficiency dividends,  we will remain liable for
the 4% excise tax discussed above.

Depreciation and Federal Income Tax Treatment of Leases

         For federal  income tax  purposes,  including for purposes of computing
our earnings and  profits,  we have  generally  elected to  depreciate  our real
property on a straightline  basis over 40 years and our personal property over 9
years. We will be entitled to  depreciation  deductions from our facilities only
if we  are  treated  for  federal  income  tax  purposes  as  the  owner  of the
facilities.  This means that the leases of the facilities must be classified for
federal  income tax purposes as true  leases,  rather than as sales or financing
arrangements. As to approximately 9.8% of our leased facilities which constitute
personal property, it is not entirely clear that we will be treated as the owner
of this personal property.

         In the case of saleleaseback arrangements, the IRS could assert that we
realized  prepaid  rental  income in the year of purchase to the extent that the
value of a leased property exceeds our purchase price for that property. Because
of the lack of clear  precedent,  we cannot provide  assurances as to whether or
not the IRS might successfully  assert the existence of prepaid rental income in
our sale-leaseback transactions.

         Additionally,  Section 467 of the Internal Revenue Code, which concerns
leases with increasing rents, may apply to those of our leases which provide for
rents that  increase  from one period to the next.  Section 467 of the  Internal
Revenue Code  provides  that in the case of a socalled  "disqualified  leaseback
agreement,"  rental income must be accrued at a constant  rate.  Where  constant
rent  accrual is  required,  we could  recognize  rental  income from 

                                       14
<PAGE>

a lease in excess  of cash  rents  and,  as a result,  encounter  difficulty  in
meeting the 95% distribution  requirement.  "Disqualified  leaseback agreements"
include  leaseback   transactions   where  a  principal  purpose  for  providing
increasing  rent under the  agreement is the  avoidance  of federal  income tax.
Because  Section 467 of the Internal  Revenue Code directs the Treasury to issue
regulations  providing  that rents will not be  treated  as  increasing  for tax
avoidance  purposes  where the  increases  are based upon a fixed  percentage of
lessee  receipts,   and  because  regulations   proposed  to  be  effective  for
"disqualified  leaseback  agreements" entered into after June 3, 1996 adopt this
rule,  the  additional  rent  provisions in our leases that are based on a fixed
percentage  of lessee  receipts  generally  should  not  cause the  leases to be
"disqualified  leaseback  agreements." In addition,  the legislative  history of
Section 467 of the Internal  Revenue  Code  indicates  that the Treasury  should
issue  regulations  under which leases providing for fluctuations in rents by no
more than a reasonable percentage from the average rent payable over the term of
the lease  will be deemed  not  motivated  by tax  avoidance,  and the  proposed
regulations permit a 10% fluctuation.

Taxation of U.S. Shareholders

         As long as we qualify as a REIT for  federal  income  tax  purposes,  a
distribution  by us to our  U.S.  shareholders  that  we do not  designate  as a
capital  gain  dividend  will be treated as an ordinary  income  dividend to the
extent that it is made out of our current or  accumulated  earnings and profits.
Distributions  made out of our current or accumulated  earnings and profits that
we  properly  designate  as capital  gain  dividends  will be taxed as  longterm
capital gains,  as discussed  below, to the extent they do not exceed our actual
net capital gain for the taxable year. However,  corporate U.S. shareholders may
be required to treat up to 20% of any capital gain  dividend as ordinary  income
under  Section  291 of the Tax Code.  In  addition,  we may elect to retain  net
capital gain income and treat it as constructively distributed. In that case,

         (1)      we will be taxed at regular  corporate capital gains tax rates
                  on retained amounts,

         (2)      each  U.S.   shareholder  will  be  taxed  on  its  designated
                  proportionate  share  of our  retained  net  capital  gains as
                  though that amount were  distributed  and designated a capital
                  gain dividend,

         (3)      each U.S. shareholder will receive a credit for its designated
                  proportionate share of the tax that we pay,

         (4)      each U.S.  shareholder will increase its adjusted basis in our
                  shares by the excess of the amount of its proportionate  share
                  of these  retained  net capital  gains over its  proportionate
                  share of this tax that we pay, and

         (5)      both  we  and  our  corporate  U.S.   shareholders  will  make
                  commensurate   adjustments  in  our  respective  earnings  and
                  profits for federal income tax purposes.

If we elect to retain our net capital gain in this fashion,  we will notify U.S.
shareholders of the relevant tax  information  within 60 days after the close of
the affected  taxable year.  Because we are a REIT,  neither our ordinary income
dividends nor our capital gain dividends will qualify for any dividends received
deduction for our corporate U.S. shareholders.

         For  noncorporate  U.S.  shareholders,   long-term  capital  gains  are
generally  taxed  at  maximum  rates of 20% or 25%,  depending  upon the type of
property  disposed of and the previously  claimed  depreciation  with respect to
this property at the time of  disposition.  If for any taxable year we designate
as capital gain  dividends any portion of the dividends  paid or made  available
for the year to our  shareholders,  including our retained capital gains treated
as capital gain  dividends,  then the portion of the capital  gain  dividends so
designated  that will be allocated  to the holders of a particular  class of our
shares will on a percentage basis equal the ratio of (1) the amount of the total
dividends  paid or made  available  for the year to the holders of that class of
shares,  to (2) the  total  dividends  paid or made  available  for the  year to
holders of all classes of our shares. We will similarly designate the portion of
any capital gain dividend that is to be taxed to noncorporate U.S.  shareholders
at the maximum rates of 20% or 25% so that the designations will be proportional
among all classes of our shares.

         Distributions in excess of current or accumulated  earnings and profits
will not be taxable to a U.S.  shareholder to the extent that they do not exceed
the U.S.  shareholder's  adjusted basis in our shares,  but will reduce the U.S.
shareholder's basis in our shares. To the extent that these excess distributions
exceed the adjusted basis of 

                                       15
<PAGE>

a U.S.  shareholder's  shares,  they will be included in income as capital gain,
with long-term gain  generally  taxed to  noncorporate  U.S.  shareholders  at a
maximum rate of 20%. No U.S.  shareholder  may include on his federal income tax
return any of our net operating losses or any of our capital losses.

         Dividends that we declare in October, November or December of a taxable
year to  shareholders of record on a date in those months will be deemed to have
been received by shareholders  on December 31 of that taxable year,  provided we
actually pay these dividends during the following January.  Also, items that are
treated  differently for regular and alternative  minimum tax purposes are to be
allocated between a REIT and its shareholders  under Treasury  regulations which
are to be  prescribed.  It is possible  that these  Treasury  regulations  would
require tax preference items to be allocated to our shareholders with respect to
any accelerated depreciation or other tax preference items that we claim.

         The sale or exchange of our shares will result in  recognition  of gain
or loss to a U.S.  shareholder in an amount equal to the difference  between the
amount realized and the U.S.  shareholder's adjusted basis in the shares sold or
exchanged. This gain or loss will be capital gain or loss, and will be long-term
capital  gain or loss if the U.S.  shareholder's  holding  period in the  shares
exceeds  one  year.   Long-term   capital  gains  will  generally  be  taxed  to
noncorporate U.S.  shareholders at a maximum rate of 20%. In addition,  any loss
upon a sale or  exchange  of our shares by a U.S.  shareholder  who has held our
shares for six months or less will  generally  be treated as a longterm  capital
loss to the  extent of our  distributions  required  to be  treated  by the U.S.
shareholder as longterm capital gain. The relevant  six-month  holding period is
determined  after  applying the holding  period  rules under  Section 857 of the
Internal Revenue Code.

         U.S.  shareholders  other than corporations who borrow funds to finance
their  acquisition  of our shares  could be limited in the amount of  deductions
allowed for the interest paid on the indebtedness incurred. Under Section 163(d)
of the Internal Revenue 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 investor's net investment  income.  A U.S.
shareholder's  net  investment  income will  include  ordinary  income  dividend
distributions and, if an appropriate  election is made by the U.S.  shareholder,
capital gain dividend  distributions  received from us;  however,  distributions
treated as a nontaxable  return of the U.S.  shareholder's  basis will not enter
into the computation of net investment income. Under Section 469 of the Internal
Revenue Code, U.S.  shareholders,  except for  corporations  that are other than
closely held C corporations or personal service corporations, generally will not
be entitled to deduct  losses from  socalled  passive  activities  except to the
extent of their  income from  passive  activities.  For purposes of these rules,
distributions  received  by a U.S.  shareholder  from us will not be  treated as
income from a passive  activity  and thus will not be available to offset a U.S.
shareholder's passive activity losses.

Taxation of Tax-Exempt U.S. Shareholders

         In Revenue  Ruling 66106,  the IRS ruled that amounts  distributed by a
REIT to a  taxexempt  employees'  pension  trust did not  constitute  "unrelated
business  taxable  income,"  even  though  the REIT may have  financed  some its
activities  with   acquisition   indebtedness.   Although  revenue  rulings  are
interpretive  in nature and subject to  revocation or  modification  by the IRS,
based  upon  the  analysis  and   conclusion  of  Revenue   Ruling  66106,   our
distributions  made to U.S.  shareholders  that are  tax-exempt  pension  plans,
individual  retirement  accounts,  or other qualifying taxexempt entities should
not constitute  unrelated business taxable income,  unless the U.S.  shareholder
has  financed  its  acquisition  of our shares with  "acquisition  indebtedness"
within the meaning of the Internal  Revenue  Code,  or our shares are  otherwise
used in an unrelated trade or business conducted by the U.S.
shareholder.

         Special rules apply to tax-exempt pension trusts,  including  so-called
401(k) plans but excluding individual  retirement accounts or government pension
plans,  that own more  than  10% by value of a  "pension-held  REIT" at any time
during a taxable  year.  The pension trust may be required to treat a percentage
of all  dividends  received  from  the  pension-held  REIT  during  the  year as
unrelated business taxable income. This percentage is equal to the ratio of

         (1)      the pension-held  REIT's gross income derived from the conduct
                  of  unrelated  trades  or  businesses,  determined  as if  the
                  pension-held REIT were a tax-exempt  pension fund, less direct
                  expenses related to that income, to

                                       16
<PAGE>

         (2)      the  pension-held  REIT's gross income from all sources,  less
                  direct expenses related to that income,

except that this percentage shall be deemed to be zero unless it would otherwise
equal  or  exceed  5%.  A REIT  is a  pension-held  REIT  if  (a)  the  REIT  is
"predominantly  held" by  tax-exempt  pension  trusts,  and (b) the  REIT  would
otherwise fail to satisfy the "closely  held"  ownership  requirement  discussed
above if the  stock or  beneficial  interests  in the  REIT  held by  tax-exempt
pension  trusts were viewed as held by tax-exempt  pension trusts rather than by
their  respective  beneficiaries.  A REIT is  predominantly  held by  tax-exempt
pension  trusts if at least one  tax-exempt  pension trust owns more than 25% by
value of the REIT's stock or beneficial interests,  or if one or more tax-exempt
pension  trusts,  each  owning  more  than 10% by value of the  REIT's  stock or
beneficial interests,  own in the aggregate more than 50% by value of the REIT's
stock or beneficial interests. Because of the restrictions in our declaration of
trust regarding the ownership  concentration  of our shares,  we believe that we
are not and will not be a  pension-held  REIT.  However,  because our shares are
publicly  traded,  we cannot  completely  control  whether or not we are or will
become a pension-held REIT.

Taxation of Non-U.S. Shareholders

         The  rules   governing   the  federal   income   taxation  of  non-U.S.
shareholders  are complex,  and the  following  discussion is intended only as a
summary of these rules.  If you are a nonU.S.  shareholder,  you should  consult
with your own tax advisor to determine the impact of federal,  state, local, and
foreign  tax  laws,   including  any  tax  return  filing  and  other  reporting
requirements, with respect to your investment in our shares.

         In general,  a nonU.S.  shareholder  will be subject to regular federal
income  tax in the same  manner as our U.S.  shareholders  with  respect  to its
investment in our shares if that  investment is  effectively  connected with the
nonU.S.  shareholder's  conduct of a trade or business in the United States.  In
addition,  a corporate  nonU.S.  shareholder  that receives income that is or is
deemed  effectively  connected with a trade or business in the United States may
also be subject to the 30% branch profits tax under Section 884 of the Tax Code,
which is payable in  addition  to regular  federal  corporate  income  tax.  The
balance  of  this   discussion  on  the  federal  income  taxation  of  non-U.S.
shareholders  addresses only those nonU.S.  shareholders whose investment in our
shares is not  effectively  connected with the conduct of a trade or business in
the United States.

         A distribution by us to a non-U.S. shareholder that is not attributable
to gain  from  the  sale or  exchange  by us of a United  States  real  property
interest and that is not  designated  by us 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  of this type will
generally be subject to federal  income tax and  withholding at the rate of 30%,
or the  lower  rate  that  may be  specified  by a tax  treaty  if the  non-U.S.
shareholder has in the manner prescribed by the IRS demonstrated its entitlement
to benefits  under a tax  treaty.  Because we cannot  determine  our current and
accumulated earnings and profits until the end of our taxable year,  withholding
at the rate of 30% or applicable  lower treaty rate will be imposed on the gross
amount of any  distribution  to a non-U.S.  shareholder  that we make and do not
designate  a  capital  gain  dividend.   Notwithstanding   this  withholding  on
distributions  in excess of our current and  accumulated  earnings  and profits,
these  distributions  are a nontaxable return of capital to the extent that they
do not exceed the non-U.S.  shareholder's  adjusted basis in our shares, and the
nontaxable  return of capital will reduce the adjusted basis in these shares. To
the extent that distributions in excess of current and accumulated  earnings and
profits  exceed the non-U.S.  shareholder's  adjusted  basis in our shares,  the
distributions will give rise to tax liability if the non-U.S.  shareholder would
otherwise be subject to tax on any gain from the sale or exchange of our shares,
as discussed below. A non-U.S. shareholder may seek a refund of amounts withheld
on  distributions  to him in excess of our current and accumulated  earnings and
profits, provided that the required information is furnished to the IRS.

         For any year in which we qualify as a REIT, our distributions  that are
attributable  to gain from the sale or exchange of a United States real property
interest are taxed to a nonU.S. shareholder as if these distributions were gains
effectively connected with a trade or business in the United States conducted by
the non-U.S.  shareholder.  Accordingly,  a nonU.S. shareholder will be taxed on
these amounts 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  nonresident  alien  individuals;  the  non-U.S.
shareholder  would be required to file a United States federal income tax return
reporting  these  amounts,  even  if  applicable  withholding  were  imposed  as
described  below;  and corporate  non-U.S.  shareholders  may owe the 30% branch
profits tax under  Section 884 of the Tax Code in respect 

                                       17
<PAGE>

of these amounts.  We will be required to withhold from distributions to nonU.S.
shareholders,  and  remit  to  the  IRS,  35%  of  the  maximum  amount  of  any
distribution  that could be  designated  by us as a capital  gain  dividend.  In
addition,  for  purposes  of  this  withholding  rule,  if  we  designate  prior
distributions as capital gain dividends, then subsequent distributions up to the
amount of the  designated  prior  distributions  will be treated as capital gain
dividends.  The amount of any tax  withheld is  creditable  against the non-U.S.
shareholder's  federal income tax  liability,  and any amount of tax withheld in
excess of that tax liability may be refunded  provided that an appropriate claim
for  refund is filed  with the IRS.  If for any  taxable  year we  designate  as
capital gain  dividends any portion of the dividends  paid or made available for
the year to our  shareholders,  including our retained  capital gains treated as
capital  gain  dividends,  then the portion of the  capital  gain  dividends  so
designated  that will be allocated  to the holders of a particular  class of our
shares will on a percentage basis equal the ratio of (1) the amount of the total
dividends  paid or made  available  for the year to the holders of that class of
shares,  to (2) the  total  dividends  paid or made  available  for the  year to
holders of all classes of our shares.

         Tax   treaties   may  reduce  the   withholding   obligations   on  our
distributions.   Under  some  treaties,   however,  rates  below  30%  generally
applicable to ordinary income dividends from United States  corporations may not
apply to ordinary income dividends from a REIT. If the amount of tax withheld by
us  with  respect  to  a  distribution  to a  nonU.S.  shareholder  exceeds  the
shareholder's federal income tax liability with respect to the distribution, the
nonU.S.  shareholder  may file for a refund of the excess  from the IRS. In this
regard,  note  that the 35%  withholding  tax  rate on  capital  gain  dividends
corresponds  to the maximum  income tax rate  applicable  to corporate  non-U.S.
shareholders  but is higher than the 20% and 25% maximum  rates on capital gains
generally applicable to noncorporate non-U.S. shareholders.  Generally effective
with  respect to  distributions  paid after  December  31,  1999,  new  Treasury
regulations  alter  the  information  reporting  and  backup  withholding  rules
applicable  to  non-U.S.  shareholders  and provide  presumptions  under which a
non-U.S.  shareholder is subject to backup withholding and information reporting
until we receive certification from the shareholder of its non-U.S.  shareholder
status.  The new Treasury  regulations  also provide  special rules to determine
whether,  for purposes of determining  the  applicability  of a tax treaty,  our
distributions  to a non-U.S.  shareholder that is an entity should be treated as
paid to the entity or to those  owning an interest in that  entity,  and whether
the entity or its owners are entitled to benefits under the tax treaty.

         If our shares are not "United  States real property  interests"  within
the meaning of Section  897 of the Tax Code,  a non-U.S.  shareholder's  gain on
sale of our shares  generally  will not be subject to federal  income  taxation,
except that a nonresident  alien individual who was present in the United States
for 183 days or more  during  the  taxable  year will be subject to a 30% tax on
this gain. Our shares will not constitute a United States real property interest
if we are a "domestically  controlled REIT." A domestically controlled REIT is a
REIT in which at all times during the preceding  five-year  period less than 50%
in value of its shares is held  directly or indirectly  by foreign  persons.  We
believe that we are and will be a domestically  controlled  REIT and thus that a
non-U.S. shareholder's gain on sale of our shares will not be subject to federal
income taxation. However, because our shares are publicly traded, we can provide
no assurance  that we will be a  domestically  controlled  REIT. If we are not a
domestically controlled REIT, a nonU.S. shareholder's gain on sale of our shares
will not be subject to federal income taxation as a sale of a United States real
property  interest,  if (1) our shares  are  "regularly  traded,"  as defined by
applicable Treasury regulations, on an established securities market such as the
New York  Stock  Exchange,  and (2) the  non-U.S.  shareholder  has at all times
during the  preceding  five years owned 5% or less by value of that class of our
shares.  If the gain on the sale of our shares  were  subject to federal  income
taxation,  the  nonU.S.  shareholder  would  generally  be  subject  to the same
treatment as a U.S.  shareholder  with respect to its gain, would be required to
file a United States federal  income tax return  reporting that gain, and in the
case of  corporate  non-U.S.  shareholders  might owe branch  profits  tax under
Section  884 of the Tax Code.  In any event,  a  purchaser  of our shares from a
nonU.S.  shareholder  will not be required to withhold on the purchase  price if
the purchased shares are regularly traded on an established securities market or
if we are a domestically controlled REIT. Otherwise, the purchaser of our shares
may be required  to  withhold  10% of the  purchase  price paid to the  non-U.S.
shareholder and to remit the withheld amount to the IRS.

                                       18
<PAGE>

Backup Withholding and Information Reporting Requirements

         We will  report to our U.S.  shareholders  and to the IRS the amount of
dividends paid during each calendar year and the amount of tax withheld, if any.
Under the backup withholding rules, a U.S.  shareholder may be subject to backup
withholding  at the rate of 31% with respect to  dividends  paid unless the U.S.
shareholder  (1) is a corporation  or comes within other exempt  categories  and
when required  demonstrates that fact or (2) provides a taxpayer  identification
number,  certifies as to no loss of exemption from backup  withholding rules and
otherwise complies with applicable requirements of the backup withholding rules.
A  U.S.   shareholder  who  does  not  provide  us  with  his  correct  taxpayer
identification  number  may be  subject  to  penalties  imposed  by the IRS.  In
addition, we may be required to withhold a portion of capital gain distributions
to any U.S. shareholder who fails to certify his non-foreign status to us.

           We will report to our non-U.S. shareholders and to the IRS the amount
of dividends  paid during each calendar year and the amount of tax withheld,  if
any.  These  information  reporting  requirements  apply  regardless  of whether
withholding was reduced or eliminated by an applicable tax treaty.  As discussed
above,  withholding  rates of 30% and 35% may apply to distributions to non-U.S.
shareholders,  and new  Treasury  regulations  will  when  effective  alter  the
information reporting and withholding rules applicable to nonU.S. shareholders.

         The payment of the proceeds  from the  disposition  of our shares to or
through  the  United  States  office of a broker  will  generally  be subject to
information  reporting  and backup  withholding  at a rate of 31%  unless  under
penalties  of  perjury  you  certify  your  status as a nonU.S.  shareholder  or
otherwise  establish  an  exemption.  The  payment  of  the  proceeds  from  the
disposition  of our shares to or through a nonUnited  States  office of a broker
generally will not be subject to backup withholding and information reporting.

         Any  amounts  required  to be  withheld  from  payments  to you will be
collected by us or other  applicable  withholding  agents for  remittance to the
IRS. Amounts withheld are generally not an additional tax and may be refunded or
credited  against your federal income tax  liability,  provided that you furnish
the required  information  to the IRS. In addition,  the absence or existence of
applicable  withholding does not necessarily  excuse you from filing  applicable
United States federal income tax returns.

Other Tax Considerations

         You should  recognize that our and our  shareholders'  present  federal
income tax treatment may be modified by legislative, judicial, or administrative
actions at any time,  which  actions  may be  retroactive  in effect.  The rules
dealing  with  federal  income  taxation  are  constantly  under  review  by the
Congress, the IRS and the Treasury Department,  and statutory changes as well as
promulgation of new regulations,  revisions to existing regulations, and revised
interpretations of established  concepts occur frequently.  No prediction can be
made  as to the  likelihood  of  passage  of any new tax  legislation  or  other
provisions  either  directly or  indirectly  affecting  us or our  shareholders.
Revisions  in federal  income tax laws and  interpretations  of these laws could
adversely affect the tax consequences of an investment in our shares. We and our
shareholders  may also be subject to state or local taxation in various state or
local  jurisdictions,  including those in which we or our shareholders  transact
business or reside. State and local tax treatment may not conform to the federal
income tax consequences discussed above.

         We thus urge you to consult your own tax advisor regarding the specific
federal,  state,  local,  foreign  and  other  tax  consequences  to  you of the
acquisition, ownership, and disposition of our shares.

                                       19
<PAGE>

           ERISA PLANS, KEOGH PLANS AND INDIVIDUAL RETIREMENT ACCOUNTS


General Fiduciary Obligations

         Fiduciaries of a pension,  profitsharing or other employee benefit plan
subject  to  Title I of the  Employee  Retirement  Income  Security  Act of 1974
("ERISA") must consider the following:

         o        whether  their   investment   in  our  shares   satisfies  the
                  diversification requirements of ERISA;

         o        whether  the  investment  is  prudent  in  light  of  possible
                  limitations on the marketability of our shares;

         o        whether  they have  authority  to acquire our shares under the
                  applicable governing instrument and Title I of ERISA; and

         o        whether the  investment  is  otherwise  consistent  with their
                  fiduciary responsibilities.

         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, these fiduciaries may be subject to a
civil  penalty of up to 20% of any amount  recovered by the plan on account of a
violation.  Fiduciaries of any Individual  Retirement  Account,  "Keogh" Plan or
other qualified  retirement plan not subject to Title I of ERISA should consider
that an IRA or such a plan may only make  investments that are authorized by the
appropriate  governing instrument.  Fiduciary  shareholders should consult their
own legal  advisors  if they have any concern as to whether  the  investment  is
consistent with the foregoing criteria.

Prohibited Transactions

         Fiduciaries of ERISA plans and persons  making the investment  decision
for an IRA or other  nonERISA plan should also consider the  application  of the
prohibited  transaction  provisions  of ERISA and the  Internal  Revenue Code in
making their investment decision.  Sales and other transactions between an ERISA
plan, an IRA, or certain types of nonERISA plans such as Keogh plans ("Non-ERISA
Plans") and persons  related to it are prohibited  transactions.  The particular
facts concerning the sponsorship,  operations and other  investments of an ERISA
plan,  IRA, or other NonERISA 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  Internal  Revenue  Code  or a  penalty  under  ERISA  upon  the
disqualified person or party in interest with respect to the 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 taxexempt
status and its assets may be deemed to have been  distributed  to the individual
in a taxable distribution on account of the prohibited transaction but no excise
tax will be  imposed.  Fiduciary  shareholders  should  consult  their own legal
advisors if they have any concern as to whether the  investment  is a prohibited
transaction.

Special Fiduciary and Prohibited Transactions Considerations

         The Department of Labor, which has administrative  responsibility  over
ERISA  plans  as well as over  IRAs  and  other  NonERISA  Plans,  has  issued a
regulation  defining "plan assets." The regulation  generally provides that when
an ERISA or NonERISA 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 plan's or NonERISA  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.

         Each class of our  shares--that  is, our common shares and any class of
preferred  shares  that  may be  outstanding--must  be  analyzed  separately  to
ascertain  whether it is a publicly offered security.  The regulation  defines a
publicly  offered  security  as  a  security  that  is  "widely  held,"  "freely
transferable"  and either  part of a class of  securities  registered  under the
Securities  Exchange  Act of  1934,  or sold  under  an  effective  registration
statement

                                       20
<PAGE>

under the Securities Act of 1933,  provided the securities are registered  under
the Securities  Exchange Act of 1934 within 120 days after the end of the fiscal
year of the issuer during which the offering occurred.  Each class of our shares
has been registered under the Securities Exchange Act of 1934.

         The regulation  provides that a security is "widely held" only if it is
part of a class of securities that is owned by 100 or more investors independent
of the  issuer  and of one  another.  However,  a  security  will not fail to be
"widely  held"  because  the number of  independent  investors  falls  below 100
subsequent  to the  initial  public  offering  as a result of events  beyond the
issuer's  control.  Our common  shares  have been  widely held and we expect our
common  shares to continue to be widely  held.  We expect the same to be true of
any class of preferred stock that we issue, but we can give no assurance in that
regard.

         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,  some   restrictions  on  transfer   ordinarily  will  not,  alone  or  in
combination, affect a finding that these securities are freely transferable. The
restrictions  on transfer  enumerated in the  regulation  as not affecting  that
finding include:

         o        any  restriction  on or  prohibition  against any  transfer or
                  assignment   which   would   result   in  a   termination   or
                  reclassification  for federal or state tax purposes,  or would
                  otherwise violate any state or federal law or court order;

         o        any   requirement   that  advance  notice  of  a  transfer  or
                  assignment be given to us 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;

         o        any  administrative  procedure which  establishes an effective
                  date, or an event prior to which a transfer or assignment will
                  not be effective; and

         o        any limitation or restriction on transfer or assignment  which
                  is not  imposed by the issuer or a person  acting on behalf of
                  the issuer.

         We believe that the restrictions imposed under the declaration of trust
on the  transfer  of shares do not  result in the  failure  of our  shares to be
"freely  transferable."  Furthermore,  we believe that at present there exist no
other  facts or  circumstances  limiting  the  transferability  of our common or
preferred  shares which are not included among those enumerated as not affecting
their free transferability under the regulation,  and we do not expect or intend
to impose in the future,  or to permit any person to impose on our  behalf,  any
limitations or  restrictions on transfer which would not be among the enumerated
permissible limitations or restrictions.

         Assuming  that each class of our shares will be "widely  held" and that
no other facts and  circumstances  exist which restrict  transferability  of our
shares, we have received an opinion of counsel that such shares will not fail to
be "freely  transferable" for purposes of the regulation due to the restrictions
on  transfer  of the shares  under our  declaration  of trust and that under the
regulation the shares are publicly offered securities and our assets will not be
deemed to be "plan assets" of any ERISA plan,  IRA or NonERISA Plan that invests
in our shares.

         If our assets are deemed to be plan assets under ERISA, then

         o        the prudence standards and other provisions of Part 4 of Title
                  I of ERISA would be applicable to investments made by us;

         o        the person or persons having  investment  discretion  over the
                  assets of ERISA plans which invest in us would be liable under
                  Part 4 of Title I of ERISA for investments made by us which do
                  not  conform to the ERISA  standards,  unless  the  investment
                  decision  was made by an  advisor  that has  registered  as an
                  investment  adviser under the Investment  Advisers Act of 1940
                  and other applicable  conditions are satisfied,  in which case
                  the registered advisor would potentially have such liability;

                                       21
<PAGE>

         o        transactions  that we might enter into in the ordinary  course
                  of its business and  operation  might  constitute  "prohibited
                  transactions" under ERISA and the Internal Revenue Code.

Item 3.  Legal Proceedings

         Although in the ordinary  course of business we may become  involved in
legal  proceedings,  we are not aware of any material  pending legal  proceeding
affecting us or any of our hotels for which we might become liable.

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

         None.

                                     PART II

Item 5.  Market for Our Common Equity and Related Shareholder Matters.

         Our Common  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 our Common  Shares as  reported  in the New York Stock
Exchange Composite Transactions reports.

    1997                                High                       Low
    ----                                ----                       ---

First Quarter                        $   33                   $   28 3/8
Second Quarter                           32 1/8                   29 3/8
Third Quarter                            35 15/16                 30 7/16
Fourth Quarter                           38 5/16                  33 1/16

    1998                                High                       Low
    ----                                ----                       ---

First Quarter                        $   36 3/4               $   32 1/16
Second Quarter                           35 5/8                   29 7/8
Third Quarter                            34 9/16                  24 13/16
Fourth Quarter                           29 5/16                  23 15/16

         The closing price of the Common  Shares on the New York Stock  Exchange
on March 25, 1999, was $26.375 per Share.

         As of March 24, 1999, there were  approximately  1,000  shareholders of
record,  and we  estimate  that as of such  date  there  was in excess of 65,000
beneficial owners of the Common Shares.

         Information about  distributions paid is summarized in the table below.
Distributions  are generally paid in the quarter  following the quarter to which
they relate.

                                    Distribution                 Annualized
                                     Per Share               Distribution Rate
                                     ---------               -----------------
     1997
     ----
First Quarter                          $0.59                       $2.36
Second Quarter                          0.61                        2.44
Third Quarter                           0.62                        2.48
Fourth Quarter                          0.63                        2.52

     1998
     ----
First Quarter                          $0.64                       $2.56
Second Quarter                          0.65                        2.60
Third Quarter                           0.66                        2.64
Fourth Quarter                          0.67                        2.68


                                       22
<PAGE>

     All distributions declared have been paid. We intend to continue to declare
and pay future distributions on a quarterly basis.

     In order to qualify for the beneficial  tax treatment  accorded to REITs by
Sections 856 through 860 of the Internal  Revenue  Code, we are required to make
distributions to shareholders which annually will be at least 95% of our taxable
income.  All distributions  will be made by us at the discretion of the Board of
Trustees  and will depend on our  earnings,  cash  available  for  distribution,
financial  condition  and such  other  factors  as the Board of  Trustees  deems
relevant.  We  intend  to  distribute  substantially  all  of our  "real  estate
investment trust taxable income" to our shareholders.

Item 6.  Selected Financial Data

     The following  table sets forth selected  financial and operating data from
inception through December 31, 1998.
<TABLE>
<CAPTION>
                                                                                               February 7, 1995
                                                 Year Ended       Year Ended     Year Ended     (Inception) to
                                                December 31,     December 31,   December 31,     December 31,
                                                   1998             1997           1996               1995
                                               ----------------------------------------------------------------
                                                         (In thousands, except per Share data)
<S>                                            <C>              <C>            <C>              <C>
Operating Data:
    Revenues:
       Rental income ........................   $  157,223       $   98,561     $   69,514       $   19,531 
       FF&E reserve income ..................       16,108           14,643         12,169            4,037
       Interest income ......................        1,630              928            946               74
                                                ----------       ----------     ----------       ----------
           Total revenues ...................      174,961          114,132         82,629           23,642
                                                                                                
    Expenses:                                                                                   
       Interest .............................       21,751           15,534          5,646            5,063
       Depreciation and amortization ........       54,757           31,949         20,398            5,820
       Terminated Acquisition Costs .........         --                713           --               --
       General and administrative ...........       10,471            6,783          4,921            1,410
                                                ----------       ----------     ----------       ----------
           Total expenses ...................       86,979           54,979         30,965           12,293
                                                ----------       ----------     ----------       ----------
       Income before extraordinary item .....       87,982           59,153         51,664           11,349
       Extraordinary loss from extinguishment                                                   
          of debt ...........................        6,641             --             --               --
                                                ----------       ----------     ----------       ----------
    Net income ..............................   $   81,341       $   59,153     $   51,664       $   11,349
                                                ==========       ==========     ==========       ==========
Per Share Data:                                                                                 
    Income before extraordinary item                                                            
       Per Share ............................   $     2.08       $     2.15     $     2.23       $     2.51
    Net income per Share ....................   $     1.92       $     2.15     $     2.23       $     2.51
    Weighted average Shares outstanding .....       42,317           27,530         23,170            4,515
                                                                                                
Balance Sheet Data (as of December 31):                                                         
    Real estate properties, net .............   $1,774,811       $1,207,868     $  816,469       $  326,752
    Total assets ............................    1,837,638        1,313,256        871,603          338,947
    Total debt, net of discount .............      414,753          125,000        125,000             --
    Shareholders' equity ....................    1,173,857        1,007,893        645,208          297,951
                                                
</TABLE>
                                            

                                                      23
<PAGE>

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

Overview

         The  following  discussion  should  be read  in  conjunction  with  the
financial statements and the notes thereto included elsewhere herein.

Results of Operations

Year Ended December 31, 1998 versus Year Ended December 31, 1997

         Total  revenues in 1998 were  $175.0  million  versus 1997  revenues of
$114.1 million. Total revenues were comprised principally of base and percentage
rent of $157.2  million and FF&E reserve  income of $16.1 million in 1998 versus
$98.6 million and $14.6 million,  respectively,  in the 1997 period. During 1998
we received  percentage  rent of $3.4 million  versus $2.5 million in 1997.  The
60.1%  increase in base rent revenue  reflects the full year impact of 37 hotels
acquired in 1997 and the partial impact of 51 hotels  acquired  during 1998. The
increases in percentage  rent revenue of 35.9% and FF&E reserve  income of 10.0%
result from the impact of  additional  hotels owned as well as  increased  gross
hotel revenues at our hotels.

         Total expenses in 1998 were $87.0 million versus $55.0 million in 1997.
The 58.2% increase is the result of increases in depreciation and  amortization,
interest, and general and administrative expenses of $22.8 million (71.4%), $6.2
million  (40.0%)  and  $3.7  million  (54.4%),  respectively.  Depreciation  and
amortization and general and administrative  expenses  increased  primarily as a
result of new  investments  since  January  1,  1997.  Interest  expense in 1998
increased  primarily as a result of an increase in the average  daily balance of
indebtedness  outstanding.  This  increase in average  daily  balance was due to
three  separate  issuances  of senior  debt in  February  ($150  million at 7%),
November  ($115  million  at 8.25%)  and  December  ($150  million  at 8.5%) and
borrowings under our revolving credit facility.

         Net income in 1998 was $81.3 million ($1.92 share) versus $59.2 million
($2.15 per share) in 1997.  The  increase in net income is primarily a result of
an increase in revenue  from new  investments  offset by the 1998  extraordinary
loss of $6.6 million recognized from the early extinguishment of debt.

         Funds  from   operations   ("FFO,"   defined   as  net  income   before
extraordinary and non-recurring items plus depreciation and amortization of real
estate assets plus those  deposits made into FF&E Reserve  escrows which are not
included in revenue) and cash available for distribution  ("CAD," defined as FFO
less FF&E  Reserve  plus  amortization  of  deferred  financing  costs and other
non-cash  charges)  related to 1998 were  $152.8  million  ($3.61 per share) and
$130.3 million ($3.08 per share),  respectively.  FFO and CAD were $95.7 million
($3.48 per share) and $79.3 million  ($2.88 per share),  respectively,  in 1997.
Growth in FFO and CAD is  primarily  related to the effects of  acquisitions  in
1997 and 1998.

         Cash flow  provided by (used for)  operating,  investing  and financing
activities   was  $134.4   million,   ($557.9   million)  and  $366.3   million,
respectively, for the year ended December 31, 1998. Cash flow from operations in
1998  increased  65.5% from $81.2 million in 1997 primarily due to the impact of
new investments in 1997 and 1998. Cash used in investing activities and provided
by financing  activities increased in 1998 over 1997 levels primarily because of
investments in 51 hotels in 1998 versus 37 hotels in 1997.

         Our total assets  increased  to $1,838  million as of December 31, 1998
from $1,313  million as of December 31, 1997.  The increase  resulted  primarily
from hotel acquisitions completed in 1998.

Year Ended December 31, 1997 versus Year Ended December 31, 1996   

         Total  revenues in 1997 were  $114.1  million  versus 1996  revenues of
$82.6 million.  Total revenues were comprised principally of base and percentage
rent of $98.6  million and FF&E reserve  income of $14.6  million in 1997 versus
$69.5 million and $12.2 million,  respectively,  in the 1996 period. Our results
are  reflective  of the full year  impact of 45 hotels  acquired in 1996 and the
partial year impact of 37 hotels acquired during 1997.  During 1997 we  received
percentage rent of $2.5 million versus $1.1 million in 1996, a 127.3%  increase,
as a result of  increases  in gross 

                                       24
<PAGE>

hotel revenues at our hotels. FF&E reserve income increased by 20.3% as a result
of additional hotels owned and increased gross hotel revenues at our hotels.

         Total expenses in 1997 were $55.0 million  (including  interest expense
and  depreciation  and  amortization  of real  estate  assets of $15.5 and $31.9
million, respectively) versus 1996 expenses of $31.0 million (including interest
expense and  depreciation  and  amortization  of $5.6 million and $20.4 million,
respectively).  Certain of the hotels purchased in 1997 were initially  financed
with proceeds from our secured line of credit which was  ultimately  repaid with
the proceeds of our 12,000,000  Common Share offering in December 1997.  Line of
credit   borrowings,   plus  the   prepayable   mortgage  notes  issued  by  our
subsidiaries, gave rise to interest expense of $15.5 million in 1997 versus $5.6
million in 1996 when amounts  outstanding under our line of credit were smaller,
were  outstanding  for shorter  periods and during which our mortgage notes were
not outstanding for the entire period. The substantial increase in the number of
hotels owned by us also  proportionately  increased our general  expense levels,
including  depreciation  and general and  administrative  expenses.  We incurred
$713,000 of costs in 1997 in connection with a terminated acquisition effort.

         Net  income in 1997 was $59.2  million  versus  $51.7  million in 1996.
Growth in net income is primarily related to the effects of acquisitions in 1996
and 1997.

         FFO and CAD  related to 1997 were $95.7  million  ($3.48 per share) and
$79.3  million  ($2.88  per  share),  respectively,  versus FFO and CAD of $74.0
million ($3.20 per share) and $60.8 million ($2.62 per share), respectively,  in
1996.  Growth in FFO and CAD is primarily the result of acquisitions in 1996 and
1997.

         Cash flow  provided by (used for)  operating,  investing  and financing
activities was $81.2 million, ($347.3 million) and $309.7 million, respectively,
for the year  ended  December  31,  1997.  Cash  flow  from  operations  in 1997
increased  31.6% from $61.7  million in 1996  primarily due to the impact of new
investments in 1996 and 1997. Cash used in investing  activities and provided by
financing  activities  decreased in 1997 from 1996 levels  primarily  because of
investments in 37 hotels in 1997 versus 45 hotels in 1996.

         Our assets  increased  to $1,313  million as of December  31, 1997 from
$872 million as of December 31, 1996. The increase resulted primarily from hotel
acquisitions completed in 1997.

Liquidity and Capital Resources

         Our primary source of cash to fund  distributions,  interest and day to
day  operations is the base and  percentage  rent we receive.  Base rent is paid
monthly in advance and  percentage  rent is paid either  monthly or quarterly in
arrears. This flow of funds from rent has historically been sufficient for us to
pay distributions,  interest and meet day to day operating expenses.  We believe
that our operating cash flow will be sufficient to meet our operating  expenses,
interest and distribution payments.

         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 make  distributions  or pay operating  expenses,  we have entered into a
revolving credit facility agreement with a group of commercial banks. The credit
facility is for up to $300  million,  all of which was available at December 31,
1998.  Drawings  under the credit  facility are  unsecured.  Funds may be drawn,
repaid and redrawn  until  maturity,  and no  principal  repayment  is due until
maturity.  The credit  facility  matures in March 2002.  Interest on  borrowings
under the credit facility are payable until maturity at a spread above LIBOR.

         At the end of 1997,  certain of our properties  were encumbered by $125
million of mortgage debt ("Secured Notes") and our revolving credit facility was
secured by mortgages on other  properties.  In February  1998, we prepaid all of
our secured obligations and now have no secured debt outstanding.

         In February 1998 we issued $150 million of 7.0% senior  unsecured notes
due 2008. Net proceeds to us of approximately $148 million were used for general
business purposes and, on March 2, 1998 to repay the Secured Notes in full.

         During  February and April 1998,  we sold 3.9 million  Common Shares in
offerings to five unit investment trusts sponsored by certain  investment banks.
These  offerings  raised a total of $135 million of gross proceeds ($128 million
net after underwriters'  discounts).  The proceeds were used for the acquisition
of additional hotels and for 

                                       25
<PAGE>

general  business  purposes.  During  November 1998, we sold 2.75 million Common
Shares,   raising  $73  million  of  gross   proceeds  ($70  million  net  after
underwriters' discount). The proceeds were used to repay a portion of our credit
facility and for general business purposes.

         During  November and December 1998, we issued $115 million of unsecured
8 1/4% Monthly Income Senior Notes due 2005 and $150 million of unsecured 8 1/2%
Monthly  Income Senior Notes due 2009.  The $405 million  aggregate net proceeds
from these  offerings were used to repay a portion of our credit  facility,  for
the acquisition of additional hotels and for general business purposes.

         We expect to use existing cash  balances,  borrowings  under our credit
facility or other lines of credit  and/or net proceeds of offerings of equity or
debt  securities to fund future hotel  acquisitions.  To the extent we borrow on
the credit facility, we will explore various alternatives in both the timing and
method of repayment of such amounts.  Such  alternatives  may include  incurring
long term debt. On January 15, 1998, our shelf registration  statement for up to
$2 billion of securities,  including debt securities,  was declared effective by
the  Securities  and  Exchange   Commission  (the  "SEC").  An  effective  shelf
registration  statement enables us to issue specific securities to the public on
an expedited basis by filing a prospectus  supplement with the SEC. We have $1.4
billion available on our shelf registration statement as of December 31, 1998.

         At December 31, 1998 we had total  commitments  to purchase  properties
for $151 million,  declared but unpaid dividends of $30.5 million, cash and cash
equivalents of $24.6 million and the ability to draw up to the full amount ($300
million) under our credit facility.

         Although there can be no assurance that we will  consummate any debt or
equity security offerings or other financings, we believe we will have access to
various types of financing in the future,  including  debt or equity  securities
offerings, with which to finance future acquisitions.

Recent Developments

         Since December 31, 1998, we have acquired nine of the 16 hotels we were
committed  to purchase  for $76.3  million.  We expect to acquire the  remaining
seven throughout 1999,  subject to the satisfaction of certain conditions by the
sellers of such  properties.  In  February  1999 we agreed to and  purchased  18
hotels from Homestead Village Incorporated for $145 million.

Property Leases

         As of March 31, 1999 we own or are  committed  to own 204 hotels  which
are  grouped  into eleven  combinations  and leased to  separate  affiliates  of
publicly owned hotel companies  including  Marriott,  Host Marriott  Corporation
("Host"),   Crestline  Capital  Corporation   ("Crestline"),   Patriot  American
Hospitality  Corp. and Wyndham  International,  Inc.  (collectively  "Wyndham"),
Homestead Village  ("Homestead"),  Candlewood Hotel Company  ("Candlewood")  and
ShoLodge, Inc. ("ShoLodge"). The tables on the following pages summarize the key
terms of our leases and the operating results of our tenants.

                                       26

<PAGE>
<TABLE>
<CAPTION>
===================================================================================================================================
Lease Pool              Courtyard by        Residence Inn by         Residence             Residence         Marriott(R)/Residence
                          Marriott(R)          Marriott(R)       Inn(R)/Courtyard by   Inn(R)/Courtyard by    Inn(R)/Courtyard(R)/
                                                                     Marriott(R)          Marriott(R)         TownePlace Suite(R)
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                   <C>                  <C>                   <C>                    <C>                     <C>    
Number of Hotels             53                    18                    14                    9                      17          

Number of Rooms             7,610                2,178                 1,819                 1,336                   2,665

Number of States             24                    14                    7                     8                       7

Tenant               Subsidiary of Host    Subsidiary of Host      Subsidiary of         Subsidiary of           Subsidiary of
                        subleased to          subleased to            Marriott             Marriott                Marriott
                        subsidiary of        subsidiary of
                          Crestline            Crestline

Manager                 Subsidiary of        Subsidiary of         Subsidiary of         Subsidiary of           Subsidiary of
                          Marriott              Marriott              Marriott             Marriott                Marriott

Investment at
December 31, 1998
(000's)                   $506,464              $172,905              $148,812             $129,377              $201,643 (1)

Security Deposits
(000's)                    $50,540              $17,220               $14,881               $12,938                $21,322

End of Initial
Lease Term                  2012                  2010                  2014                 2012                   2013

Renewal Options (2)  3 for 12 years each    1 for 10 years,       1 for 12 years,     2 for 10 years each     2 for 10 years each
                                          2 for 15 years each      1 for 10 years

Current Annual
Minimum Rent               $50,646              $17,290               $14,881               $12,938                $21,322
(000's)

Percentage Rent (3)         5.0%                  7.5%                  7.0%                 7.0%                    7.0%

1998: Occupancy             80.5%                 84.0%                 79.7%              70.7% (4)
      ADR                  $90.71                $102.2                $84.37             $96.74 (4)                 (5)
      RevPAR               $73.02                $85.85                $67.24             $68.40 (4)
               
1997: Occupancy             81.1%                 83.3%                 71.6%
      ADR                  $84.29                $99.96                $81.70                 (6)                    (5)
      RevPAR               $68.36                $83.27                $58.50
===================================================================================================================================
<FN>
(1)  Amount includes $77.0 million  invested as of December 31, 1998,  $27.8 million in 1999 through March 1, 1999 and $96.8 million
     in commitments expected to be funded later in 1999.

(2)  Renewal options may be exercised by the tenant for all, but not less than all, of the hotels within a lease pool.

(3)  Each lease  provides  for payment of a percentage  of increases in total hotel sales over base year levels to us as  additional
     rent.

(4)  Data includes six hotels that were open for less than one full year as of December 31, 1998.

(5)  On December 29, 1998 we purchased four of the 17 hotels under this lease. The remaining  properties are expected to be acquired
     throughout  1999.  Accordingly  the  operational  results  for the hotels  owned as of December  31, 1998 are not a  meaningful
     presentation of the tenant operating performance under this lease pool.

(6)  Because these properties have operating histories of less than one year on average, a display of comparative  operating results
     is not meaningful.
</FN>
</TABLE>
                                                                 27


<PAGE>
<TABLE>
<CAPTION>
=====================================================================================================================
Lease Pool               Wyndham(R)    Summerfield        Sumner       Candlewood      Candlewood      Homestead
                                         Suites(R)       Suites(R)       Suites(R)      Suites(R)       Village(R)
- ---------------------------------------------------------------------------------------------------------------------
<S>                   <C>            <C>             <C>             <C>            <C>              <C>
Number of Hotels            12              15              14             17              17              18

Number of Rooms           2,321           1,822           1,641           1,839          2,053           2,399

Number of States            8               8               8              13              13              5

Tenant                Subsidiary of   Subsidiary of   Subsidiary of   Subsidiary of  Subsidiary of   Subsidiary of
                         Patriot         Patriot         ShoLodge      Candlewood      Candlewood      Homestead

Manager               Subsidiary of   Subsidiary of   Subsidiary of   Subsidiary of  Subsidiary of   Subsidiary of
                         Wyndham         Wyndham         ShoLodge      Candlewood      Candlewood      Homestead

Investment at
December 31, 1998
(000's)                  $182,570        $240,000        $140,000     $118,500 (1)    $142,400 (2)    $145,000 (3)

Security Deposits
(000's)                  $18,325         $15,000         $14,000         $12,081        $14,253         $15,960

End of Initial
Lease Term                 2012            2015            2008           2011            2011            2015

Renewal Options (4)      4 for 12        4 for 12        5 for 10       3 for 15        3 for 15        2 for 15
                        years each      years each      years each     years each      years each      years each

Current Annual
Minimum Rent (000's)
                         $18,325         $25,000         $14,000         $12,081        $14,253         $15,960

Percentage Rent (5)        8.0%            7.5%            8.0%           10.0%          10.0%           10.0%

1998: Occupancy (6)       73.4%           80.6%           60.1%         71.1% (7)                       73.8% (9)
      ADR (6)            $97.14         $120.50          $77.72        $54.07 (7)         (8)          $45.49 (9)
      RevPAR (6)         $71.30          $97.12          $46.71        $38.44 (7)                      $33.57 (9)
                  
1997: Occupancy (6)       76.1%           81.1%           59.3%
      ADR (6)            $90.77         $117.23          $71.61           (8)             (8)             (9)
      RevPAR (6)         $69.08          $95.07          $42.46
=====================================================================================================================
<FN>
(1)  Amount includes $100.0 million invested as of December 31, 1998 and $18.5 million in commitments funded during 1999.

(2)  Amount includes $134.3 million invested as of December 31, 1998 and $8.1 million in commitments funded during 1999.

(3)  We did not commit to purchase these hotels until February 1999.

(4)  Renewal options may be exercised by the tenant for all, but not less than all, of the hotels within a lease pool.

(5)  Each lease  provides  for payment of a percentage  of increases in total hotel sales over base year levels to us as  additional
     rent.

(6)  Includes information for periods prior to the acquisition of certain properties by us.

(7)  Data includes three hotels that were open for less than one full year as of December 31, 1998.

(8)  Because these properties have operating histories of less than one year on average, a display of comparative  operating results
     is not meaningful.

(9)  We acquired these hotels in February 1999.  Data includes four hotels that were open for less than one full year as of December
     31, 1998 and four others which opened late in December  1998.  Seven of the  remaining  eight hotels  opened  during 1997. As a
     result, a display of comparative operating results is not meaningful.
</FN>
</TABLE>

                                                                 28
<PAGE>
Seasonality

         Our 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 our rental income because we believe that
the revenues  generated by our hotels will be sufficient  for the lessees to pay
rents on a regular basis notwithstanding seasonal fluctuations.

Year 2000

         Our in-house  computer  systems  environment is limited to software and
hardware developed by third parties and installed, operated and monitored by our
investment advisor.  All of our computer systems (which are limited to financial
reporting and accounting  systems) were installed  within the last two years and
we believe such systems are Year 2000 compliant.  All costs  associated with our
computer systems are borne by our investment advisor.

       Our  business  is heavily  dependent  upon the efforts of our third party
tenants and their  affiliates  which  operate all of our hotels.  Our leases and
other  contractual  relationships  require these  operators to conduct the daily
operations  of our  hotels  and the  scope  of the  operators'  responsibilities
includes  ensuring  preparedness  for the year  2000.  As such,  our  activities
related to year 2000 issues that might effect the systems used by our  operators
(which include reservations, financial, accounting, personnel, payroll, payables
and other systems) have been limited to inquiry and evaluation of our operators'
preparedness  and  contingency  plans.  Each  operator as of  December  31, 1998
(including  Marriott,  Host, Patriot,  Candlewood and ShoLodge) has responded to
our  inquiries  related to the year 2000.  Based on operator  responses to these
inquiries,  we believe that these operators are in the process of studying their
systems and the systems of their  vendors,  suppliers  and service  providors to
ensure  preparedness.  Current  levels of  preparedness  are varied and  include
partially  completed  inventory  and  assessment  of potential  risks,  testing,
implementation of plans for remediation and reprogramming.  While we believe the
efforts of our tenants and their  contingency plans described in their responses
will be or are adequate to address year 2000 concerns, there can be no guarantee
that the systems of other companies on which we rely will be year 2000 compliant
on a timely basis and will not have a material  effect on us. Our costs  related
to the year 2000 issues are expected to be zero.

         If the  efforts of our vendors and tenants to prepare for the year 2000
were  ineffective,  our  properties  could be  subject  to  significant  adverse
effects,   including,   but  not  limited  to,  loss  of  business   and  growth
opportunities,  reduced  revenues  and  increased  expenses  which  might  cause
operating  losses by its tenants at their  operating  properties.  Continued  or
severe  operating  losses  may cause one or more of our  tenants  to  ultimately
default on their leases. Numerous lease defaults could jeopardize our ability to
maintain our financial  results of operations  and meet our financial  operating
and capital obligations.

Inflation

         We believe that inflation should not have a material adverse effect us.
Although  increases in the rate of inflation may tend to increase interest rates
which  we may be  required  to pay  for  borrowed  funds,  we have a  policy  of
obtaining  interest rate caps in  appropriate  circumstances  to protect us from
interest  rate  increases.  In addition,  our leases  provide for the payment of
percentage  rent to us based on increases  in total sales,  and such rent should
increase with inflation.

Certain Considerations

         The discussion  and analysis of our financial  condition and results of
operations  requires us to make certain  estimates and  assumptions and contains
certain statements of our beliefs, intent or expectation concerning projections,
plans, future events and performance. The estimates, assumptions and statements,
such as those  relating to our ability to expand our  portfolio,  performance of
our assets, the ability to make distributions,  our tax status as a "real estate
investment  trust,"  the  ability to  appropriately  balance the use of debt and
equity and to access capital markets,  depend upon various factors over which we
and/or  our  lessees  have or may have  limited  or no  control.  Those  factors
include,  without  limitation,  the  status  of  the  economy,  capital  markets
(including   prevailing   interest  rates),   compliance  with  the  changes  to
regulations within the hospitality  industry,  competition,  changes to federal,
state and local  legislation and other factors.  We cannot predict the impact of
these factors, if any. However, these factors could cause our actual results for
subsequent  periods to be different  from those stated,  estimated or assumed in
this  discussion  and  analysis  of  

                                       29
<PAGE>

our financial condition and results of operations. We believe that our estimates
and assumptions are reasonable and prudent at this time.

Item 7A.  Quantitative and Qualitative Disclosures About Market Risk

         We are exposed to risks  associated  with  interest  rate  changes.  We
manage our  exposure to this market risk  through our  monitoring  of  available
financing  alternatives.  Our strategy to manage exposure to changes in interest
rates is unchanged  from December 31, 1997.  Furthermore,  we do not foresee any
significant  changes in our exposure to fluctuations in interest rates or in how
we manage such  exposure in the near future.  At December  31,  1998,  our total
outstanding  debt  consisted  of three  issues of fixed rate,  senior  unsecured
notes:

   Principal Balance        Coupon        Maturity      Interest Payments Due
   -----------------        ------        --------      ---------------------
      $115 million           81/4%          2005            Monthly
      $150 million            7%            2008            Semi-Annually
      $150 million           81/2%          2009            Monthly

         No  principal  repayments  are due under these  notes  until  maturity.
Hypothetically,  if at maturity  these notes were  refinanced at interest  rates
which are 1/2 percentage  point higher than shown above,  our per annum interest
cost  would  increase  by  approximately  $2  million.  Based  on  the  balances
outstanding  as of December 31, 1998 a  hypothetical  immediate  1/2  percentage
point  change in interest  rates  would  change the fair value of our fixed rate
debt obligations by approximately  $13 million.  At December 31, 1997, we had no
fixed rate debt.

         Each of our fixed rate debt  arrangements  allow us to make  repayments
earlier than the stated maturity date. In some cases, we are not allowed to make
early  repayment  prior to a cutoff  date and in other cases were are allowed to
make prepayments only at a premium to face value. In any event, these prepayment
rights may afford us the  opportunity  to mitigate  the risk of  refinancing  at
maturity at higher rates by refinancing at lower rates prior to maturity.

         Our line of credit bears  interest at floating rates and has a maturity
in 2002. As December 31, 1998,  there were no  outstanding  borrowings  and $300
million was available  for drawing under our line of credit.  Our line of credit
is available to finance our  acquisition  commitments.  As of December 31, 1998,
our  acquisition  commitments  required  approximately  $103 million  (excluding
closing costs) of cash.  Assuming these  commitments were funded with borrowings
under our line of credit,  and assuming  interest rates increased 1/2 percentage
point, our annualized  interest cost would increase by  approximately  $500,000.
Repayments under the line of credit may be made at any time without penalty.

Item 8. Financial Statements and Supplementary Data

       Our financial  statements and financial  statement schedule begin on Page
F-1 (see index in Item 14(a)).  The financial  statements for HMH HPT Courtyard,
LLC, a  significant  lessee as of December  31, 1998 and January 2, 1998 and for
the three fiscal years ended December 31, 1998, begin on Page F-14.

Item  9.  Changes  in and  Disagreements  with  Accountants  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.

                                       30
<PAGE>
                                     PART IV

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

(a) Index to Financial Statements and Financial Statement Schedules
<TABLE>
<CAPTION>
         The  following   consolidated  financial  statements  and  schedule  of
Hospitality Properties Trust are included herein on the pages indicated:
   <S>                                                                                <C>

    Report of Independent Public Accountants.......................................... F-1
    
    Consolidated Balance Sheet as of December 31, 1998 and 1997....................... F-2
    
    Consolidated Statement of Income for the years ended December 31, 1998,
    1997 and 1996..................................................................... F-3
    
    Consolidated Statement of Shareholders' Equity for the years ended
    December 31, 1998, 1997 and 1996.................................................. F-4
    
    Consolidated Statement of Cash Flows for the years ended December 31, 1998,
    1997 and 1996..................................................................... F-5
    
    Notes to Consolidated Financial Statements........................................ F-6

    Report of Independent Public Accountants on Schedule III.......................... F-11

    Schedule III - Real Estate and Accumulated Depreciation........................... F-12
</TABLE>

         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.
<TABLE>
<CAPTION>
         The following financial statements HMH HPT Courtyard, LLC a significant
lessee of Company assets are included herein on the pages indicated.
                                                                                       Page
   <S>                                                                                <C>
    Report of Independent Public Accountants..........................................  F-14

    Balance Sheets as of December 31, 1998 and January 2, 1998........................  F-15

    Statements of Operations for the fiscal years ended December 31, 1998,
    January 2, 1998, and January 3, 1997..............................................  F-16

    Statements of Shareholder's Equity for the fiscal years ended December 31, 1998,
    January 2, 1998, and January 3, 1997..............................................  F-17

    Statements of Cash Flows for the fiscal years ended December 31, 1998,
    January 2, 1998 and January 3, 1997...............................................  F-18

    Notes to Financial Statements.....................................................  F-19
</TABLE>

                                       31

<PAGE>
(b)      Reports on Form 8-K

         During the fourth  quarter of 1998,  the  Company  filed the  following
Current Reports on Form 8-K:

         (i)      Current  Report on Form 8-K dated October 29, 1998 relating to
                  (a) a  statement  of income,  funds from  operations  and cash
                  available for  distribution,  (b) unaudited  consolidated  pro
                  forma   financial   statements  and  other  data,  and  (c)  a
                  computation  of pro forma ratio of  earnings to fixed  charges
                  (Items 5 and 7).

         (ii)     Current  Report on Form 8-K dated November 6, 1998 relating to
                  (a) unaudited  consolidated pro forma financial statements and
                  other data, (b) an underwriting agreement dated as of November
                  6, 1998 by and among the Company and the several  underwriters
                  named  therein   pertaining  to   $100,000,000   in  aggregate
                  principal  amount of 81/4%  Monthly  Income  Senior  Notes due
                  2005, (c) a form of  Supplemental  Indenture No. 2 dated as of
                  November  12, 1998 by and between the Company and State Street
                  Bank and Trust Company pertaining to $100,000,000 in aggregate
                  principal  amount of 81/4%  Monthly  Income  Senior  Notes due
                  2005,  (d) an opinion of Sullivan & Worcester  LLP relating to
                  tax matters,  (e) a computation of pro forma ratio of earnings
                  to fixed charges,  (f) a consent of Sullivan & Worcester LLP ,
                  (g) a consent  of Arthur  Andersen  LLP,  and (h) a consent of
                  Ernst & Young LLP (Item 7).

         (iii)    Current Report on Form 8-K dated November 11, 1998,  filing as
                  exhibits (a) an underwriting agreement between the Company and
                  Merrill  Lynch,  Pierce,  Fenner & Smith  Incorporated,  dated
                  November 11, 1998,  (b) the Company's  Bylaws,  as amended May
                  19,  1998,  (c) an opinion of Sullivan & Worcester  LLP, (d) a
                  consent of Arthur  Anderson  LLP, and (e) a consent of Ernst &
                  Young LLP (Item 7).

         (iv)     Current  Report on Form 8-K dated December 4, 1998 relating to
                  (a) unaudited  consolidated pro forma financial statements and
                  other  data,  (b)  computation  of ratio of  earnings to fixed
                  charges, and (c) a consent of Arthur Andersen LLP (Item 7).

         (v)      Current Report on Form 8-K dated December 11, 1998 relating to
                  (a) unaudited  consolidated pro forma financial statements and
                  other data, (b) an underwriting agreement dated as of December
                  11, 1998 by and among the Company and the several underwriters
                  named  therein   pertaining  to   $150,000,000   in  aggregate
                  principal  amount of 81/2%  Monthly  Income  Senior  Notes due
                  2009, (c) a form of  Supplemental  Indenture No. 3 dated as of
                  December  16, 1998 by and between the Company and State Street
                  Bank and Trust Company pertaining to $150,000,000 in aggregate
                  principal  amount of 81/2%  Monthly  Income  Senior  Notes due
                  2009,  (d) an opinion of Sullivan & Worcester  LLP relating to
                  certain tax matters,  (e) a computation  of pro forma ratio of
                  earnings  to  fixed  charges,  (f) a  consent  of  Sullivan  &
                  Worcester LLP, (g) a consent of Arthur Andersen LLP, and (h) a
                  consent of Ernst & Young LLP (Item 7).

(c)      Exhibits

         3.1      Composite  copy of Amended and Restated  Declaration  of Trust
                  dated August 21, 1995, as amended to date. (Filed herewith)

         3.2      Articles  Supplementary  dated June 2, 1997.  (Incorporated by
                  reference to the Company's  Annual Report on Form 10-K for the
                  year ended December 31, 1997)

         3.3      Bylaws of the Company,  as amended to date.  (Incorporated  by
                  reference to the  Company's  Current  Report on Form 8-K dated
                  November 11, 1998)

         4.1      Form of Common Share  Certificate.  (Incorporated by reference
                  to the Company's  Registration Statement on Form S11 (File No.
                  3392330))

                                       32
<PAGE>
         4.2      Rights  Agreement,  dated  as of May  20,  1997,  between  the
                  Company  and State  Street Bank and Trust  Company,  as Rights
                  Agent.  (Incorporated  by reference to the  Company's  Current
                  Report on Form 8K dated May 20, 1997)

         4.3      Indenture  dated as of February 25, 1998,  between the Company
                  and State  Street  Bank and Trust  Company.  (Incorporated  by
                  reference to the Company's  Annual Report on Form 10-K for the
                  year ended December 31, 1997)

         4.4      Supplemental  Indenture  No. 1 dated as of February  25, 1998,
                  between the Company and State  Street Bank and Trust  Company,
                  relating  to  the  Company's  7.00%  Senior  Notes  due  2008,
                  including  form  thereof.  (Incorporated  by  reference to the
                  Company's  Annual  Report  on Form  10-K  for the  year  ended
                  December 31, 1997)

         4.5      Supplemental  Indenture No. 2 dated as of November 12, 1998 by
                  and  between  the  Company  and  State  Street  Bank and Trust
                  Company, relating to the Company's 81/4% Monthly Income Senior
                  Notes due 2005, including form thereof. (Filed herewith)

         4.6      Supplemental  Indenture No. 3 dated as of December 16, 1998 by
                  and  between  the  Company  and  State  Street  Bank and Trust
                  Company, relating to the Company's 81/2% Monthly Income Senior
                  Notes due 2009, including form thereof. (Filed herewith)

         8.1      Opinion of Sullivan & Worcester LLP as to certain tax matters.
                  (Filed herewith)

         10.1     Advisory Agreement by and between HRPT Advisors,  Inc. and the
                  Company  (+).  (Incorporated  by  reference  to the  Company's
                  Registration Statement on Form S11 (File No. 3392330))

         10.2     Advisory  Agreement by and between REIT Management & Research,
                  Inc. and the Company dated January 1, 1998 (+).  (Incorporated
                  by reference to the Company's  Current Report on Form 8K dated
                  February 11, 1998)

         10.3     The   Company's   1995   Incentive   Share   Award  Plan  (+).
                  (Incorporated  by  reference  to  the  Company's  Registration
                  Statement on Form S11 (File No. 3392330))

         10.4     Revolving  Credit Agreement by and between the Company and DLJ
                  Mortgage  Capital,  Inc.,  as amended and restated on December
                  29,  1995,  as  further  amended  by  Amendment  No. 1,  dated
                  February 26, 1996. (Incorporated by reference to the Company's
                  Annual  Report on Form 10K for the fiscal year ended  December
                  31, 1996)

         10.5     Amendment,  dated  November 25, 1996 to the  Revolving  Credit
                  Agreement,  amended and restated on December 29, 1995,  by and
                  between   the   Company  and  DLJ   Mortgage   Capital,   Inc.
                  (Incorporated  by reference to the Company's  Annual Report on
                  Form 10K for the fiscal year ended December 31, 1996)

         10.6     Amendment  No. 3, dated  November 14, 1997, to the Amended and
                  Restated Credit  Agreement,  dated as of December 29, 1995, as
                  amended,  between the Company and DLJ Mortgage  Capital,  Inc.
                  (Incorporated by reference to the Company's  Current Report on
                  Form 8K dated November 21, 1997)

         10.7     First Supplemental Credit Agreement,  dated as of November 14,
                  1997,  between the  Company,  as  borrower,  and DLJ  Mortgage
                  Capital,  Inc. as lender.  (Incorporated  by  reference to the
                  Company's Current Report on Form 8K dated November 21, 1997)

         10.8     Second Supplemental Credit Agreement, dated as of November 14,
                  1997,  between the  Company,  as  borrower,  and DLJ  Mortgage
                  Capital,  Inc., as lender.  (Incorporated  by reference to the
                  Company's Current Report on Form 8K dated November 21, 1997)

                                       33
<PAGE>
         10.9     Promissory  Note in the  amount  of  $125,000,000  dated as of
                  November 25, 1996 from HPTRI Corporation and HPTWN Corporation
                  to Column  Financial  Inc.  (Incorporated  by reference to the
                  Company's Current Report on Form 8K dated December 4, 1996)

         10.10    Loan  Agreement  dated as of November  25, 1996 by and between
                  HPTRI  Corporation and HPTWN  Corporation,  as borrowers,  and
                  Column  Financial Inc., as lender.  (Incorporated by reference
                  to the Company's  Current  Report on Form 8K dated December 4,
                  1996)

         10.11    Form of Deed of  Trust,  Assignment  of  Leases  and Rents and
                  Security  Agreement  from HPTRI  Corporation,  as Trustor,  to
                  Chicago Title Insurance Company,  as Trustee,  for the benefit
                  of Column  Financial,  Inc.  (Incorporated by reference to the
                  Company's Current Report on Form 8K dated December 4, 1996)

         10.12    Trust and Servicing Agreement dated as of November 25, 1996 by
                  and among Hospitality Properties Mortgage Acceptance Corp., as
                  Depositor,  AMRESCO  Management,  Inc.,  as Servicer,  and The
                  Chase Manhattan Bank, as Trustee.  (Incorporated  by reference
                  to the Company's  Current  Report on Form 8K dated December 4,
                  1996)

         10.13    Revolving Credit Agreement,  dated as of March 19, 1998, among
                  the Company, as borrower,  the institutions party thereto from
                  time to time as lenders, and Dresdner Bank AG, New York Branch
                  and Grand Cayman Branch, as Agent.  (Incorporated by reference
                  to the Company's Annual Report on Form 10-K for the year ended
                  December 31, 1997)

         10.14    Second Amended and Restated Revolving Credit Agreement,  dated
                  as of June 10,  1998,  among the  Company,  as  borrower,  the
                  institutions  party thereto from time to time as lenders,  and
                  Dresdner Bank AG, New York Branch and Grand Cayman Branch,  as
                  Agent.  (Incorporated by reference to the Company's  Quarterly
                  Report on Form 10-Q for the quarter ended June 30, 1998)

         10.15    Investment  Manager's  Subordination  Agreement,  dated  as of
                  March 19, 1998,  among REIT  Management & Research,  Inc., the
                  Company and Dresdner Bank AG, New York Branch and Grand Cayman
                  Branch.  (Incorporated  by reference to the  Company's  Annual
                  Report on Form 10-K for the year ended December 31, 1997)

         10.16    Form of Courtyard  Management  Agreement between HMH Courtyard
                  Properties,  Inc.,  d/b/a HMH  Properties,  Inc. and Courtyard
                  Management  Corporation.  (Incorporated  by  reference  to the
                  Company's   Registration  Statement  on  Form  S11  (File  No.
                  3392330))

         10.17    Form of First  Amendment  to  Courtyard  Management  Agreement
                  between Courtyard  Management  Corporation and the Company and
                  Consolidation   Letter  Agreement  by  and  between  Courtyard
                  Management  Corporation  and  the  Company.  (Incorporated  by
                  reference to the Company's  Registration Statement on Form S11
                  (File No. 3392330))

         10.18    Form  of  Lease  Agreement  between  the  Company  and HMH HPT
                  Courtyard,  Inc.  (Incorporated  by reference to the Company's
                  Registration Statement on Form S11 (File No. 3392330))

         10.19    Agreement  of Purchase  and Sale,  dated as of March 18, 1998,
                  between Patriot  American  Hospitality  Partnership,  L.P. and
                  Chatsworth  Summerfield  Associates,   L.P.  (Incorporated  by
                  reference to the Company's  Annual Report on Form 10-K for the
                  year ended December 31, 1997)

         10.20    Assignment  of Rights under  Agreements  of Purchase and Sale,
                  dated as of March 18, 1998,  by Patriot  American  Hospitality
                  Partnership,  L.P. to and for the benefit of HPTSHC Properties
                  Trust.  (Incorporated  by  reference to the  Company's  Annual
                  Report on Form 10-K for the year ended December 31, 1997)

         10.21    Agreement to Lease, dated as of March 20, 1998, by and between
                  HPTSHC  Properties  Trust and  Summerfield  HPT Lease Company,
                  L.P. (Incorporated by reference to the Company's Annual Report
                  on Form 10-K for the year ended December 31, 1997)

                                       34
<PAGE>
         10.22    Purchase and Sale Agreement, dated as of December 29, 1998, by
                  and  among   Residence  Inn  by  Marriott,   Inc.,   Courtyard
                  Management  Corporation,  Nashville  Airport  Hotel,  LLC, St.
                  Louis   Airport   Hotel,   LLC   and   TownePlace   Management
                  Corporation,  as  sellers,  and  the  Company,  as  purchaser.
                  (Incorporated by reference to the Company's  Current Report on
                  Form 8-K dated March 23, 1999)

         10.23    Limited Rent  Guaranty,  dated as of December 29, 1998, by and
                  among Marriott International,  Inc., the Company and HPTMI III
                  Properties Trust.  (Incorporated by reference to the Company's
                  Current Report on Form 8-K dated March 23, 1999)

         10.24    Agreement  to Lease,  dated as of December  29,  1998,  by and
                  between the Company and CRTM17 Tenant  Corporation  (including
                  form of lease).  (Incorporated  by reference to the  Company's
                  Current Report on Form 8-K dated March 23, 1999)

         12.1     Ratio of Earnings to Fixed Charges.  (Filed herewith)

         21.1     Subsidiaries of the Registrant.  (Filed herewith)

         23.1     Consent of Arthur Andersen LLP.  (Filed herewith)

         23.2     Consent of Sullivan & Worcester  LLP  (included in Exhibit 8.1
                  to this Annual Report)


      (+)      Management contract or compensatory plan or agreement.

                                       35

<PAGE>


                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

To the Trustees and Shareholders of Hospitality Properties Trust:

We have  audited the  accompanying  consolidated  balance  sheet of  Hospitality
Properties  Trust and  subsidiaries  (the "Company") as of December 31, 1998 and
1997, and the related  consolidated  statements of income,  shareholders' equity
and cash flows for each of the three  years in the  period  ended  December  31,
1998.  These  financial  statements  are  the  responsibility  of the  Company's
management.  Our  responsibility  is to express  an  opinion on these  financial
statements based on our audits.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards.  Those standards  require that we plan and perform 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.

In our opinion, the consolidated  financial statements referred to above present
fairly,  in  all  material  respects,  the  financial  position  of  Hospitality
Properties  Trust and  subsidiaries  as of  December  31,  1998 and 1997 and the
results of their  operations and their cash flows for each of the three years in
the period ended  December 31,  1998,  in  conformity  with  generally  accepted
accounting principles.

                                                             ARTHUR ANDERSEN LLP

Washington, D.C.
January 15, 1999




                                      F-1

<PAGE>
<TABLE>
<CAPTION>
                               HOSPITALITY PROPERTIES TRUST

                                CONSOLIDATED BALANCE SHEET


                                                                 As of December 31, 
                                                          -----------------------------
                                                               1998            1997
                                                               ----            ----
                                                        (in thousands, except share data)
<S>                                                       <C>            <C>

                                ASSETS
Real estate properties, at cost:
  Land .................................................   $   243,337    $   179,928
  Buildings and improvements ...........................     1,644,398      1,086,107
                                                           -----------    -----------
                                                             1,887,735      1,266,035
  Less accumulated depreciation ........................      (112,924)       (58,167)
                                                           -----------    -----------
                                                             1,774,811      1,207,868
Cash and cash equivalents ..............................        24,610         81,728
Rent receivable ........................................           852          1,623
Restricted cash (FF&E reserve) .........................        22,797         11,165
Other assets, net ......................................        14,568         10,872
                                                           -----------    -----------

                                                           $ 1,837,638    $ 1,313,256
                                                           ===========    ===========

            LIABILITIES AND SHAREHOLDERS' EQUITY
Dividends payable ......................................   $    30,549    $    24,493
Accounts payable and other .............................        10,851          7,180
Due to affiliate .......................................         1,610          2,028
Revolving Credit Facility ..............................          --             --
Senior Notes, net of discount ..........................       414,753        125,000
Security and other deposits ............................       206,018        146,662
                                                           -----------    -----------
  Total liabilities ....................................       663,781        305,363

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, 45,595,539
    and 38,878,295 shares issued and outstanding .......           456            389
  Additional paid-in capital ...........................     1,230,849      1,033,073
  Cumulative net income ................................       203,507        122,166
  Dividends (paid or declared) .........................      (260,955)      (147,735)
                                                           -----------    -----------

  Total shareholders' equity ...........................     1,173,857      1,007,893
                                                           -----------    -----------

                                                           $ 1,837,638    $ 1,313,256
                                                           ===========    ===========


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

                                           F-2
<PAGE>
<TABLE>
<CAPTION>
                                 HOSPITALITY PROPERTIES TRUST

                               CONSOLIDATED STATEMENT OF INCOME

                                                                  Year Ended 
                                                                 December 31,
                                                    ------------------------------------
                                                       1998         1997         1996
                                                       ----         ----         ----

                                                    (in thousands, except per share data)
<S>                                                 <C>          <C>         <C>    
Revenues:
  Rental income:
    Minimum rent .................................   $ 153,787    $  96,033   $  68,419  
    Percentage rent ..............................       3,436        2,528       1,095
                                                     ---------    ---------   ---------
                                                       157,223       98,561      69,514
  FF&E reserve income ............................      16,108       14,643      12,169
  Interest income ................................       1,630          928         946
                                                     ---------    ---------   ---------

    Total revenues ...............................     174,961      114,132      82,629
                                                     ---------    ---------   ---------
Expenses:
  Interest (including amortization of
    deferred finance costs of $2,599, $1,340
    and $341, respectively) ......................      21,751       15,534       5,646
  Depreciation and amortization ..................      54,757       31,949      20,398
  Terminated acquisition costs ...................        --            713        --
  General and administrative .....................      10,471        6,783       4,921
                                                     ---------    ---------   ---------

    Total expenses ...............................      86,979       54,979      30,965
                                                     ---------    ---------   ---------

Income before extraordinary item .................      87,982       59,153      51,664
Extraordinary loss from extinguishment
   of debt .......................................       6,641         --          --
                                                     ---------    ---------   ---------

Net income .......................................   $  81,341    $  59,153   $  51,664
                                                     =========    =========   =========

Weighted average shares outstanding ..............      42,317       27,530      23,170
Basic earnings (loss) per common share:
    Income before extraordinary item .............   $    2.08    $    2.15   $    2.23
    Extraordinary item ...........................        (.16)        --          --
                                                     ---------    ---------   ---------

    Net income ...................................   $    1.92    $    2.15   $    2.23
                                                     =========    =========   =========

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

</TABLE>
                                             F-3
<PAGE>
<TABLE>
<CAPTION>
                                            HOSPITALITY PROPERTIES TRUST

                                   CONSOLIDATED STATEMENT OF SHAREHOLDERS' EQUITY


                                                            Additional    Cumulative
                                 Number of       Common       Paid-In         Net
                                  Shares         Shares       Capital       Income      Dividends        Total
                               -----------   -----------   -----------   -----------   -----------    -----------
                                                    (in thousands, except share data)
<S>                            <C>          <C>           <C>           <C>           <C>            <C>
Balance at December 31, 1995    12,600,900   $       126   $   297,962   $    11,349   $   (11,486)   $   297,951
Issuance of shares, net ....    14,250,000           143       358,136          --            --          358,279
Share grants ...............         5,900          --             155          --            --              155
Net income .................          --            --            --          51,664          --           51,664
Dividends (paid or declared)          --            --            --            --         (62,841)       (62,841)
                               -----------   -----------   -----------   -----------   -----------    -----------

Balance at December 31, 1996    26,856,800           269       656,253        63,013       (74,327)       645,208
Issuance of shares, net ....    12,000,000           120       376,146          --            --          376,266
Share grants ...............        21,495          --             674          --            --              674
Net income .................          --            --            --          59,153          --           59,153
Dividends (paid or declared)          --            --            --            --         (73,408)       (73,408)
                               -----------   -----------   -----------   -----------   -----------    -----------

Balance at December 31, 1997    38,878,295           389     1,033,073       122,166      (147,735)     1,007,893

Issuance of shares, net ....     6,692,413            67       196,938          --            --          197,005
Share grants ...............        24,831          --             838          --            --              838
Net income .................          --            --            --          81,341          --           81,341
Dividends (paid or declared)          --            --            --            --        (113,220)      (113,220)
                               -----------   -----------   -----------   -----------   -----------    -----------

Balance at December 31, 1998    45,595,539   $       456   $ 1,230,849   $   203,507   $  (260,955)   $ 1,173,857
                               ===========   ===========   ===========   ===========   ===========    ===========


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

</TABLE>

                                                        F-4
<PAGE>
<TABLE>
<CAPTION>
                                 HOSPITALITY PROPERTIES TRUST

                              CONSOLIDATED STATEMENT OF CASH FLOWS

                                                                        For the                     
                                                                       Year Ended
                                                                      December 31,
                                                         ------------------------------------
                                                           1998          1997         1996
                                                                   (in thousands)
<S>                                                     <C>          <C>          <C>
Cash flows from operating activities:
  Net income .........................................   $  81,341    $  59,153    $  51,664
  Adjustments to reconcile net income to cash
    provided by operating activities:
    Extraordinary item ...............................       6,641         --           --
    Depreciation and amortization ....................      54,757       31,949       20,398
    Amortization of deferred finance costs as interest       2,599        1,340          341
    FF&E reserve income ..............................     (16,108)     (14,643)     (12,169)
    Changes in assets and liabilities:
       (Increase)/decrease in rent
       receivable and other assets ...................       1,341         (469)      (1,566)
       Increase in accounts payable and other ........       3,701        3,419        1,926
       Increase in due to affiliate ..................         128          476        1,149
                                                         ---------    ---------    ---------

    Cash provided by operating activities ............     134,400       81,225       61,743
                                                         ---------    ---------    ---------
Cash flows from investing activities:
  Real estate acquisitions ...........................    (613,846)    (409,799)    (491,638)
  Increase in security deposits ......................      59,356       65,302       48,460
  Purchase of FF&E reserve ...........................      (3,377)      (2,794)      (5,500)
                                                         ---------    ---------    ---------

    Cash used in investing activities ................    (557,867)    (347,291)    (448,678)
                                                         ---------    ---------    ---------
Cash flows from financing activities:
  Proceeds from issuance of shares, net ..............     197,005      376,266      358,279
  Debt issuance, net of discount .....................     414,730         --        125,000
  Repayment of debt ..................................    (125,000)        --           --
  Draws on Credit Facility ...........................     307,000      261,000      115,650
  Repayments of Credit Facility ......................    (307,000)    (261,000)    (115,650)
  Deferred finance costs incurred ....................     (13,222)      (1,784)      (6,481)
  Dividends paid .....................................    (107,164)     (64,761)     (53,925)
                                                         ---------    ---------    ---------

    Cash provided by financing activities ............     366,349      309,721      422,873
                                                         ---------    ---------    ---------

Increase/(decrease) in cash and cash equivalents .....     (57,118)      43,655       35,938
Cash and cash equivalents at beginning of period .....      81,728       38,073        2,135
                                                         ---------    ---------    ---------

Cash and cash equivalents at end of period ...........   $  24,610    $  81,728    $  38,073
                                                         =========    =========    =========

Supplemental cash flow information:
  Cash paid for interest .............................   $  15,387    $  14,086    $   4,652
Non-cash investing and financing activities:
  Property managers' deposits in FF&E reserve ........      14,041       14,213       12,100
  Purchases of fixed assets with FF&E reserve ........      (7,853)     (13,549)     (15,665)



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

</TABLE>
                                              F-5
<PAGE>
                          HOSPITALITY PROPERTIES TRUST

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

1. Organization

         Hospitality   Properties  Trust  ("HPT")  is  a  Maryland  real  estate
investment  trust  organized  on  February  7,  1995,  which  invests  in income
producing  lodging related real estate.  At December 31, 1998, HPT, directly and
through subsidiaries,  had purchased 170 properties and committed to purchase an
additional 16 properties.

         The properties of HPT and its  subsidiaries  (the "Company") are leased
to and managed by  subsidiaries  (the  "Lessees and the  Managers") of companies
unaffiliated with HPT: Host Marriott Corporation;  Marriott International,  Inc.
("Marriott"); Patriot American Hospitality and Wyndham International; Candlewood
Hotel Company, Inc.; and ShoLodge, Inc.

2. Summary of Significant Accounting Policies

         Consolidation.  These  consolidated  financial  statements  include the
accounts of HPT and its  subsidiaries,  all of which are 100% owned by HPT.  All
intercompany transactions have been eliminated.

         Real estate  properties.  Real estate  properties are recorded at cost.
Depreciation  is provided for on a  straight-line  basis over  estimated  useful
lives of 7 to 40 years. The Company periodically evaluates the carrying value of
its  long-lived  assets in  accordance  with  Statement of Financial  Accounting
Standards No. 121("FAS 121"),  which it adopted on January 1, 1996. The adoption
of FAS 121 had no effect on the Company's financial statements.

         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 equal to its fair value.

         Deferred finance costs. Costs incurred to secure certain borrowings are
capitalized  and  amortized  over the terms of the related  borrowing,  and were
$12,329,  $7,371 and $5,352 at December 31, 1998,  1997 and 1996,  respectively,
net of accumulated amortization of $893, $1,143 and $313, respectively.

         Financial  instruments--interest  rate cap agreements.  The Company has
entered into interest rate  protection  agreements to limit exposure to risks of
rising interest rates. These arrangements, which expire in December 2001, have a
notional  amount  of  $125,000  and  require  payments  to  the  Company  by the
counterparty  should LIBOR increase above a threshold  amount.  The net carrying
value of such agreements at December 31, 1998 was $375  (approximately  equal to
its fair value) and, at December  31,  1997,  $1,988  (fair value of $802).  The
original debt related to these agreements was repaid during the first quarter of
1998. A $1,402  charge is included in 1998 interest  expense for the  difference
between the carrying amount of the agreements and their market value at the time
the related debt was repaid.

         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 income 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. The Company has
no common share equivalents, instruments convertible into common shares or other
dilutive instruments.

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

                                      F-6
<PAGE>
                          HOSPITALITY PROPERTIES TRUST

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)
                (in thousands, except per share and percent data)

         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.

         Information  about  segments.  The Company  derives its revenues from a
single line of business, hotel real-estate leasing.

         Income taxes.  The Company is a real estate  investment trust under the
Internal  Revenue  Code of 1986.  The Company is not  subject to Federal  income
taxes  on  its  net  income  provided  it  distributes  its  taxable  income  to
shareholders and meets certain other requirements.  The  characterization of the
dividends for 1998 and 1997 was 75.3% and 86.1% ordinary  income,  respectively,
and 24.7% and 13.9% return of capital, respectively.

         New Accounting Pronouncements. The Financial Accounting Standards Board
issued  Financial  Accounting  Standards  Board  Statement  No.  130  "Reporting
Comprehensive  Income"  ("FAS  130") and  Statement  No. 131  "Disclosure  about
Segments  of an  Enterprise  and  Related  Information"  ("FAS 131") in 1997 and
Statement No. 133 "Accounting for Derivative Instruments and Hedging Activities"
("FAS  133")  in  1998.  FAS 130 was  adopted  for the  Company's  1998  interim
financial  statements,  FAS  131  was  adopted  for the  1998  annual  financial
statements  and FAS 133 must be adopted for the  Company's  year 2000  financial
statements.  The  adoption of FAS 130 had no impact on the  Company's  financial
condition or operating results because the Company has no items of comprehensive
income.  The adoption of FAS 131 impacted certain  disclosures made herein.  FAS
133 is  expected  to have no  impact on the  Company's  financial  condition  or
results of operations.

3. Real Estate Properties

         The  Company's  hotel  properties  are  leased  pursuant  to long  term
operating  leases with initial terms expiring  between 2008 and 2015. The leases
provide for various  renewal  terms  generally  totaling  20-50 years unless the
Lessee properly  notifies the Company in accordance with the leases.  Each lease
is a triple net lease and  generally  requires the Lessee to pay:  minimum rent,
percentage  rent of between 5% and 10% of  increases in total hotel sales over a
base year, 5%-6% FF&E reserve  escrows,  and all operating costs associated with
the leased property.  Each Lessee has posted a security deposit  generally equal
to one  year's  base  rent.  Each  of the  Company's  properties  is  part  of a
combination of properties  leased to a single tenant.  At December 31, 1998, the
Company owned ten portfolios of hotel  properties,  ranging in size from nine to
53 hotels.  Each  property  within a  portfolio  is  subject  to  certain  lease
provisions  including  cross  default  provisions  and the  ability  to use FF&E
reserves  generated  by all  hotels in the  portfolio  for the  maintenance  and
refurbishment of any hotel within the portfolio. The FF&E reserve may be used by
the Manager and Lessee to maintain  the  properties  in good  working  order and
repair.  If the FF&E reserve is not sufficient to fund these  expenditures,  the
Company may make the  expenditures,  in which case annual  minimum  rent will be
increased.  As of  December  31,  1998  the  Company's  real  estate  properties
consisted  of land of $243,337,  building and  improvements  of  $1,389,817  and
furniture, fixtures and equipment of $141,657, net of accumulated depreciation.

         During 1998, 1997 and 1996, the Company purchased and leased 51, 37 and
45 hotels, respectively for aggregate purchase prices of approximately $606,000,
$407,000 and $484,000 excluding closing costs, respectively.  As of December 31,
1998,  the  Company  had  completed  the  acquisition  and  leasing of 170 hotel
properties  and had  outstanding  commitments,  subject to the  satisfaction  of
conditions by the sellers to purchase an additional 16 hotel  properties  for an
aggregate purchase price of $151,000.

         Future  minimum lease payments to be received by the Company during the
remaining initial terms of its leases total $2,581,967 ($184,479  annually).  As
of December  31,  1998,  the  weighted  average  remaining  initial  term of the
Company's  leases was 14 years,  and the weighted  average  remaining total term
(including all renewal options) was 53.4 years.

                                      F-7
<PAGE>
                          HOSPITALITY PROPERTIES TRUST

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)
                (in thousands, except per share and percent data)

4. Indebtedness                                           December 31,
                                                 ------------------------------
                                                     1998               1997
                                                 ------------       -----------
                                                       (dollars in thousands)

Revolving credit facility, unsecured ..........   $    --            $    --   
7% Senior Notes, unsecured ....................     150,000               --
8.25% Monthly Income Senior Notes, unsecured...     115,000               --
8.5% Monthly Income Senior Notes, unsecured....     150,000               --
Secured Notes repaid in 1998 ..................        --              125,000
Less unamortized discounts ....................        (247)              --
                                                  ---------          ---------
                                                  $ 414,753          $ 125,000
                                                  =========          =========
                                                              
         In December  1998,  the Company  issued $150 million of unsecured  8.5%
Monthly  Income Senior Notes ("8.5%  Notes") which mature in January,  2009. The
8.5%  Notes  cannot be  redeemed  prior to  December  15,  2002.  From and after
December  15,  2002,  the  Company may redeem some or all of the 8.5% Notes from
time to time before they mature. The redemption price will equal the outstanding
principal of the 8.5% Notes being  redeemed plus accrued  interest.  Interest is
payable monthly in arrears.

         In November 1998,  the Company  issued $115 million of unsecured  8.25%
Monthly  Income Senior Notes ("8.25%  Notes") which mature in November 2005. The
8.25%  Notes  cannot be  redeemed  prior to November  15,  2001.  From and after
November  15,  2001,  the Company may redeem some or all of the 8.25% Notes from
time to time before they mature. The redemption price will equal the outstanding
principal of the 8.25% Notes being redeemed plus accrued  interest.  Interest is
payable monthly in arrears.

         In March  1998,  the Company  entered  into a new  unsecured  revolving
Credit  Facility (the "Credit  Facility") of $250,000.  In June 1998, the Credit
Facility was syndicated to a group of commercial banks and expanded to $300,000.
The Credit  Facility  matures in March 2002 and bears  interest  at LIBOR plus a
spread based on the Company's senior debt ratings.  The Credit Facility contains
financial  covenants  requiring the Company,  among other things,  to maintain a
debt to asset  ratio  (as  defined)  of no more than 50% and meet  certain  debt
service  coverage  ratios (as defined).  The weighted  average  interest rate on
Credit Facility  borrowings  during 1998 was 6.84%. As of December 31, 1998, the
Company had no outstanding borrowings under the Credit Facility.

         In  February  1998,  the  Company  issued  $150  million  of 7%  senior
unsecured notes due 2008 ("7% Notes"). The 7% Notes mature in March 2008 and are
prepayable  at any  time.  The  redemption  price  will  equal  the  outstanding
principal of the 7% Notes being redeemed plus accrued interest and a "make-whole
amount" (as defined). Interest is payable semi-annually in arrears.

         As of December  31,  1997,  certain of the  Company's  properties  were
encumbered  by $125 million of mortgage debt  ("Secured  Notes") and the Company
maintained a revolving  Credit Facility  ("Secured  Credit  Facility") which was
secured by mortgages on other properties. In February 1998, all of these secured
obligations were prepaid and cancelled.  As a result of these transactions,  the
Company  recognized an  extraordinary  loss of $6,641 ($0.16 per share) from the
write-off of deferred  financing  costs.  The Secured  Notes  carried a weighted
average interest rate through the date of repayment in 1998 of 6.69%, in 1997 of
6.44% and from their date of issuance to December 31, 1996 of 6.32%. At December
31, 1997 and 1996,  the  Secured  Notes  carried an  interest  rate of 6.69% and
6.07%, respectively.  There were no borrowings outstanding at any time under the
Secured  Credit  Facility  during 1998.  The weighted  average  interest rate on
Secured  Credit  Facility  borrowings  during 1997 and 1996 was 7.27% and 7.05%,
respectively.  As of December 31, 1998 none of the Company's assets were pledged
or mortgaged.

                                      F-8
<PAGE>
                          HOSPITALITY PROPERTIES TRUST

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)
                (in thousands, except per share and percent data)

         The  carrying  amount of all  outstanding  notes is equal to their fair
value.

5. Transactions with Affiliates

         The Company has an advisory  agreement with REIT Management & Research,
Inc.  ("RMR")  whereby RMR provides  investment,  management and  administrative
services to the Company.  RMR 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 plus an incentive fee based upon improvements in
cash  available  for  distribution  per share (as  defined).  Cash advisory fees
earned for the years ended 1998,  1997 and 1996 were $8,301,  $5,299 and $3,915,
respectively.  As of December 31, 1998,  RMR and its  affiliates  owned  280,526
shares of HPT.  Incentive  advisory  fees are paid to RMR in  restricted  Common
Shares based on a formula.  The Company accrued $846, $551 and $463 in incentive
fees during 1998,  1997 and 1996,  respectively.  The Company  issued 15,931 and
14,595 restricted Common Shares to RMR's affiliated  predecessor  satisfying the
1997 and 1996 fee, respectively.  The 1998 fee will be paid to RMR in restricted
Common  Shares in 1999.  RMR is owned by Gerard M. Martin and Barry M.  Portnoy,
who also serve as Managing Trustees of the Company.

         From time to time the Company may seek short term  borrowings  from RMR
or its  affiliates.  During 1997,  the Company made one such borrowing of $7,000
which was outstanding for 60 days. Interest paid to RMR totaled $62. The Company
made no such  borrowings  in 1998 and RMR is under no  obligation  to make funds
available to the Company.

6. Concentration

         The Company's assets are income  producing  lodging related real estate
located   throughout  the  United  States.   The  Company's  lessees  (including
commitments to purchase) at December 31, 1998 were:
<TABLE>
<CAPTION>
                                                                                  Annual                 Total
Leased to                             Number of         Initial         % of      Minimum     % of      Rent In      % of
Subsidiary of:                      Properties(1)    Investment(1)     Total      Rent(1)     Total     1998(2)      Total
- --------------                      -------------    -------------     -----      -------     -----     -------      -----
<S>                                       <C>          <C>              <C>      <C>           <C>      <C>           <C>
Host Marriott Corp.                        53         $  505,400         26%     $ 50,540       25%     $ 52,781       34%
Host Marriott Corp.                        18            172,200          9%       17,220        9%       17,657       11%
Marriott International, Inc.               17            201,643         10%       21,322       11%           75        0%
Marriott International, Inc.               14            148,812          7%       14,881        7%       14,881        9%
Marriott International, Inc.                9            129,377          7%       12,938        7%        9,112        6%
Patriot American Hospitality               15            240,000         12%       25,000       12%       19,572       12%
Patriot American Hospitality               12            182,570          9%       18,325        9%       18,330       12%
Candlewood Hotel Company                   17            142,400          7%       14,253        7%        3,911        3%
Candlewood Hotel Company                   17            118,500          6%       12,081        6%        8,459        5%
ShoLodge, Inc.                             14            140,000          7%       14,000        7%       12,445        8%
                                          ---         ----------        ----     --------      ----     --------      ----
                                          186         $1,980,902        100%     $200,560      100%     $157,223      100%
<FN>
(1)      At December 31, 1998 the Company was committed to purchase 16 of the properties  with allocated  initial  investment
         and annual minimum rent of $151,000 and $16,000, respectively.

(2)      Includes rent from the later of January 1, 1998 or the date of purchase through December 31, 1998.
</FN>
</TABLE>
                                                        F-9
<PAGE>
                          HOSPITALITY PROPERTIES TRUST

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)
                (in thousands, except per share and percent data)

         At December 31, 1998 the Company's 170 hotels  contain 23,440 rooms and
are  located  in 35 states,  with 5% to 11% of its  hotels in each of  Virginia,
Pennsylvania,  Massachusetts, Arizona, Georgia, Texas, and California. Including
the  commitments  to purchase 16  properties,  the Company's 186 hotels  contain
25,284 rooms and are located in 35 states.

7. Pro Forma Information (Unaudited)

         In 1998 and 1997 the  Company  completed  offerings  of  6,692,413  and
12,000,000 common shares of beneficial interest and the acquisition of 51 and 37
additional  hotels,  respectively.  The Company also  completed  debt  offerings
totaling  $415,000 in 1998.  If such  transactions  occurred on January 1, 1997,
unaudited  pro forma 1998  revenues,  net income and net income per share  would
have been  $204,507,  $92,761 and $2.03,  respectively.  The unaudited pro forma
1997  revenues,  net income and net income per share  would have been  $200,019,
$87,952 and $1.93, respectively.

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

8. Selected Quarterly Financial Data (Unaudited)

         The  following  is a summary  of the  unaudited  quarterly  results  of
operations of the Company for 1998, 1997 and 1996.
<TABLE>
<CAPTION>
                                                                                          1998                           
                                                              ---------------------------------------------------------
                                                                First           Second           Third          Fourth
                                                               Quarter          Quarter         Quarter         Quarter
    <S>                                                       <C>             <C>              <C>            <C>   
     Revenues...........................................       $37,370         $44,194          $45,175        $48,222
     Net Income Before Extraordinary Item...............        19,554          22,670           22,112         23,646
     Net Income Before Extraordinary Item per Share(2)..           .49             .54              .52            .53
     Net Income.........................................        13,238          22,372           22,107         23,624
     Net Income per Share(2)............................           .33             .53              .52            .53
     Dividends paid per Share(1)........................           .64             .65              .66            .67

<CAPTION>
                                                                                          1997                           
                                                              ---------------------------------------------------------
                                                                First          Second            Third          Fourth
                                                              Quarter          Quarter         Quarter          Quarter
   <S>                                                       <C>             <C>              <C>            <C>   
     Revenues...........................................      $25,477          $28,276         $29,017          $31,362
     Net Income.........................................       14,910           14,926           15,017          14,300
     Net Income per Share(2)............................          .56              .56             .56             .48
     Dividends paid per Share(1)........................          .59              .61             .62             .63

<FN>
(1)  Amounts represent dividends declared with respect to the periods shown.

(2)  The sum of the net income before  extraordinary  item and net income per share for the four  quarters  differs from
     annual per share  amounts due to the required  method of  computing  weighted  average  number of shares in interim
     periods.
</FN>
</TABLE>
                                                          F-10

<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 consolidated  financial statements of Hospitality Properties Trust
and have issued our report  thereon dated  January 15, 1999.  Our audit was made
for the purpose of forming an opinion on those  statements taken as a whole. The
schedule on pages F-12 and F-13 is the responsibility of Hospitality  Properties
Trust's  management  and is  presented  for the  purpose of  complying  with the
Securities  and  Exchange  Commission's  rules  and is  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 15, 1999



                                      F-11
<PAGE>
<TABLE>
<CAPTION>
                                            HOSPITALITY PROPERTIES TRUST

                               SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION
                                                  DECEMBER 31, 1998
                                                (dollars in millions)
                                                                        Costs
                                                                     Capitalized
                                                                      Subsequent       
                                                                         to              Gross Amount at which  
                                  Initial Cost to Company            Acquisition       Carried at Close of Period
                             -----------------------------------    -------------    ------------------------------

                                                    Buildings &                                Buildings &
                             Encumbrances    Land   Improvements      Improvements      Land   Improvements   Total

<S>                              <C>         <C>       <C>                <C>          <C>        <C>         <C>
63 Courtyards                     --          103       480                4            103        484         587

31 Candlewood Hotels              --           22       192               --             22        192         214

31 Residence Inns                 --           59       251                1             59        252         311

15 Summerfield Suites             --           23       196               --             23        196         219

14 Sumner Suites                  --           13       114               --             13        114         127

12 Wyndham Hotels                 --           16       153                1             16        154         170

2 Marriott Full Service           --            6        52               --              6         52          58

2 TownePlace Suites               --            1        11               --              1         11          12

Total (170 hotels)                --          243     1,449                6            243      1,455       1,698

<CAPTION>
                                                                                                  Life on which
                                                                                                 Depreciation in
                                                                                                  Latest Income
                              Accumulated            Date of                  Date                Statement is
                             Depreciation         Construction              Acquired                Computed
                             --------------    --------------------    --------------------    -----------------

<C>                              <C>           <C>                     <C>                       <C>     
63 Courtyards                     (34)          1987 through 1998       1995 through 1998         15 - 40 Years

31 Candlewood Hotels               (3)          1996 through 1998       1997 through 1998         15 - 40 Years

31 Residence Inns                 (14)          1989 through 1998       1996 through 1998         15 - 40 Years

15 Summerfield Suites              (4)          1989 through 1993             1998                15 - 40 Years

14 Sumner Suites                   (3)          1992 through 1997             1997                15 - 40 Years

12 Wyndham Hotels                 (10)          1987 through 1990       1996 through 1997         15 - 40 Years

2 Marriott Full Service            --           1972 through 1981             1998                15 - 40 Years

2 TownePlace Suites                --           1997 through 1998             1998                15 - 40 Years

Total (170 hotels)                (68)

</TABLE>

                                                        F-12
<PAGE>
                          HOSPITALITY PROPERTIES TRUST

                              NOTES TO SCHEDULE III
                                DECEMBER 31, 1998
                             (dollars in thousands)


(A) The change in accumulated  depreciation  for the period from January 1, 1996
to December 31, 1998 is as follows:

                                         1998           1997            1996
                                         ----           ----            ----
  
Balance at beginning of period         $35,942         $16,701         $ 3,679
                                                                      
Additions:  depreciation expense        32,347          19,241          13,022
                                       -------         -------         -------
                                                                      
Balance at close of period             $68,289         $35,942         $16,701
                                       =======         =======         =======
                                                
(B) The change in total cost of  properties  for the period from January 1, 1996
to December 31, 1998 is as follows:

                                       1998           1997             1996
                                       ----           ----             ----
    
Balance at beginning of period      $1,144,973      $  773,497      $  305,447
                                                                  
Additions:  hotel acquisitions and                                
            capital expenditures       553,484         371,476         468,050
                                    ----------      ----------      ----------
                                                                  
Balance at close of period          $1,698,457      $1,144,973      $  773,497
                                    ==========      ==========      ==========
                                                               

(C) The net tax basis of the Company's real estate properties was $1,634 million
as of December 31, 1998.


                                      F-13

<PAGE>

                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

To HMH HPT Courtyard LLC:

         We have audited the  accompanying  balance  sheets of HMH HPT Courtyard
LLC  (formerly HMH HPT  Courtyard,  Inc.) as of December 31, 1998 and January 2,
1998, and the related  statements of operations,  shareholder's  equity and cash
flows for the fiscal years ended December 31, 1998,  January 2, 1998 and January
3, 1997.  These  financial  statements are the  responsibility  of the Company's
management.  Our  responsibility  is to express  an  opinion on these  financial
statements based on our audits.

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

         In our opinion,  the  financial  statements  referred to above  present
fairly, in all material respects,  the financial position of the Company,  as of
December 31, 1998 and January 2, 1998, and the results of its operations and its
cash flows for the fiscal years ended  December  31,  1998,  January 2, 1998 and
January 3, 1997, in conformity with generally accepted accounting principles.

         As discussed  in Note 1 to the  financial  statements,  the Company has
given  retroactive  effect to the  change to  include  property-level  sales and
operating expenses in the statement of operations.

                                                            Arthur Andersen LLP

Washington, D.C.
March 5, 1999


                                      F-14
<PAGE>
<TABLE>
<CAPTION>

                                        HMH HPT COURTYARD LLC
                                            BALANCE SHEETS
                                December 31, 1998 and January 2, 1998
                                  (in thousands, except share data)

                                                                                     1998     1997
                                                                                     ----     ----
                                            ASSETS

<S>                                                                                <C>       <C>    
Advances to manager ............................................................   $  --     $ 5,100
Due from Marriott International, Inc. ..........................................     3,244     3,233
Security deposit ...............................................................    50,540    50,540
Note receivable from Crestline .................................................     5,100      --
                                                                                   -------   -------
            Total assets .......................................................   $58,884   $58,873
                                                                                   =======   =======

                          LIABILITIES AND SHAREHOLDER'S EQUITY

Due to Host Marriott ...........................................................   $ 5,899   $ 5,888
Deferred gain ..................................................................    33,793    36,670
                                                                                   -------   -------
            Total liabilities ..................................................    39,692    42,558
                                                                                   -------   -------

Shareholder's equity
       Common stock, no par value, 100 shares authorized, issued and outstanding      --        --
       Additional paid-in capital ..............................................    15,295    15,295
       Retained earnings .......................................................     3,897     1,020
                                                                                   -------   -------
            Total shareholder's equity .........................................    19,192    16,315
                                                                                   -------   -------
                                                                                   $58,884   $58,873
                                                                                   =======   =======
</TABLE>


                                  See Notes to Financial Statements.


                                                 F-15
<PAGE>
<TABLE>
<CAPTION>
                                        HMH HPT COURTYARD LLC
                                       STATEMENTS OF OPERATIONS
                            For the Fiscal Years Ended December 31, 1998,
                                 January 2, 1998 and January 3, 1997
                                            (in thousands)


                                                                 1998         1997        1996
                                                                 ----         ----        ----

<S>                                                         <C>          <C>          <C>      
REVENUES .................................................   $ 224,305    $ 211,889    $ 186,043
                                                             ---------    ---------    ---------

EXPENSES:
       Hotel expenses ....................................     109,547      103,473       91,882
       Rent ..............................................      52,784       52,335       46,495
       FF&E contribution expense .........................      11,216       10,595        9,289
       Base and incentive management fees paid to Marriott
          International, Inc. ............................      26,348       23,323       18,318
       Property taxes ....................................       7,842        7,491        6,287
       Other expenses ....................................       3,591        4,583        3,390
                                                             ---------    ---------    ---------
            Total operating expenses .....................     211,328      201,800      175,661
                                                             ---------    ---------    ---------

OPERATING PROFIT BEFORE AMORTIZATION OF
   DEFERRED GAIN AND CORPORATE EXPENSES ..................      12,977       10,089       10,382
Amortization of deferred gain ............................       2,877        2,900        2,351
Corporate expenses .......................................      (1,947)      (1,991)      (2,235)
                                                             ---------    ---------    ---------

INCOME BEFORE INCOME TAXES ...............................      13,907       10,998       10,498
Provision for income taxes ...............................      (5,563)      (4,400)      (4,199)
                                                             ---------    ---------    ---------

NET INCOME ...............................................   $   8,344    $   6,598    $   6,299
                                                             =========    =========    =========

</TABLE>


                                  See Notes to Financial Statements.



                                                 F-16
<PAGE>
<TABLE>
<CAPTION>
                                        HMH HPT COURTYARD LLC
                                  STATEMENTS OF SHAREHOLDER'S EQUITY
                            For the Fiscal Years Ended December 31, 1998,
                                 January 2, 1998 and January 3, 1997
                                            (in thousands)


                                                                   Additional
                                                 Common             Paid-In           Retained
                                                  Stock             Capital        Earnings/(Deficit)
                                                  -----             -------        ------------------

<S>                                           <C>                  <C>               <C>       
Balance, December 29, 1995 .................   $                   $ 25,406           $   (720) 
Net liabilities contributed by Host Marriott         --              (9,928)              --
Dividend to Host Marriott ..................         --                --               (6,299)
Net income .................................         --                --                6,299
                                               ----------          --------           --------
Balance, January 3, 1997 ...................   $     --            $ 15,478           $   (720)
                                               ==========          ========           ========
Adjustment to 1996 capital contribution by                                           
    Host Marriott ..........................         --                (183)              --
Dividend to Host Marriott ..................         --                --               (4,858)
Net income .................................         --                --                6,598
                                               ----------          --------           --------
Balance at January 2, 1998 .................   $     --            $ 15,295           $  1,020
                                               ==========          ========           ========
Dividend to Host Marriott ..................         --                --               (5,467)
Net income .................................         --                --                8,344
                                               ----------          --------           --------
Balance at December 31, 1998 ...............   $     --            $ 15,295           $  3,897
                                               ==========          ========           ========
                   
</TABLE>                                                     


                                  See Notes to Financial Statements.



                                                 F-17
<PAGE>
<TABLE>
<CAPTION>
                                        HMH HPT COURTYARD LLC
                                       STATEMENTS OF CASH FLOWS
              Fiscal Years Ended December 31, 1998, January 2, 1998 and January 3, 1997
                                            (in thousands)


                                                      1998           1997           1996
                                                      ----           ----           ----
<S>                                                <C>           <C>            <C>
OPERATING ACTIVITIES:
     Net income .................................   $ 8,344        $ 6,598        $ 6,299  
     Adjustments to reconcile net income to cash                                
        provided by operating activities:                                       
     Amortization of deferred gain ..............    (2,877)        (2,900)        (2,351)
     Changes in operating accounts:                                             
         Increase in due to Host Marriott .......        11          1,095          3,285
         Decrease in prepaid rent ...............      --             --              329
         Decrease (increase) in due from Marriott                               
            International, Inc. .................       (11)            65         (1,263)
                                                    -------        -------        -------
         Cash provided by operations ............     5,467          4,858          6,299
                                                    -------        -------        -------
                                                                                
FINANCING ACTIVITIES:                                                           
     Dividend to Host Marriott ..................    (5,467)        (4,858)        (6,299)
                                                    -------        -------        -------
                                                                                
CASH AND CASH EQUIVALENTS, end of year ..........   $  --          $  --          $  --
                                                    =======        =======        =======
                                                                            
SUPPLEMENTAL INFORMATION, NONCASH ACTIVITY
Balances transferred to the Company by Host Marriott
     upon commencement of leases:
     Advances to manager..........................................             $    1,116
     Prepaid rent ................................................                    329
     Security deposits............................................                 17,640
     Deferred gain................................................                (29,013)
                                                                               ----------

     Net (liabilities) assets contributed by Host Marriott........             $   (9,928)
                                                                               ==========
</TABLE>

                                  See Notes to Financial Statements.


                                                 F-18

<PAGE>
                              HMH HPT COURTYARD LLC
                          NOTES TO FINANCIAL STATEMENTS


NOTE 1.    SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation

         HMH HPT  Courtyard,  Inc. was  incorporated  in Delaware on February 7,
1995 as a whollyowned indirect subsidiary of Host Marriott Corporation.  HMH HPT
Courtyard,  Inc. had no  operations  prior to March 24, 1995 (the  "Commencement
Date").  As discussed  below,  HMH HPT  Courtyard,  Inc. was merged into HMH HPT
Courtyard LLC  (collectively  HMH HPT Courtyard,  Inc. and HMH HPT Courtyard LLC
are referred to as the "Company").

         On the Commencement Date,  affiliates of Host Marriott Corporation (the
"Sellers") sold 21 Courtyard properties to Hospitality Properties Trust ("HPT").
On August 22, 1995, HPT purchased an additional 16 Courtyard properties from the
Sellers. On March 22, 1996 and April 4, 1996, a total of 16 additional Courtyard
properties  were  purchased  by HPT  for a total  of 53  Courtyard  hotels  (the
"Hotels").  The Sellers  contributed the assets and  liabilities  related to the
operations of such properties to the Company, including working capital advances
to the manager,  prepaid  rent under  leasing  arrangements  and rights to other
assets as described in Note 2. Such assets have been accounted for at historical
cost.

         On April 17, 1998, Host Marriott  Corporation  announced that its Board
of Directors  authorized  Host Marriott  Corporation  to reorganize its business
operations  to qualify as a real  estate  investment  trust  ("REIT")  to become
effective as of January 1, 1999 (the "REIT  Conversion").  On December 29, 1998,
Host Marriott Corporation announced that it had completed  substantially all the
steps  necessary  to complete the REIT  Conversion  and expected to qualify as a
REIT under the applicable  Federal  income tax laws  beginning  January 1, 1999.
Additionally,  on December 29, 1998, Host Marriott completed the distribution of
its senior living business (Crestline Capital  Corporation) to its shareholders.
Subsequent to the REIT Conversion,  Host Marriott  Corporation is referred to as
Host REIT. In connection  with the REIT  Conversion,  Host Marriott  Corporation
contributed substantially all of its hotel assets to a newly-formed partnership,
Host Marriott, LP. (Prior to the REIT Conversion, "Host Marriott" refers to Host
Marriott Corporation.  Subsequent to the REIT Conversion, "Host Marriott" refers
to Host Marriott, LP.)

         In connection with the REIT Conversion,  the following occurred:  1) in
December 1998, HMH HPT Courtyard LLC, a wholly owned subsidiary of Host Marriott
Hospitality,  Inc.  ("Hospitality") was formed; 2) on December 23, 1998, HMH HPT
Courtyard,  Inc. merged into HMH HPT Courtyard LLC (hereafter,  the Company) and
HMH  HPT  Courtyard,  Inc.  ceased  to  exist;  and  3) on  December  24,  1998,
Hospitality contributed its LLC interest in the Company to the Host Marriott. As
of December  31, 1998,  Host REIT owns 78% of the  outstanding  limited  partner
units of Host  Marriott and  unaffiliated  partners own the  remaining  22%. The
merger of HMH HPT Courtyard LLC and HMH HPT Courtyard, Inc. was accounted for at
carryover basis.

         In addition,  the Company has agreed to enter into sublease  agreements
and  assigned its  interest in the  management  agreements  to  subsidiaries  of
Crestline Capital Corporation ("Crestline"). See Notes 2 and 5.

Fiscal Year

         In 1998, in connection  with the REIT  Conversion,  the Company changed
its fiscal year-end to a calendar year basis.  Previously,  the Company's fiscal
year ended on the Friday  nearest to  December  31.  Full year  results for 1996
include 53 weeks versus 52 weeks for 1997 and 1998.

                                      F-19

<PAGE>
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.

Revenues

         Revenues represent gross sales from the Company's hotel properties.  As
discussed below, the Company previously recorded only the house profit generated
by the  Company's  hotels as revenue.  House  profit  reflects  the net revenues
flowing to the Company as lessee and represents  total hotel sales less property
level  expenses  excluding  depreciation  and  amortization,  real and  personal
property  taxes,  lease  payments,  insurance,  contributions  to  the  property
improvement fund and management fees.

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

         The  Company  considered  the  impact  of EITF  97-2  on its  financial
statements  and  determined  that EITF 97-2  requires  the  Company  to  include
property-level  sales and operating  expenses of its hotels in its statements of
operations.  The Company has given  retroactive  effect to the  adoption of EITF
97-2 in the accompanying  statements of operations.  Application of EITF 97-2 to
the financial  statements for the fiscal years ended December 31, 1998,  January
2, 1998 and January 3, 1997,  increased both revenues and operating  expenses by
approximately $110 million, $103 million and $92 million,  respectively, and had
no impact on operating profit or net income.

Corporate Expenses

         The  Company  operates  as a unit  of  Host  Marriott,  utilizing  Host
Marriott's  employees,  centralized  system for cash  management,  insurance and
administrative  services. The Company has no employees. All cash received by the
Company is deposited in and commingled  with Host Marriott's  general  corporate
funds. Operating expenses and other cash requirements of the Company are paid by
Host Marriott and charged directly or allocated to the Company.  Certain general
and  administrative  costs  of  Host  Marriott  are  allocated  to the  Company,
principally based on Host Marriott's specific  identification of individual cost
items and otherwise based upon estimated levels of effort devoted by its general
and  administrative  departments  to  individual  entities.  In the  opinion  of
management,  the methods for allocating  corporate,  general and  administrative
expenses  and  other  direct  costs are  reasonable.  It is not  practicable  to
estimate  the costs that would have been  incurred by the Company if it had been
operated  on a  stand-alone  basis,  however,  management  believes  that  these
expenses are comparable to the expected  allocations by Host Marriott of general
and administrative costs on a forward-looking basis.

Concentration of Credit Risk

         The Company's  largest asset is the security deposit (see Note 3) which
constitutes  86% of the  Company's  total assets as of December  31,  1998.  The
security deposit is not collateralized and is due from HPT at the termination of
the Lease without default.

Deferred Gain

         Host Marriott contributed to the Company deferred gains relating to the
sale of the 53  Courtyard  properties  to HPT in 1995 and 1996.  The  Company is
amortizing  the  deferred  gain over the initial  term of the Lease,  as defined
below.

                                      F-20
<PAGE>
NOTE 2.    LEASE COMMITMENTS

         On the  Commencement  Date,  the  Company  entered  into a lease for 21
Courtyard  properties.  On August 22, 1995, the Company entered into a lease for
an additional 16 Courtyard properties.  On March 22, 1996 and April 4, 1996, the
Company  entered  into  a  lease  for  an  additional  16  Courtyard  properties
(collectively,  the  "Lease").  The initial  term of the Lease  expires in 2012.
Thereafter,  the Lease automatically renews for consecutive  twelveyear terms at
the option of the Company.

         The Company is required to pay rents equal to aggregate  minimum annual
rent of $50,646,000 ("Base Rent"), and percentage rent equal to 5% of the excess
of total hotel sales over base year 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.  Additionally,  the Company is required 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.  The Company is also required to provide  Marriott
International  (the  "Manager") with working capital to meet the operating needs
of the Hotels.  The Sellers had previously  made advances  related to the Hotels
and  transferred  their interest in such amounts to the Company in the amount of
$3,984,000 and $1,116,000 in 1995 and 1996, respectively.

         The Lease also requires the Company to escrow,  or cause the Manager to
escrow,  an amount  equal to 5% of the annual total hotel sales into an HPTowned
furniture,  fixture  and  equipment  reserve  (the  "FF&E  Reserve"),  which  is
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 the Company.  In the event of HPT Fundings,
Base Rent shall be adjusted upward by an amount equal to 10% of HPT Fundings.

         The  Company is  required  to maintain a minimum net worth equal to one
year's  base  rent.  For  purposes  of this  covenant,  net worth is  defined as
shareholder's equity plus the deferred gain.

         As of December 31, 1998,  future minimum annual rental  commitments for
the Lease on the Hotels and other  noncancelable  leases,  including  the ground
leases described below, are as follows (in thousands):

                                                                       Other
                                                                     Operating
                                                         Lease         Leases
                                                       --------      --------- 
            1999  ............................           50,646         205
            2000  ............................           50,646         115
            2001  ............................           50,646          59
            2002  ............................           50,646          22
            2003  ............................           50,646           2
            Thereafter........................          455,814           3
                                                      ---------     -------
               Total minimum lease payments...        $ 709,044     $   406
                                                      =========     =======

         The land under  eight 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 subject to minimum  amounts.  The minimum
rentals are adjusted at various anniversary dates throughout the lease terms, as
defined in the agreements.  Total minimum lease payments exclude Percentage Rent
which  was  $2,284,000,  $1,771,000,  and  $716,000  for  1998,  1997 and  1996,
respectively.

Subleases

         In connection  with the REIT  Conversion,  the Company agreed to sublet
the Hotels (the "Subleases") from separate  indirect  sublessee  subsidiaries of
Crestline  Capital  Corporation  ("Sublessee"),  subject  to  the  terms  of the
applicable Lease. Under the subleases,  beginning in 1999, the Company will have
committed aggregate minimum 

                                      F-21
<PAGE>
subrental income of $709 million,  which is equal to the Company's minimum lease
payment obligation over the entire initial term of the lease described above.

         The terms of each Sublease expires  simultaneously  with the expiration
of the initial  term of the Lease to which it relates and  automatically  renews
for the  corresponding  renewal term under the Lease,  unless either the Company
(the "Sublessor")  elects not to renew the Lease, or the Sublessee elects not to
renew the Sublease at the expiration of the initial term provided, however, that
neither party can elect to terminate fewer than all of the Subleases. Rent under
the  Subleases  consists  of the  Minimum  Rent  payable  under the Lease and an
additional  percentage rent payable.  The percentage rent is sufficient to cover
the  additional  rent due under the Lease with any excess being  retained by the
Company.  The rent payable  under the Sublease is guaranteed by the Sublessee up
to a maximum amount of $20 million.

NOTE 3.    SECURITY DEPOSIT

         HPT holds  $50,540,000 as a security deposit for the obligations of the
Company under the Leases (the "Security  Deposit").  The Security Deposit is due
upon termination of the Lease without default.

NOTE 4.    INCOME TAXES

         Effective  January  1, 1999,  Host REIT has  elected to be treated as a
real estate investment trust for federal income tax purposes.  As the Company is
included in Host REIT's consolidated federal income tax return, the Company will
have no Federal tax  provision on a going forward basis because it will pass its
taxable income or loss directly through to its members.

         Host  Marriott  allocates  current  taxes  to the  Company  based  on a
separate return method.  Host Marriott has contributed the Security  Deposit and
deferred gain to the Company without  contributing  their related tax attributes
and have agreed that the Company will not be  responsible  for any tax liability
or benefit  associated with the Security Deposit or deferred gain.  Accordingly,
no deferred tax balances are reflected in the accompanying balance sheets. There
is no difference  between the basis of assets and liabilities for income tax and
financial  reporting  purposes  other  than  for the  Security  Deposit  and the
deferred gain.

         The components of the Company's effective income tax rate follow:
<TABLE>
<CAPTION>
                                                                     1998      1997      1996
                                                                     ----      ----      ----
         <S>                                                       <C>       <C>        <C>
          Statutory Federal tax rate ...........................     35.0%     35.0%     35.0%
          State income tax, net of Federal tax benefit .........      5.0       5.0       5.0
                                                                     ----      ----      ---- 
                                                                     40.0%     40.0%     40.0%
                                                                     ====      ====      ====
</TABLE>

         The  provision   for  income  taxes   consists  of  the  following  (in
thousands):
<TABLE>
<CAPTION>
                                                                     1998       1997       1996
                                                                     ----       ----       ----
         <S>                                                      <C>        <C>        <C>
          Current - Federal.....................................   $ 4,868    $  3,849   $  3,674
                  - State.......................................       695         551        525
                                                                   -------    --------   --------
                                                                   $ 5,563    $  4,400   $  4,199
                                                                   =======    ========   ========
</TABLE>
         All current tax provision  amounts are included in due to Host Marriott
on the accompanying balance sheets.

NOTE 5. MANAGEMENT AGREEMENTS

         The Sellers' rights and obligations  under  management  agreements (the
"Agreements")  with the Manager,  were  transferred  to HPT and then through the
Leases to the Company.  The  Agreement has an initial term expiring in 2013 with
an option to extend the  Agreement on all of the Hotels for up to 30 years.  The
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 

                                      F-22
<PAGE>

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.  In connection  with the REIT  Conversion,  Host
Marriott   assigned  its  rights  and   obligations   under  the  Agreements  to
subsidiaries of Crestline. As a result of the REIT Conversion,  all fees payable
under the Agreements for subsequent  periods are the primary  obligations of the
Sublessee. The obligations of the Lessees under the Agreements are guaranteed to
a limited extent by Crestline.  The Company remains obligated to the managers in
case the  Sublessee  fails to pay  these  fees  (but it  would  be  entitled  to
reimbursement from the Sublessee under the terms of the Subleases).

         Pursuant  to the terms of the  Agreements,  the  Manager is required to
furnish the hotels with certain services ("Chain  Services") which are generally
provided  on a  central  or  regional  basis  to  all  hotels  in  the  Marriott
International hotel system. Chain Services include central training, advertising
and  promotion,   a  national  reservation  system,   computerized  payroll  and
accounting  services,  and such additional  services as needed which may be more
efficiently  performed on a centralized  basis.  Costs and expenses  incurred in
providing such services are allocated among all domestic  hotels managed,  owned
or leased by Marriott International or its subsidiaries. In addition, the Hotels
participate in Marriott Rewards and Marriott's Courtyard Club programs.
The cost of these programs are charged to all hotels in the system.

         Crestline,  as the  Company's  Sublessee,  is  obligated to provide the
Manager  with  sufficient  funds to cover  the cost of (a)  certain  non-routine
repairs and  maintenance to the Hotels which are normally  capitalized;  and (b)
replacements  and  renewals  to the Hotels'  property  and  improvements.  Under
certain circumstances, the Company will be required to establish escrow accounts
for such purposes under terms outlined in the Agreements.

         Pursuant to the terms of Agreements, the Company is required to provide
Marriott  International  with funding for working  capital to meet the operating
needs of the  hotels.  Marriott  International  converts  cash  advanced  by the
Company into other forms of working  capital  consisting  primarily of operating
cash,  inventories  and trade  receivables.  Under the terms of the  Agreements,
Marriott  International  maintains  possession  of and  sole  control  over  the
components of working capital.  Upon termination of the Agreements,  the working
capital will be returned to the Company. In connection with the REIT Conversion,
the Company sold the existing  working  capital to the Sublessee in return for a
note receivable that bears interest at a rate of 5.12%.  Interest accrued on the
note is due simultaneously with each periodic rent payment. The principal amount
of the note is payable upon  termination  of the  Subleases.  The  Sublessee can
return the working capital in satisfaction of the note. As of December 31, 1998,
the note receivable from Crestline for working capital was $5.1 million.

NOTE 6.  REVENUES AND HOTEL EXPENSES

         As  discussed  in Note 1, the Company  adopted  EITF 97-2 during  1998.
Revenues  reflect all gross hotel operating  revenues  flowing to the Company as
lessee,  while hotel  expenses  represents  all gross  property-level  expenses,
excluding depreciation, management fees, real and personal property taxes, lease
payments, insurance,  contributions to the property improvement fund and certain
other costs, which are classified as operating costs and expenses.

                                      F-23
<PAGE>

The following  table presents the detail of revenues and hotel  expenses  (house
profit) for 1998, 1997 and 1996 (in thousands):

                                                  1998       1997       1996
                                                  ----       ----       ----
Revenues:
       Rooms ................................   $202,029   $189,426   $164,738
       Food and beverage ....................     14,932     14,789     14,167
       Other ................................      7,344      7,674      7,138
                                                --------   --------   --------
             Total Revenues .................    224,305    211,889    186,043
                                                --------   --------   --------
Hotel expenses:
       Rooms (A) ............................     42,535     39,280     34,858
       Food and beverage (B) ................     12,950     12,657     12,133
       Other operating departments (C) ......      2,089      2,245      1,904
       General and administrative (D) .......     24,239     22,536     19,956
       Utilities (E) ........................      7,751      8,046      7,200
       Repairs, maintenance and accidents (F)      8,803      8,613      6,930
       Marketing and sales (G) ..............      2,078      2,281      2,290
       Chain services (H) ...................      9,102      7,815      6,611
                                                --------   --------   --------
             Total Hotel expenses ...........    109,547    103,473     91,882
                                                --------   --------   --------

House Profit ................................   $114,758   $108,416   $ 94,161
                                                ========   ========   ========


(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 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 Agreements.

                                      F-24
<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 30, 1999

    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 30, 1999
John G. Murray                      Chief Operating Officer

/s/Thomas M. O'Brien                Treasurer and Chief          March 30, 1999
Thomas M. O'Brien                   Financial Officer


/s/ John L. Harrington              Trustee                      March 30, 1999
John L. Harrington


/s/Arthur G. Koumantzelis           Trustee                      March 30, 1999
Arthur G. Koumantzelis


/s/William J. Sheehan               Trustee                      March 30, 1999
William J. Sheehan


/s/Gerard M. Martin                 Trustee                      March 30, 1999
Gerard M. Martin


/s/Barry M. Portnoy                 Trustee                      March 30, 1999
Barry M. Portnoy




    
                                                                     EXHIBIT 3.1









                          HOSPITALITY PROPERTIES TRUST


                              Amended and Restated
                              Declaration of Trust








                                  May 12, 1995
                   As Amended and Restated on August 21, 1995
                         As Further Amended June 2, 1997







<PAGE>
                                      INDEX
                                                                           Page

                                    ARTICLE I
                             THE TRUST; DEFINITIONS

1.1    Name................................................................. 2
1.2    Places of Business................................................... 2
1.3    Nature of Trust...................................................... 2
1.4    Definitions.......................................................... 3


                                   ARTICLE II
                                    TRUSTEES

2.1    Number, Term of Office and Qualifications
         of Trustees........................................................ 6
2.2    Compensation and Other Remuneration.................................. 7
2.3    Resignation, Removal and Death of Trustees........................... 8
2.4    Vacancies............................................................ 8
2.5    Successor and Additional Trustees.................................... 8
2.6    Actions by Trustees.................................................. 9
2.7    Committees........................................................... 9


                                   ARTICLE III
                                TRUSTEES' POWERS

3.1    Power and Authority of Trustees......................................10
3.2    Specific Powers and Authority........................................10
3.3    Bylaws...............................................................16


                                   ARTICLE IV
                         INVESTMENT POLICY AND POLICIES
                             WITH RESPECT TO CERTAIN
                          DISTRIBUTIONS TO SHAREHOLDERS

4.1    Statement of Policy..................................................16
4.2    Prohibited Investments and Activities................................17
4.3    Change in Investment Policies........................................17


                                    ARTICLE V
                           THE SHARES AND SHAREHOLDERS

5.1    Description of Shares................................................17
5.2    Certificates.........................................................19
5.3    Fractional Shares....................................................20

<PAGE>

                                      -ii-

5.4    Legal Ownership of Trust Estate......................................20
5.5    Shares Deemed Personal Property......................................20
5.6    Share Record; Issuance and Transferability
         of Shares..........................................................20
5.7    Dividends or Distributions to Shareholders...........................21
5.8    Transfer Agent, Dividend Disbursing
         Agent and Registrar................................................22
5.9    Shareholders' Meetings...............................................22
5.10   Proxies..............................................................23
5.11   Reports to Shareholders..............................................23
5.12   Fixing Record Date...................................................24
5.13   Notice to Shareholders...............................................24
5.14   Shareholders' Disclosure; Restrictions on
         Share Transfer; Limitation on Holdings.............................24
5.15   Special Voting Provisions relating to Certain
         Business Combinations and Control Shares...........................28


                                   ARTICLE VI
                      LIABILITY OF TRUSTEES, SHAREHOLDERS,
                         OFFICERS, EMPLOYEES AND AGENTS,
                                AND OTHER MATTERS

6.1    Limitation of Liability of Shareholders,
         Trustees, Officers, Employees and Agents
         for Obligations of the Trust.......................................29
6.2    Express Exculpatory Clauses and Instruments..........................29
6.3    Limitation of Liability of Trustees, Officers,
         Employees and Agents to the Trust and to
         Shareholders for Acts and Omissions................................30
6.4    Indemnification and Reimbursement of
         Trustees, Officers, Employees, Agents and
         Certain Other Persons..............................................30
6.5    Indemnification and Reimbursement of
         Shareholders.......................................................31
6.6    Right of Trustees, Officers, Employees and
         Agents to Own Shares or Other Property
         and to Engage in Other Business....................................31
6.7    Transactions Between Trustees, Officers,
         Employees or Agents and the Trust..................................32
6.8    Persons Dealing with Trustees, Officers,
         Employees or Agents................................................33
6.9    Reliance.............................................................33

<PAGE>
                                      -iii-


                                   ARTICLE VII
                       DURATION, AMENDMENT AND TERMINATION
                                    OF TRUST

7.1    Duration of Trust....................................................34
7.2    Termination of Trust.................................................34
7.3    Amendment Procedure..................................................35
7.4    Amendments Effective.................................................35
7.5    Transfer to Successor................................................35


                                  ARTICLE VIII
                                  MISCELLANEOUS

8.1    Applicable Law.......................................................36
8.2    Index and Headings for Reference Only................................36
8.3    Successors in Interest...............................................36
8.4    Inspection of Records................................................36
8.5    Counterparts.........................................................37
8.6    Provisions of the Trust in Conflict with
         Law or Regulations; Severability...................................37
8.7    Certifications.......................................................37





<PAGE>
                              AMENDED AND RESTATED
                              DECLARATION OF TRUST

                                       OF

                          HOSPITALITY PROPERTIES TRUST


                                  May 12, 1995
                   As Amended and Restated on August 21, 1995

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


         The  Declaration of  Hospitality  Properties  Trust,  as filed with the
Maryland  Department  of  Assessments  and  Taxation  on May 12,  1995 is hereby
amended and restated as follows:

         DECLARATION  OF  TRUST  made as of the  date  set  forth  above  by the
undersigned Trustees.

                                   WITNESSETH:

         WHEREAS,  the  Trustees  desire  to  create a trust  for the  principal
purpose of investing in real property and interests therein; and

         WHEREAS,  the Trustees  desire that such trust  qualify as a "qualified
REIT  subsidiary"  as long  as it  shall  remain  wholly  owned  by  Health  and
Retirement  Properties  Trust  ("HRP")  and,  thereafter,   as  a  "real  estate
investment trust" under the REIT Provisions of the Internal Revenue Code, and as
a  "real  estate  investment  trust"  under  Title  8 of  the  Corporations  and
Associations Article of the Annotated Code of Maryland; and

         WHEREAS,  in furtherance of such purpose the Trustees intend to acquire
certain real property and interests  therein and to hold,  manage and dispose of
all such property as Trustees in the manner hereinafter stated; and

         WHEREAS,  it is proposed that the  beneficial  interest in the Trust be
divided  into  transferable   Shares  of  Beneficial   Interest,   evidenced  by
certificates therefor, as hereinafter provided;

         NOW, THEREFORE, it is hereby agreed and declared that the Trustees will
hold any and all property of every type and description which they are acquiring
or may hereafter  acquire as Trustees,  together with the proceeds  thereof,  in
trust,  to manage and dispose of the same for the  benefit of the  holders  from
time

<PAGE>
                                       -2-

to time of the  Shares of  Beneficial  Interest  being  issued  and to be issued
hereunder in the manner and subject to the stipulations contained herein.


                                    ARTICLE I

                             THE TRUST; DEFINITIONS

         1.1 Name.  The name of the Trust created by this  Declaration  of Trust
shall be  "Hospitality  Properties  Trust" and so far as may be practicable  the
Trustees shall conduct the Trust's activities,  execute all documents and sue or
be sued under that name,  which name (and the word "Trust" wherever used in this
Declaration of Trust,  except where the context otherwise  requires) shall refer
to the Trustees  collectively  but not  individually  or  personally  nor to the
officers,  agents,  employees or  Shareholders of the Trust or of such Trustees.
Under circumstances under which the Trustees determine that the use of such name
is  not   practicable  or  under   circumstances   in  which  the  Trustees  are
contractually  bound to change that name, they may use such other designation or
they may adopt  another name under which the Trust may hold  property or conduct
its activities.

         1.2 Places of Business.  The Trust shall maintain an office in Maryland
at The  Prentice-Hall  Corporation  System,  Maryland,  11  East  Chase  Street,
Baltimore City, Maryland,  21202 or such other place in Maryland as the Trustees
may determine  from time to time. The Resident Agent of the Trust at such office
shall be The Prentice-Hall  Corporation System,  Maryland.  The Trust may change
such Resident Agent from time to time as the Trustees shall determine. The Trust
may have such other offices or places of business within or without the State of
Maryland as the Trustees may from time to time determine.

         1.3 Nature of Trust. The Trust shall be a real estate  investment trust
within the meaning of Title 8 of the Corporations  and  Associations  Article of
the Annotated  Code of Maryland.  It is also intended that the Trust shall carry
on a  business  as a  "qualified  REIT  subsidiary"  as  described  in the  REIT
Provisions of the Internal Revenue Code for so long as it is wholly owned by HRP
and thereafter shall qualify and carry on business as a "real estate  investment
trust" as  described  therein.  The Trust is not  intended  to be,  shall not be
deemed to be,  and  shall  not be  treated  as a  general  partnership,  limited
partnership,  joint  venture,  corporation  or joint stock  company (but nothing
herein shall preclude the Trust from being treated

<PAGE>
                                       -3-

for tax purposes as an association  under the Internal  Revenue Code); nor shall
the Trustees or Shareholders or any of them for any purpose be, nor be deemed to
be, nor be treated in any way whatsoever as, liable or responsible  hereunder as
partners  or  joint  venturers.  The  relationship  of the  Shareholders  to the
Trustees shall be solely that of  beneficiaries  of the Trust in accordance with
the rights conferred upon them by this Declaration.

         1.4 Definitions.  The terms defined in this Section 1.4,  wherever used
in this  Declaration,  shall,  unless the context otherwise  requires,  have the
respective meanings hereinafter specified.  Whenever the singular number is used
in this  Declaration  and when permitted by the context,  the same shall include
the plural,  and the  masculine  gender  shall  include the  feminine and neuter
genders,  and vice versa. Where applicable,  calculations to be made pursuant to
any  such  definition  shall  be  made in  accordance  with  generally  accepted
accounting  principles  as in  effect  from  time to time  except  as  otherwise
provided in such definition.

         (a)  Advisor.  "Advisor"  shall mean HRPT  Advisors,  Inc.,  a Delaware
corporation, or such other Person as the Trustees shall from time to time engage
to supervise  the operation of the Trust and to provide the Trust with a program
of investments.

         (b) Affiliate.  "Affiliate" shall mean, as to any Person, (i) any other
Person who, at the time of determination, is directly or indirectly controlling,
controlled  by or under common  control with such Person,  (ii) any other Person
who, at such time, owns beneficially,  directly or indirectly, five percent (5%)
or more of the  outstanding  capital stock,  shares or equity  interests of such
Person,  or (iii) any Person  who is at the time of  determination  an  officer,
director,  employee,  general  partner or  trustee of any such  Person or of any
Person who, at such time, is controlling,  controlled by or under common control
with such Person  (excluding  any trustee who is not  otherwise  an Affiliate of
such Person).

         (c) Annual Meeting of  Shareholders.  "Annual Meeting of  Shareholders"
shall mean the meeting described in the first sentence of Section 5.9.

         (d) Annual Report.  "Annual Report" shall have the meaning set forth in
Section 5.11(a).
<PAGE>
                                       -4-

         (e) Book Value. "Book Value" of an asset or assets shall mean the value
of such  asset or  assets  of the  Trust  on the  books  of the  Trust,  without
deduction  for  depreciation  or other  asset  valuation  reserves  and  without
deduction  for  mortgages  or other  security  interests  to which such asset or
assets are  subject,  except that no asset shall be valued at more than its fair
market value as determined by or under procedures  adopted by the Trustees,  and
the underlying assets of a partnership,  joint venture or other form of indirect
ownership,  to the extent of the Trust's interest therein, shall be valued as if
owned directly by the Trust.

         (f) Bylaws. "Bylaws" shall have the meaning set forth in Section 3.3.

         (g) Declaration.  "Declaration" or "this  Declaration"  shall mean this
Declaration  of Trust,  as amended,  restated or modified from time to time. The
use in this Declaration of "herein" and "hereunder"  shall be deemed to refer to
this  Declaration  and shall not be limited to the particular  text,  article or
section in which such words appear.

         (h) Independent Trustee: "Independent Trustee" shall mean a Trustee who
is not  then an  officer  of the  Trust or an  Affiliate  of  either  HRP or the
Advisor.

         (i)  Internal  Revenue  Code.  "Internal  Revenue  Code" shall mean the
Internal Revenue Code of 1986, as now enacted or hereafter amended, or successor
statutes and applicable rules and regulations thereunder.

         (j) Invested Assets. "Invested Assets" shall mean the Book Value of all
the Real Estate Investments of the Trust.

         (k) Mortgage  Loans.  "Mortgage  Loans"  shall mean notes,  debentures,
bonds and other evidences of indebtedness or obligations,  whether negotiable or
non-negotiable, which are secured or collateralized by Mortgages.

         (l)  Mortgages.  "Mortgages"  shall mean  mortgages,  deeds of trust or
other security interests in Real Property.

         (m) Person. "Person" shall mean and include individuals,  corporations,
limited   partnerships,   general   partnerships,   joint  stock   companies  or
associations,  joint ventures,  associations,  companies,  trusts,  banks, trust
companies,  land trusts,  business
<PAGE>
                                       -5-

trusts  and  other   entities  and   governments   and  agencies  and  political
subdivisions thereof.

         (n) Real Estate  Investment.  "Real Estate  Investment"  shall mean any
direct  or  indirect  investment  in any  interest  in Real  Property  or in any
Mortgage  Loan,  or in any Person  whose  principal  purpose is to make any such
investment.

         (o)  Real  Property.  "Real  Property"  shall  mean and  include  land,
leasehold  interests  (including  but not  limited to  interests  of a lessor or
lessee therein), rights and interests in land, and in any buildings, structures,
improvements,  furnishings  and fixtures  located on or used in connection  with
land or  interests  therein,  but does not  include  investments  in  Mortgages,
Mortgage Loans or interests therein.

         (p) REIT.  "REIT" shall mean a real estate  investment trust as defined
in the REIT Provisions of the Internal Revenue Code.

         (q) REIT Provisions of the Internal  Revenue Code.  "REIT Provisions of
the  Internal  Revenue  Code"  shall  mean Parts II and III of  Subchapter  M of
Chapter 1 of Subtitle A of the Internal Revenue Code or any successor provision.

         (r) Securities. "Securities" shall mean any stock, shares, voting trust
certificates,  bonds, debentures, notes or other evidences of indebtedness or in
general any instruments  commonly known as  "securities" or any  certificates of
interest,  shares or participations  in, temporary or interim  certificates for,
receipts  for,  guarantees  of, or warrants,  options or rights to subscribe to,
purchase or acquire any of the foregoing.

         (s) Shareholders.  "Shareholders"  shall mean as of any particular time
all holders of record of outstanding Shares at such time.

         (t) Shares.  "Shares"  or, as the context may require,  "shares"  shall
mean the shares of beneficial  interest of the Trust as described in Section 5.1
hereof.

         (u) Trust. "Trust" shall mean the Trust created by this Declaration.

         (v) Trustees.  "Trustees"  shall mean, as of any  particular  time, the
original signatories hereto as long as they hold office hereunder and additional
and successor Trustees, and shall not include the officers,  employees or agents
of the Trust or the 
<PAGE>
                                       -6-

Shareholders.  Nothing herein shall be deemed to preclude the Trustees from also
serving as officers, employees or agents of the Trust or owning Shares.

         (w) Trust Estate.  "Trust Estate" shall mean as of any particular  time
any and all property, real, personal or otherwise, tangible or intangible, which
is  transferred,  conveyed or paid to or  purchased by the Trust or Trustees and
all rents,  income,  profits and gains therefrom and which at such time is owned
or held by or for the Trust or the Trustees.


                                   ARTICLE II

                                    TRUSTEES

         2.1 Number, Term of Office and Qualifications of Trustees.

         (a)(i) The number of Trustees initially need not be more than one (1).

         (ii) If a Person  other  than HRP  acquires  any  Shares of  Beneficial
Interest of the Trust, the number of Trustees shall thenceforth be no fewer than
three (3) and no more than seven (7).  Upon  acquisition  by a Person other than
HRP of any such  Shares,  the exact  number of Trustees  shall be five (5) until
changed by a  two-thirds  (2/3) vote of the  Trustees or by an amendment of this
Declaration  duly  adopted  by holders of  two-thirds  (2/3) of the  outstanding
Shares entitled to vote. Any vacancies in the Board of Trustees  created thereby
shall be filled by a  majority  of the  Trustees  then in  office.  The Board of
Trustees thus  constituted  shall be classified into three groups,  with two (2)
Trustees in Group I, two (2)  Trustees in Group II, and one (1) Trustee in Group
III.  The  Trustee in Group III shall serve for a term ending at the next annual
meeting of Shareholders  after such acquisition of Shares by a Person other than
HRP;  each  Trustee in Group II shall serve for a term  ending at the  following
annual  meeting of  Shareholders;  and each Trustee in Group I shall serve for a
term ending at the second following  annual meeting of  Shareholders.  After the
respective terms of the groups  indicated,  each such group of Trustees shall be
elected for successive  terms ending at the annual meeting of Shareholders  held
during the third year after election.

         A majority of the  Trustees  holding  office  subject to the  foregoing
provisions of this paragraph  (ii) shall at all times be  Independent  Trustees;
provided,  however,  that upon a failure to 
<PAGE>
                                       -7-

comply with this requirement as a result of the creation of a vacancy which must
be filled by an Independent  Trustee,  whether as a result of enlargement of the
Board of  Trustees or the  resignation,  removal or death of a Trustee who is an
Independent  Trustee,  such requirement  shall not be applicable for a period of
ninety (90) days.

         (b) The names and business addresses of the initial Trustees, who shall
serve as Trustees until the first annual meeting of  Shareholders  (unless their
terms shall be otherwise  classified  pursuant to Section  2.1(a)(ii)) and until
their successors shall have been elected and qualified are as follows:

                    Name                                  Address

              Barry M. Portnoy                      Sullivan & Worcester
                                                    One Post Office Square
                                                    Boston, MA 02109

              Gerard M. Martin                      M & P Partners Limited
                                                        Partnership
                                                    400 Centre Street
                                                    Newton, MA  02158

The initial Trustees shall be the signatories hereto. No reduction in the number
of Trustees  shall have the effect of removing  any Trustee from office prior to
the  expiration  of his term.  Subject to the  provisions  of Section 2.3,  each
Trustee shall hold office until the election and qualification of his successor.
There shall be no cumulative voting in the election of Trustees. A Trustee shall
be an  individual  at least twenty- one (21) years of age who is not under legal
disability.  Unless  otherwise  required by law, no Trustee shall be required to
give bond,  surety or security in any  jurisdiction  for the  performance of any
duties or  obligations  hereunder.  The  Trustees in their  capacity as Trustees
shall not be required to be  Shareholders  or to devote their entire time to the
business and affairs of the Trust.

         2.2 Compensation and Other Remuneration. The Trustees shall be entitled
to receive such  reasonable  compensation  for their services as Trustees as the
Trustees may determine  from time to time. The Trustees and Trust officers shall
be entitled to receive  remuneration  for services  rendered to the Trust in any
other  capacity.  Subject to Sections  6.6 and 6.7,  such  services may include,
without limitation,  services as an officer of the Trust,  legal,  accounting or
other  professional  services,  or  
<PAGE>
                                      -8-

services as a broker,  transfer  agent or  underwriter,  whether  performed by a
Trustee or any Person affiliated with a Trustee.

         2.3 Resignation, Removal and Death of Trustees. A Trustee may resign at
any time by giving  written  notice to the  remaining  Trustees at the principal
office of the Trust. Such resignation shall take effect on the date specified in
such notice, without need for prior accounting.  A Trustee may be removed at any
time with or without cause by the  affirmative  vote either of all the remaining
Trustees or of the holders of Shares representing  two-thirds of the total votes
authorized to be cast by Shares then  outstanding  and entitled to vote thereon,
voting as a single class. A Trustee judged incompetent or for whom a guardian or
conservator  has been appointed  shall be deemed to have resigned as of the date
of such  adjudication  or  appointment.  Upon the  resignation or removal of any
Trustee,  or his otherwise ceasing to be a Trustee, he shall execute and deliver
such documents as the remaining Trustees shall require for the conveyance of any
Trust property held in his name, shall account to the remaining Trustees as they
require  for all  property  which he holds as  Trustee  and shall  thereupon  be
discharged as Trustee.  Upon the  incapacity or death of any Trustee,  his legal
representative  shall perform the acts set forth in the  preceding  sentence and
the discharge  mentioned therein shall run to such legal  representative  and to
the incapacitated Trustee or the estate of the deceased Trustee, as the case may
be.

         2.4  Vacancies.  If  any or  all  the  Trustees  cease  to be  Trustees
hereunder,  whether  by reason of  resignation,  removal,  incapacity,  death or
otherwise,  such event shall not terminate  the Trust or affect its  continuity.
Until vacancies are filled, the remaining Trustee or Trustees (even though fewer
than three (3)) may  exercise the powers of the  Trustees  hereunder.  Vacancies
(including  vacancies  created  by  increases  in  number)  may be filled by the
remaining  Trustee or by a majority of the  remaining  Trustees.  If at any time
there shall be no Trustees in office, successor Trustees shall be elected by the
Shareholders  as provided in Section 5.9. Any Trustee  elected to fill a vacancy
created  by the  resignation,  removal or death of a former  Trustee  shall hold
office for the unexpired term of such former Trustee.

         2.5 Successor and Additional Trustees. The right, title and interest of
the  Trustees  in and to the  Trust  Estate  shall  also vest in  successor  and
additional Trustees upon their qualification,  and they shall thereupon have all
the rights and obligations of Trustees hereunder. Such right, title and interest
shall vest in the  Trustees  whether  or not  conveyancing  

<PAGE>
                                      -9-

documents have been executed and delivered pursuant to Section 2.3 or otherwise.
Appropriate  written evidence of the election and qualification of successor and
additional  Trustees  shall be filed  with the  records of the Trust and in such
other  offices or places as the  Trustees  may deem  necessary,  appropriate  or
desirable.

         2.6  Actions  by  Trustees.  The  Trustees  may act with or  without  a
meeting.  A quorum for all meetings of the  Trustees  shall be a majority of the
Trustees; provided, however, that, whenever pursuant to Section 6.7 or otherwise
the vote of a majority  of a  particular  group of  Trustees  is  required  at a
meeting,  a quorum for such meeting  shall be a majority of the  Trustees  which
shall include a majority of such group. Unless  specifically  provided otherwise
in this  Declaration,  any action of the  Trustees  may be taken at a meeting by
vote of a majority of the Trustees present (a quorum being present) or without a
meeting by written consents of a majority of the Trustees,  which consents shall
be filed with the  records of meetings  of the  Trustees.  Any action or actions
permitted  to be taken by the  Trustees in  connection  with the business of the
Trust may be taken  pursuant to  authority  granted by a meeting of the Trustees
conducted by a telephone  conference call, and the transaction of Trust business
represented thereby shall be of the same authority and validity as if transacted
at a meeting of the Trustees held in person or by written  consent.  The minutes
of any Trustees'  meeting held by telephone shall be prepared in the same manner
as a meeting of the Trustees held in person.  The  acquisition or disposition of
any  investment  (other than  investments  in short-term  investment  Securities
described in Section 4.1) shall  require the approval of a majority of Trustees,
except as  otherwise  provided in Section 6.7. Any  agreement,  deed,  mortgage,
lease or other  instrument or writing executed by one or more of the Trustees or
by any  authorized  Person shall be valid and binding upon the Trustees and upon
the Trust when  authorized  or ratified by action of the Trustees or as provided
in the Bylaws.

         With respect to the actions of the Trustees,  Trustees who have, or are
Affiliates of Persons who have, any direct or indirect interest in or connection
with any matter  being acted upon may be counted for all quorum  purposes  under
this Section 2.6 and,  subject to the provisions of Section 6.7, may vote on the
matter as to which they or their Affiliates have such interest or connection.

<PAGE>
                                      -10-

         2.7  Committees.  The Trustees may appoint an audit  committee and such
other standing  committees as the Trustees  determine.  Each standing  committee
shall consist of two (2) or more members;  provided,  however, that the Trustees
may  appoint a standing  committee  consisting  of at least one  Trustee and two
non-Trustees.  Each committee shall have such powers,  duties and obligations as
the Trustees may deem necessary or appropriate.  The standing  committees  shall
report their activities periodically to the Trustees.


                                   ARTICLE III

                                TRUSTEES' POWERS

         3.1 Power and Authority of Trustees. The Trustees,  subject only to the
specific limitations contained in this Declaration,  shall have, without further
or other  authorization,  and free from any power or  control on the part of the
Shareholders, full, absolute and exclusive power, control and authority over the
Trust  Estate and over the  business and affairs of the Trust to the same extent
as if the Trustees were the sole owners  thereof in their own right,  and may do
all such acts and things as in their sole judgment and  discretion are necessary
for or incidental to or desirable for carrying out or conducting the business of
the Trust.  Any construction of this  Declaration or any  determination  made in
good faith by the Trustees as to the  purposes of the Trust or the  existence of
any  power  or  authority  hereunder  shall be  conclusive.  In  construing  the
provisions of this  Declaration,  the presumption shall be in favor of the grant
of powers and authority to the Trustees.  The  enumeration of any specific power
or authority  herein shall not be construed as limiting the aforesaid  powers or
the  general  powers or  authority  or any other  specified  power or  authority
conferred herein upon the Trustees.

         3.2  Specific  Powers  and  Authority.  Subject  only  to  the  express
limitations  contained  in this  Declaration  and in  addition to any powers and
authority conferred by this Declaration or which the Trustees may have by virtue
of any present or future statute or rule or law, the Trustees without any action
or consent by the Shareholders  shall have and may exercise at any time and from
time to time  the  following  powers  and  authorities  which  may or may not be
exercised by them in their sole judgment and  discretion  and in such manner and
upon such terms and conditions as they may from time to time deem proper:
<PAGE>
                                      -11-

                  (a) to retain,  invest and reinvest the capital or other funds
         of the Trust in, and to  acquire,  purchase,  or own,  real or personal
         property of any kind, whether tangible or intangible,  wherever located
         in the world,  and make commitments for such  investments,  all without
         regard  to  whether  any such  property  is  authorized  by law for the
         investment of trust funds or produces or may produce income; to possess
         and exercise all the rights, powers and privileges  appertaining to the
         ownership of the Trust Estate; and to increase the capital of the Trust
         at any time by the  issuance  of any  additional  authorized  Shares or
         other  Securities  of the  Trust  for such  consideration  as they deem
         advisable;

                  (b) without  limitation  of the powers set forth in subsection
         (a)  above,  to invest  in,  purchase  or  otherwise  acquire  for such
         consideration as they deem proper, in cash or other property or through
         the  issuance of shares or through the  issuance of notes,  debentures,
         bonds or other  obligations of the Trust,  and to hold for  investment,
         the entire or any  participating  interests  in any  Mortgage  Loans or
         interest in Real Property, including ownership of, or participations in
         the  ownership  of, or  rights to  acquire,  equity  interests  in Real
         Property or in Persons  owning,  developing,  improving,  operating  or
         managing Real Property,  which interests may be acquired  independently
         of or in connection with other investment  activities of the Trust and,
         in the latter case, may include rights to receive  additional  payments
         based on gross income or rental or other income from the Real  Property
         or improvements  thereon;  and to invest in loans secured by the pledge
         or transfer of Mortgage Loans;

                  (c) to sell, rent, lease, hire, exchange,  release, partition,
         assign,  mortgage,  pledge,  hypothecate,  grant security interests in,
         encumber,  negotiate,  convey, transfer or otherwise dispose of any and
         all the Trust Estate by deeds (including deeds in lieu of foreclosure),
         trust deeds, assignments,  bills of sale, transfers, leases, mortgages,
         financing statements, security agreements and other instruments for any
         of such purposes  executed and delivered for and on behalf of the Trust
         or the Trustees by one or more of the Trustees or by a duly  authorized
         officer, employee, agent or nominee of the Trust;

                  (d)  to  issue  Shares,  bonds,  debentures,  notes  or  other
         evidences of indebtedness, which may be secured or unsecured 

<PAGE>
                                      -12-

         and may be  subordinated  to any  indebtedness  of the  Trust,  to such
         Persons  for such  cash,  property  or other  consideration  (including
         Securities  issued or created by, or interests  in, any Person) at such
         time or times and on such terms as the Trustees may deem  advisable and
         to list any of the  foregoing  Securities  issued  by the  Trust on any
         securities exchange and to purchase or otherwise acquire, hold, cancel,
         reissue,  sell and  transfer any of such  Securities,  and to cause the
         instruments  evidencing  such Securities to bear an actual or facsimile
         imprint of the seal of the Trust (if the  Trustees  shall have  adopted
         such a seal)  and to be signed by  manual  or  facsimile  signature  or
         signatures  (and to issue  such  Securities,  whether or not any Person
         whose manual or facsimile  signature  shall be imprinted  thereon shall
         have ceased to occupy the office with  respect to which such  signature
         was authorized), provided that, where only facsimile signatures for the
         Trust are used, the  instrument  shall be  countersigned  manually by a
         transfer agent,  registrar or other authentication  agent; and to issue
         any of such Securities of different types in combinations or units with
         such  restrictions  on  the  separate  transferability  thereof  as the
         Trustees shall determine;

                  (e) to enter  into  leases of real and  personal  property  as
         lessor or lessee and to enter  into  contracts,  obligations  and other
         agreements  for a term,  and to  invest in  obligations  having a term,
         extending  beyond  the term of office of the  Trustees  and  beyond the
         possible termination of the Trust, or having a lesser term;

                  (f) to borrow  money  and give  negotiable  or non  negotiable
         instruments  therefor;  or  guarantee,  indemnify or act as surety with
         respect to payment or performance  of obligations of third parties;  to
         enter into  other  obligations  on behalf of the Trust;  and to assign,
         convey,  transfer,  mortgage,   subordinate,   pledge,  grant  security
         interest  in,  encumber or  hypothecate  the Trust Estate to secure any
         indebtedness of the Trust or any other of the foregoing  obligations of
         the Trust;

                  (g)  to lend money, whether secured or unsecured;

                  (h)  to create reserve funds for any purpose;

                  (i) to incur and pay out of the Trust  Estate  any  charges or
         expenses,  and to  disburse  any  funds of the  Trust,  which  charges,
         expenses  or  disbursements  are,  in  the  opinion  

<PAGE>
                                      -13-

         of the  Trustees,  necessary  or  incidental  to or  desirable  for the
         carrying  out of any of the  purposes  of the Trust or  conducting  the
         business of the Trust,  including  without  limitation  taxes and other
         governmental  levies,  charges and  assessments,  of  whatever  kind or
         nature,  imposed  upon or against the Trustees in  connection  with the
         Trust or the Trust  Estate or upon or against  the Trust  Estate or any
         part hereof, and for any of the purposes herein;

                  (j) to deposit funds of the Trust in banks,  trust  companies,
         savings and loan  associations and other  depositories,  whether or not
         such deposits will draw interest,  the same to be subject to withdrawal
         on  such  terms  and in  such  manner  and by such  Person  or  Persons
         (including  any one or more Trustees or officers,  employees or agents,
         of the Trust) as the Trustees may determine;

                  (k) to  possess  and  exercise  all  the  rights,  powers  and
         privileges  pertaining  to the  ownership  of all or any  Mortgages  or
         Securities  issued or created by, or interests in, any Person,  forming
         part of the Trust Estate,  to the same extent that an individual  might
         do so, and, without  limiting the generality of the foregoing,  to vote
         or give any consent,  request or notice, or waive any notice, either in
         person  or by  proxy or power of  attorney,  with or  without  power of
         substitution,  to one or more  Persons,  which  proxies  and  powers of
         attorney may be for meetings or action  generally or for any particular
         meeting  or action,  and may  include  the  exercise  of  discretionary
         powers;

                  (l) to cause to be  organized  or  assist  in  organizing  any
         Person under the laws of any  jurisdiction  to acquire the Trust Estate
         or any part or parts  thereof or to carry on any  business in which the
         Trust shall  directly or  indirectly  have any  interest,  and to sell,
         rent, lease, hire, convey, negotiate,  assign, exchange or transfer the
         Trust Estate or any part or parts thereof to or with any such Person or
         any  existing  Person  in  exchange  for  the  Securities   thereof  or
         otherwise,  and to  merge or  consolidate  the  Trust  with or into any
         Person or merge or consolidate  any Person into the Trust,  and to lend
         money to, subscribe for the Securities of, and enter into any contracts
         with,  any  Person  in which  the  Trust  holds or is about to  acquire
         Securities or any other interest;

                  (m)  to  enter  into  joint   ventures,   general  or  limited
         partnerships, participation or agency arrangements and any 

<PAGE>
                                      -14-

         other lawful  combinations or associations,  and to act as a general or
         limited partner;

                  (n) to elect, appoint,  engage or employ such officers for the
         Trust as the Trustees may  determine,  who may be removed or discharged
         at the  discretion of the  Trustees,  such officers to have such powers
         and  duties,  and to serve  such  terms,  as may be  prescribed  by the
         Trustees or by the Bylaws; to engage or employ any Persons  (including,
         subject to the  provisions  of  Sections  6.6 and 6.7,  any  Trustee or
         officer,  agent or  employee  of the Trust and any  Person in which any
         Trustee,  officer or agent is directly or indirectly interested or with
         which   he  is   directly   or   indirectly   connected)   as   agents,
         representatives,   employees,  or  independent  contractors  (including
         without limitation real estate advisors,  investment advisors, transfer
         agents, registrars,  underwriters,  accountants, attorneys at law, real
         estate agents, managers,  appraisers,  brokers, architects,  engineers,
         construction managers, general contractors or otherwise) in one or more
         capacities,  and to pay compensation  from the Trust for services in as
         many  capacities  as such Person may be so engaged or employed;  and to
         delegate  any of the powers and  duties of the  Trustees  to any one or
         more   Trustees,   agents,   representatives,    officers,   employees,
         independent contractors or other Persons;

                  (o) to determine or cause to be  determined  from time to time
         the value of all or any part of the Trust  Estate and of any  services,
         Securities,  property  or other  consideration  to be  furnished  to or
         acquired by the Trust,  and from time to time to revalue or cause to be
         revalued  all or any part of the Trust Estate in  accordance  with such
         appraisals or other information as are, in the Trustees' sole judgment,
         necessary and/or satisfactory;

                  (p) to collect,  sue for and receive all sums of money  coming
         due to the Trust,  and to engage in,  intervene  in,  prosecute,  join,
         defend, compromise, abandon or adjust, by arbitration or otherwise, any
         actions, suits, proceedings,  disputes, claims, controversies,  demands
         or other  litigation  relating  to the Trust,  the Trust  Estate or the
         Trust's affairs, to enter into agreements therefor,  whether or not any
         suit is commenced or claim  accrued or asserted  and, in advance of any
         controversy,   to  enter   into   agreements   regarding   arbitration,
         adjudication or settlement thereof;
<PAGE>
                                      -15-

                  (q) to renew, modify, release, compromise, extend, consolidate
         or cancel,  in whole or in part,  any  obligation to or of the Trust or
         participate in any reorganization of obligors to the Trust;

                  (r) to self-insure or to purchase and pay for out of the Trust
         Estate  insurance  contracts  and  policies,   including  contracts  of
         indemnity,  insuring  the Trust  Estate  against  any and all risks and
         insuring the Trust and/or all or any of the Trustees, the Shareholders,
         or the  officers,  employees  or agents of the Trust or Persons who may
         directly or indirectly control the Trust against any and all claims and
         liabilities of every nature asserted by any Person arising by reason of
         any action alleged to have been taken or omitted by the Trust or by the
         Trustees,  Shareholders,  officers,  employees  agents  or  controlling
         Persons whether or not the Trust would have the power to indemnify such
         Person or Persons against any such claim or liability;

                  (s) to cause legal title to any of the Trust Estate to be held
         by and/or in the name of the Trustees, or, except as prohibited by law,
         by and/or in the name of the  Trust or one or more of the  Trustees  or
         any other Person, on such terms, in such manner and with such powers in
         such  Person  as the  Trustees  may  determine,  and  with  or  without
         disclosure that the Trust or Trustees are interested therein;

                  (t) to adopt a fiscal  year for the  Trust,  and from  time to
         time to change such fiscal year;

                  (u) to adopt and use a seal  (but the use of a seal  shall not
         be required for the  execution of  instruments  or  obligations  of the
         Trust);

                  (v) to the extent permitted by law, to indemnify or enter into
         agreements with respect to  indemnification  with any Person with which
         the Trust has dealings, including without limitation any broker/dealer,
         investment bank, investment advisor or independent contractor,  to such
         extent as the Trustees shall determine;

                  (w)  to confess judgment against the Trust;

                  (x)  to discontinue the operations of the Trust;

                  (y) to repurchase or redeem Shares and other Securities issued
         by the Trust;
<PAGE>
                                      -16-

                  (z) to declare and pay dividends or distributions,  consisting
         of cash, property or Securities,  to the holders of Shares of the Trust
         out of any funds legally available therefor; and

                  (aa) to do all other such acts and things as are  incident  to
         the foregoing, and to exercise all powers which are necessary or useful
         to carry on the  business of the Trust and to carry out the  provisions
         of this Declaration.

         3.3 Bylaws.  The Trustees may make or adopt and from time to time amend
or  repeal  Bylaws  (the  "Bylaws")  not  inconsistent  with  law or  with  this
Declaration, containing provisions relating to the business of the Trust and the
conduct of its affairs and in such Bylaws may define the duties of the officers,
employees and agents of the Trust.

                                   ARTICLE IV

                         INVESTMENT POLICY AND POLICIES
                             WITH RESPECT TO CERTAIN
                          DISTRIBUTIONS TO SHAREHOLDERS

         4.1  Statement  of Policy.  It shall be the general  objectives  of the
Trust (i) to provide current income for  distribution  to  Shareholders  through
investments in income-producing  hotels and  hospitality-related  facilities and
other  real  estate  investments  and  (ii) to  provide  Shareholders  with  the
opportunity for additional returns from a percentage of gross revenues generated
by the investment properties.

         The Trust may make secured borrowings to make permitted additional Real
Estate  Investments  and  secured or  unsecured  borrowings  for normal  working
capital  needs,  including the repair and  maintenance of properties in which it
has invested,  tenant improvements and leasing  commissions.  The Trust may make
such borrowings  from third parties or from Affiliates of the Advisor.  Interest
and other  financing  charges or fees to be paid on loans  from such  Affiliates
will not exceed the interest and other financing  charges or fees which would be
charged by third party financing  institutions on comparable  loans for the same
purpose in the same geographic area.

         To the extent that the Trust Estate has assets not  otherwise  invested
in  accordance  with this Section 4.1, it shall be the 
<PAGE>
                                      -17-

policy of the  Trustees  to invest such  assets in  investments  selected by the
Trustees or the Advisor  which are  consistent  with the  Trust's  intention  to
qualify as a REIT under the Internal Revenue Code.

         It shall be the  policy  of the  Trustees  to make  investments  and to
conduct the  business of the Trust in such manner as to qualify as a REIT and to
comply with the  requirements  of the Internal  Revenue Code with respect to the
composition  of  investments  and the  derivation of the income of a real estate
investment trust as defined in the REIT Provisions of the Internal Revenue Code;
provided,  however,  that no  Trustee,  officer,  employee or agent of the Trust
shall be liable for any act or omission  resulting  in the loss of tax  benefits
under the  Internal  Revenue  Code,  except for that arising from his own wilful
misfeasance, bad faith, gross negligence or reckless disregard of duty.

         4.2 Prohibited Investments and Activities. The Trustees shall not:

         (a) engage in any  undertaking  or activity that would  disqualify  the
Trust as a real estate  investment  trust under the  provisions  of the Internal
Revenue Code as long as a real estate investment trust is accorded substantially
the same  treatment  or benefits  under the United  States tax laws from time to
time in effect as under  Sections  856-860 of the  Internal  Revenue Code at the
date of adoption of this Declaration; and/or

         (b) use or apply land for farming, agriculture, horticulture or similar
purposes in violation of Section  8-302(b) of the  Corporations and Associations
Article of the Annotated Code of Maryland.

         4.3 Change in Investment  Policies.  The investment policies set out in
this Article IV may be changed by a vote of a majority of the Trustees.


                                    ARTICLE V

                           THE SHARES AND SHAREHOLDERS

         5.1 Description of Shares.  The interest of the  Shareholders  shall be
divided into  200,000,000  shares of  beneficial  interest  which shall be known
collectively as "Shares",  all of which shall be validly issued,  fully paid and
<PAGE>

                                      -18-

non-assessable  by the Trust upon receipt of full  consideration  for which they
have been issued or without  additional  consideration if issued by way of share
dividend  or share  split.  There  shall be two  classes of Shares:  100,000,000
shares of one such class shall be known as "Common  Shares",  $.01 par value per
share,  and  100,000,000  shares  of the  other  such  class  shall  be known as
"Preferred Shares". Each holder of Shares shall as a result thereof be deemed to
have agreed to and be bound by the terms of this Declaration.  The Shares may be
issued for such consideration as the Trustees shall deem advisable. The Trustees
are hereby  expressly  authorized at any time, and from time to time, to provide
for  issuance  of Shares  upon such terms and  conditions  and  pursuant to such
arrangements  as the Trustees may determine.  The Trustees are hereby  expressly
authorized at any time, and from time to time, without Shareholder  approval, to
amend this Declaration to increase or decrease the aggregate number of Shares or
the number of Shares of any class that the Trust has the authority to issue.

         The Trustees are hereby expressly authorized at any time, and from time
to time,  without  Shareholder  approval,  to set (or  change if such  class has
previously been  established)  the par value,  preferences,  conversion or other
rights,   voting   powers,   restrictions,    limitations   as   to   dividends,
qualifications,  or terms, or conditions of redemption, of the Preferred Shares,
and such Preferred Shares may further be divided by the Trustees into classes or
series.

         Except as  otherwise  determined  by the  Trustees  with respect to any
class or series of Preferred Shares,  the holders of Shares shall be entitled to
the rights and powers  hereinafter set forth in this Section 5.1: The holders of
Shares shall be entitled to receive,  when and as declared  from time to time by
the Trustees out of any funds legally available for the purpose,  such dividends
or  distributions  as may be declared from time to time by the Trustees.  In the
event of the  termination of the Trust pursuant to Section 7.1 or otherwise,  or
upon the  distribution  of its  assets,  the assets of the Trust  available  for
payment and distribution to Shareholders shall be distributed  ratably among the
holders of Shares at the time  outstanding  in accordance  with Section 7.2. All
Shares shall have equal non-cumulative voting rights at the rate of one vote per
Share, and equal dividend, distribution, liquidation and other rights, and shall
have no preference,  conversion,  exchange,  sinking fund or redemption  rights.
Absent a contrary written agreement of the Trust authorized by the Trustees, and
notwithstanding  any other  determination  by the  Trustees  with respect to any
class or series of Preferred  Shares,  no holder of Shares or  Preferred  Shares
shall be entitled as a matter of right to subscribe  for or purchase any part of
any new or additional  issue of Shares of any class  whatsoever of the Trust, or
of securities  convertible into 

<PAGE>
                                      -19-

any  shares of any class  whatsoever  of the  Trust,  whether  now or  hereafter
authorized  and  whether  issued  for cash or other  consideration  or by way of
dividend.

         5.2   Certificates.   Ownership   of  Shares   shall  be  evidenced  by
certificates.  Every Shareholder shall be entitled to receive a certificate,  in
such form as the Trustees shall from time to time approve, specifying the number
of Shares of the applicable class held by such Shareholder.  Subject to Sections
5.6 and 5.14(c)  hereof,  such  certificates  shall be treated as negotiable and
title  thereto and to the Shares  represented  thereby shall be  transferred  by
delivery thereof to the same extent in all respects as a stock certificate,  and
the Shares  represented  thereby,  of a Maryland  business  corporation.  Unless
otherwise  determined by the Trustees,  such certificates shall be signed by the
Chairman,  if any, and the  President and shall be  countersigned  by a transfer
agent,  and  registered  by a  registrar  if any,  and  such  signatures  may be
facsimile  signatures in accordance  with Section 3.2(d) hereof.  There shall be
filed with each transfer  agent a copy of the form of certificate so approved by
the Trustees, certified by the Chairman,  President, or Secretary, and such form
shall continue to be used unless and until the Trustees approve some other form.

         In furtherance  of the  provisions of Sections 5.1 and 5.14(c)  hereof,
each Certificate  evidencing  Shares shall contain a legend imprinted thereon to
substantially the following effect or such other legend as the Trustees may from
time to time adopt:

         REFERENCE  IS MADE TO THE  DECLARATION  OF  TRUST  OF THE  TRUST  FOR A
         STATEMENT  OF  ALL  THE  DESIGNATIONS,  PREFERENCES,  LIMITATIONS,  AND
         RELATIVE  RIGHTS OF EACH  CLASS OR  SERIES OF SHARES  THAT THE TRUST IS
         AUTHORIZED  TO  ISSUE,  THE  VARIATIONS  IN  THE  RELATIVE  RIGHTS  AND
         PREFERENCES  OF ANY PREFERRED OR SPECIAL CLASS OF SHARES IN SERIES,  TO
         THE EXTENT THEY HAVE BEEN FIXED AND  DETERMINED,  AND THE  AUTHORITY OF
         THE TRUSTEES TO FIX AND DETERMINE THE RELATIVE  RIGHTS AND  PREFERENCES
         OF SUBSEQUENT  SERIES.  ANY SUCH STATEMENT  SHALL BE FURNISHED  WITHOUT
         CHARGE ON REQUEST TO THE TRUST AT ITS  PRINCIPAL  PLACE OF  BUSINESS OR
         REGISTERED OFFICE.

         IF NECESSARY TO EFFECT COMPLIANCE BY THE TRUST WITH REQUIREMENTS OF THE
         INTERNAL REVENUE CODE RELATING TO REAL ESTATE  INVESTMENT  TRUSTS,  THE
         PURPORTED TRANSFER OF THE SHARES REPRESENTED BY THIS CERTIFICATE MAY BE
         PROHIBITED  
<PAGE>
                                      -20-

         AND/OR  INVALIDATED  UPON THE  TERMS  AND  CONDITIONS  SET FORTH IN THE
         DECLARATION  OF TRUST.  THE TRUST WILL FURNISH A COPY OF SUCH TERMS AND
         CONDITIONS TO THE REGISTERED  HOLDER OF THIS  CERTIFICATE  UPON REQUEST
         AND WITHOUT CHARGE.

         5.3 Fractional  Shares. In connection with any issuance of Shares,  the
Trustees may issue fractional Shares or may adopt provisions for the issuance of
scrip including,  without limitation,  the time within which any such scrip must
be surrendered for exchange into full Shares and the rights,  if any, of holders
of scrip  upon the  expiration  of the time so fixed,  the  rights,  if any,  to
receive proportional distributions,  and the rights, if any, to redeem scrip for
cash, or the Trustees may in their discretion,  or if they see fit at the option
of, each holder, provide in lieu of scrip for the adjustment of the fractions in
cash. The provisions of Section 5.2 hereof relative to  certificates  for Shares
shall apply so far as  applicable  to such scrip,  except that such scrip may in
the discretion of the Trustees be signed by a transfer agent alone.

         5.4 Legal  Ownership of Trust Estate.  The legal ownership of the Trust
Estate and the right to conduct the business of the Trust are vested exclusively
in the Trustees (subject to Section 3.2(s)),  and the Shareholders shall have no
interest therein (other than beneficial interest in the Trust conferred by their
Shares issued  hereunder)  and they shall have no right to compel any partition,
division, dividend or distribution of the Trust or any of the Trust Estate.

         5.5 Shares  Deemed  Personal  Property.  The Shares  shall be  personal
property and shall confer upon the holders  thereof only the interest and rights
specifically  set  forth  or  provided  for  in  this  Declaration.  The  death,
insolvency or  incapacity  of a Shareholder  shall not dissolve or terminate the
Trust or affect  its  continuity  nor give his legal  representative  any rights
whatsoever, whether against or in respect of other Shareholders, the Trustees or
the Trust Estate or otherwise,  except the sole right to demand and,  subject to
the provisions of this  Declaration,  the Bylaws and any requirements of law, to
receive  a new  certificate  for  Shares  registered  in the name of such  legal
representative, in exchange for the certificate held by such Shareholder.

         5.6 Share Record; Issuance and Transferability of Shares. Records shall
be kept by or on behalf of and under the direction of the Trustees,  which shall
contain the names and addresses of the  Shareholders,  the number of Shares held
by them  respectively,  
<PAGE>
                                      -21-

and the numbers of the certificates  representing the Shares, and in which there
shall be recorded  all  transfers  of Shares.  The Trust,  the  Trustees and the
officers,  employees  and  agents of the  Trust  shall be  entitled  to deem the
Persons in whose names  certificates  are registered on the records of the Trust
to be the absolute owners of the Shares represented  thereby for all purposes of
the Trust;  but  nothing  herein  shall be deemed to  preclude  the  Trustees or
officers,  employees  or agents of the Trust  from  inquiring  as to the  actual
ownership  of Shares.  Until a transfer  is duly  effected on the records of the
Trust, the Trustees shall not be affected by any notice of such transfer, either
actual or constructive.

         Shares  shall be  transferable  on the records of the Trust only by the
record holder thereof or by his agent  thereunto duly authorized in writing upon
delivery to the Trustees or a transfer agent of the  certificate or certificates
therefor,  properly  endorsed or  accompanied  by duly executed  instruments  of
transfer and accompanied by all necessary  documentary stamps together with such
evidence of the genuineness of each such endorsement, execution or authorization
and of other  matters as may  reasonably  be  required  by the  Trustees or such
transfer  agent.  Upon such  delivery,  the  transfer  shall be  recorded in the
records of the Trust and a new certificate  for the Shares so transferred  shall
be  issued to the  transferee  and in case of a  transfer  of only a part of the
Shares  represented by any certificate,  a new certificate for the balance shall
be issued to the  transferor.  Any  Person  becoming  entitled  to any Shares in
consequence of the death of a Shareholder or otherwise by operation of law shall
be  recorded as the holder of such  Shares and shall  receive a new  certificate
therefor  but  only  upon  delivery  to the  Trustees  or a  transfer  agent  of
instruments and other evidence required by the Trustees or the transfer agent to
demonstrate such entitlement,  the existing certificate for such Shares and such
releases  from  applicable  governmental  authorities  as may be required by the
Trustees or transfer  agent.  In case of the loss,  mutilation or destruction of
any  certificate  for  shares,  the  Trustees  may issue or cause to be issued a
replacement  certificate on such terms and subject to such rules and regulations
as the Trustees  may from time to time  prescribe.  Nothing in this  Declaration
shall  impose  upon the  Trustees  or a transfer  agent a duty,  or limit  their
rights, to inquire into adverse claims.

         5.7 Dividends or Distributions to Shareholders. Subject to Section 5.1,
the  Trustees  may  from  time to time  declare  and  pay to  Shareholders  such
dividends  or  distributions  in  cash,  property  or  assets  of the  Trust  or
Securities issued by the Trust, out of 

<PAGE>
                                      -22-

current or accumulated  income,  capital,  capital gains,  principal,  interest,
surplus,  proceeds  from the  increase  or  financing  or  refinancing  of Trust
obligations,  or from the sale of portions of the Trust Estate or from any other
source as the Trustees in their discretion shall determine.  Shareholders  shall
have no right to any dividend or  distribution  unless and until declared by the
Trustees.  The  Trustees  shall  furnish the  Shareholders  with a statement  in
writing  advising  as to the source of the funds so  distributed  not later than
ninety  (90) days after the close of the fiscal  year in which the  distribution
was made.

         5.8  Transfer  Agent,  Dividend  Disbursing  Agent and  Registrar.  The
Trustees  shall  have  power to employ  one or more  transfer  agents,  dividend
disbursing  agents and registrars  (including the Advisor or its Affiliates) and
to authorize them on behalf of the Trust to keep records to hold and to disburse
any  dividends  or  distributions  and to have and  perform,  in  respect of all
original issues and transfers of Shares, dividends and distributions and reports
and  communications  to  Shareholders,  the powers and  duties  usually  had and
performed by transfer  agents,  dividend  disbursing  agents and registrars of a
Maryland business corporation.

         5.9  Shareholders'  Meetings.  There shall be an annual  meeting of the
Shareholders,  at such time and place as shall be determined by or in the manner
prescribed in the Bylaws,  at which the Trustees  shall be elected and any other
proper business may be conducted.  The Annual Meeting of  Shareholders  shall be
held no fewer  than 30 days after  delivery  to the  Shareholders  of the Annual
Report and within six (6) months after the end of each fiscal  year,  commencing
with the fiscal year ending December 31, 1995.  Special meetings of Shareholders
may only be called by a majority of the Trustees. If there shall be no Trustees,
the  officers  of the  Trust  shall  promptly  call  a  special  meeting  of the
Shareholders entitled to vote for the election of successor Trustees.

         No  business  shall be  transacted  by the  Shareholders  at a  special
meeting  other  than  business  that is either  (i)  specified  in the notice of
meeting (or any supplement thereto) given by or at the direction of the Trustees
(or any duly authorized  committee  thereof) or (ii) otherwise  properly brought
before the Shareholders by or at the direction of the Trustees.

         The holders of Shares  entitled to vote at the meeting  representing  a
majority  of the total  number  of votes  authorized  to be cast by Shares  then
outstanding and entitled to vote on any

<PAGE>
                                      -23-

question  present in person or by proxy  shall  constitute  a quorum at any such
meeting for action on such  question.  Any meeting may be adjourned from time to
time by a majority of the votes properly cast upon the question,  without regard
to class, whether or not a quorum is present,  and, except as otherwise provided
in the Bylaws,  the meeting may be reconvened  without  further  notice.  At any
reconvened session of the meeting at which there shall be a quorum, any business
may be transacted at the meeting as originally noticed.

         Except  as  otherwise  clearly  indicated  in this  Declaration  or the
Bylaws,  whenever  any  action is to be taken by the  Shareholders,  it shall be
authorized  by the  affirmative  vote of the  holders of Shares  representing  a
majority  of the total  number  of votes  authorized  to be cast by shares  then
outstanding and entitled to vote thereon.  At all elections of Trustees,  voting
by  Shareholders  shall be  conducted  under the  non-cumulative  method and the
election of Trustees shall be by the  affirmative  vote of the holders of Shares
representing  a majority of the total number of votes  authorized  to be cast by
shares then outstanding and entitled to vote thereon.

         Whenever Shareholders are required or permitted to take any action by a
vote at a meeting of Shareholders, at any time any of the outstanding Shares are
held by a Person other than HRP, such action shall not be taken except by such a
vote at such a meeting of Shareholders and the Shareholders  shall have no power
or right to take any action by executing written consents in lieu thereof.

         5.10 Proxies. Whenever the vote or consent of a Shareholder entitled to
vote is required or permitted under this  Declaration,  such vote or consent may
be  given  either  directly  by  such  Shareholder  or by a  proxy  in the  form
prescribed in, and subject to the  provisions  of, the Bylaws.  The Trustees may
solicit such proxies from the  Shareholders  or any of them  entitled to vote in
any matter requiring or permitting the Shareholders' vote or consent.

         5.11 Reports to Shareholders. Not later than ninety (90) days after the
close of each  fiscal year of the Trust  following  the end of fiscal year 1995,
the Trustees  shall mail or deliver a report of the business and  operations  of
the Trust  during such  fiscal  year to the  Shareholders,  which  report  shall
constitute  the  accounting  of the Trustees  for such fiscal  year.  Subject to
Section  8-401 of the  Annotated  Code of  Maryland,  the  report  (the  "Annual
Report")  shall be in such  form and have  such  content  as the  Trustees  deem
proper. The Annual Report shall include a

<PAGE>
                                      -24-

balance sheet,  an income  statement and a surplus  statement,  each prepared in
accordance  with  generally  accepted  accounting  principles.   Such  financial
statements  shall be certified by an independent  public  accountant  based on a
full  examination of the books and records of the Trust  conducted in accordance
with generally accepted auditing procedure. Manually signed copies of the Annual
Report  and of the  auditor's  certificate  will  be  filed  with  the  Maryland
Department  of  Assessments  and  Taxation.   A  manually  signed  copy  of  the
accountant's report shall be filed with the Trustees.

         5.12 Fixing  Record Date.  The Bylaws may provide for fixing or, in the
absence of such  provision,  the  Trustees  may fix, in  advance,  a date as the
record date for determining the Shareholders entitled to notice of or to vote at
any meeting of  Shareholders  or to express  consent to any  proposal  without a
meeting  or for the  purpose of  determining  Shareholders  entitled  to receive
payment of any dividend or distribution  (whether before or after termination of
the Trust) or any Annual Report or other communication from the Trustees, or for
any other purpose. The record date so fixed shall be not less than ten (10) days
nor more than sixty (60) days prior to the date of the  meeting or event for the
purposes of which it is fixed.

         5.13  Notice to  Shareholders.  Any notice of meeting or other  notice,
communication  or report to any  Shareholder  shall be deemed duly  delivered to
such  Shareholder when such notice,  communication or report is deposited,  with
postage  thereon  prepaid,  in  the  United  States  mail,   addressed  to  such
Shareholder  at his  address  as it  appears  on the  records of the Trust or is
delivered in person to such Shareholder.

         5.14   Shareholders'   Disclosure;   Restrictions  on  Share  Transfer;
Limitation on Holdings. At such time as any Person other than HRP shall hold any
Shares of Beneficial Interest and thereafter:

         (a) Every  Shareholder  shall upon demand  disclose to the  Trustees in
writing such  information  with respect to direct and indirect  ownership of any
Shares as the Trustees deem necessary or appropriate,  in their  discretion,  to
comply with the REIT Provisions of the Internal  Revenue Code, or to comply with
the requirements of any taxing authority or governmental agency.

         (b) Whenever in good faith the Trustees deem it reasonably necessary to
protect the status of the Trust as a REIT under the Internal  Revenue Code, they
may  require  a  statement  or  affidavit

<PAGE>
                                      -25-

from each Shareholder or proposed  transferee of Shares setting forth the number
of Shares already owned, directly or indirectly, by such Shareholder or proposed
transferee  and any  related  Person  specified  in the form  prescribed  by the
Trustees for that purpose.  If, in the opinion of the  Trustees,  which shall be
binding upon any Shareholder and any proposed  transferee of Shares, but subject
to subsection  (i) of this Section 5.14,  any proposed  transfer of Shares would
jeopardize  the status of the Trust as a REIT under the Internal  Revenue  Code,
the Trustees  shall have the right,  but not the duty,  to refuse to permit such
transfer.

         (c) As a condition to the transfer (including,  without limitation, any
sale, transfer, gift, assignment, devise or other disposition of Shares, whether
voluntary  or  involuntary,  whether  beneficially  or of  record,  and  whether
effected  constructively,  by operation of law or otherwise) and/or registration
of transfer of any Shares  ("Excess  Shares")  which could in the opinion of the
Trustees result in

         (i)      direct or indirect  ownership (as hereafter defined) of Shares
                  representing  more than 9.8% in number,  value or voting power
                  of the total Shares outstanding  becoming  concentrated in the
                  hands of one owner other than an Excepted Person (as such term
                  is defined hereafter),

         (ii)     the outstanding  Shares of the Trust being owned by fewer than
                  one hundred (100) persons or

         (iii)    the Trust being  "closely  held" within the meaning of Section
                  856(h) of the Internal Revenue Code,

such  potential  owner (a "Proposed  Transferee")  shall file with the Trust the
statement or affidavit described in subsection (b) of this Section 5.14 no later
than the fifteenth  (15th) day prior to any proposed  transfer,  registration of
transfer or transaction which, if consummated, would have any of the results set
forth above; provided,  however, that the Trustees may waive such requirement of
prior notice upon determination that such waiver is in the best interests of the
Trust.  Subject to the  subsection  (i) of this Section 5.14, the Trustees shall
have the power and right (i) to refuse to  transfer  or issue  Excess  Shares or
share  certificates to any Proposed  Transferee whose acquisition of such Excess
Shares would,  in the opinion of the Trustees,  result in the direct or indirect
beneficial  ownership  of any Excess  Shares by a Person  other than an Excepted
Person and (ii) to treat such Excess  Shares as having been  transferred  not to
the Proposed

<PAGE>
                                      -26-

Transferee but rather to a trustee,  who shall be designated by the Trustees but
unaffiliated with either the Trust or the Proposed  Transferee,  for the benefit
of one or more  organizations  described in Sections  170(b)(1)(a) and 170(c) of
the Internal Revenue Code (each such organization  being referred to herein as a
"Charitable  Beneficiary")  that have been designated by the Trustees.  Any such
trust  shall be deemed  to have  been  established  by the  Shareholder  for the
benefit  of the  Charitable  Beneficiary  on the day  prior  to the  date of the
purported transfer to the Proposed Transferee, which purported transfer shall be
void ab  initio  and the  Proposed  Transferee  shall  be  deemed  never to have
acquired  any  interest  in or with  respect  to the Excess  Shares  purportedly
transferred.

         Any  dividends  paid or other  distributions  made with  respect to any
Excess Shares prior to the Trust  discovering  that such Excess Shares have been
transferred  into trust for the Charitable  Beneficiary as set forth above shall
be repaid and disgorged by the Proposed Transferee to the Trust and any dividend
or other distribution  declared but still unpaid or unmade shall be rescinded as
void ab initio with respect to the Proposed  Transferee.  Any dividends or other
distributions  so repaid,  disgorged or rescinded shall then be paid over to the
trustee and held in trust for the Charitable  Beneficiary.  Any vote cast by the
Proposed  Transferee prior to the Trust  discovering that such Excess Shares had
been  transferred  to the trustee shall be rescinded as being void ab initio and
the Proposed  Transferee  shall be deemed to have given an irrevocable  proxy to
the trustee to vote the Excess  Shares  held for the  benefit of the  Charitable
Beneficiary.

         All Excess Shares shall be deemed to be offered by the trustee for sale
to the  Trust or a Person  or  Persons  designated  by the Trust for a period of
ninety (90) days  following the receipt by the Trust of notice of the event that
has caused the Excess Shares to be transferred  into trust as set forth above at
a price equal to the lesser of (i) the price that was paid for the Excess Shares
by the Proposed Transferee and (ii) the market price of the Excess Shares on the
date that the Trust or its designee accepts the trustee's offer to sell.

         At the direction of the Trust, the trustee of any such trust shall sell
any Excess  Shares held by the trust to a Person whose  ownership of such shares
will not, in the judgment of the Trustees,  jeopardize  the Trust's  status as a
REIT (a "Permitted  Transferee").  If such a transfer is made,  the interests of
the Charitable Beneficiary with respect to the Excess Shares shall 

<PAGE>
                                      -27-

cease and the proceeds of the sale to the Permitted  Transferee shall be payable
to the Proposed  Transferee  and to the Charitable  Beneficiary as follows:  The
Proposed  Transferee  shall be  entitled  to receive the lesser of (i) the price
paid by the  Proposed  Transferee  for the  Excess  Shares  or, if the  Proposed
Transferee  did not give value for the Excess  Shares,  the market  price of the
Excess  Shares on the day of the event that  resulted in the Excess Shares being
transferred  into trust as set forth above,  and (ii) the price  received by the
trustee from the sale of the Excess Shares. Any proceeds from the sale of Excess
Shares in excess of the amount  payable to the Proposed  Transferee as set forth
above shall be payable to the Charitable Beneficiary.

         The  following  Persons  are  "Excepted  Persons":  (i) HRP,  (ii) HRPT
Advisors, Inc., a Delaware corporation ("Advisors"),  (iii) Affiliates of HRP or
Advisors,   (iv)  Persons  to  whom  HRP's  or  Advisor's   share  ownership  is
attributable or whose share ownership is attributable to HRP or Advisors and (v)
other  Persons  approved  by the  Trustees,  at their  option  and in their sole
discretion;  provided,  however,  that such approval shall not be granted to any
Person  (and shall not extend to any Person  described  in clause  (iii)  above)
whose ownership of more than 9.8%  (individually or by attribution) in number or
value of the total Shares outstanding would result, directly, indirectly or as a
result of attribution of ownership, in termination of the status of the Trust as
a REIT under the Internal Revenue Code.

         If the foregoing  provisions  shall be determined to be void or invalid
by virtue of any legal decision,  statute, rule or regulation, then the Proposed
Transferee of such Excess Shares shall be deemed, at the option of the Trust, to
have acted as agent on behalf of the Trust in acquiring  such Excess  Shares and
to hold such Excess Shares on behalf of the Trust.

         (d)  Notwithstanding  any other  provision of this  Declaration  to the
contrary,  but subject to  subsection  (i) of this Section  5.14,  any purported
acquisition of shares of the Trust (whether such purported  acquisition  results
from the direct or indirect  acquisition or ownership (as hereafter  defined) of
Shares) which would result in the  disqualification of the Trust as a REIT shall
be null and void.  Any such shares may be treated by the  Trustees in the manner
prescribed for Excess Shares in subsection (c) of this Section 5.14.

         (e)  Subject  only to  subsection  (i) of this  Section  5.14,  nothing
contained  in this Section  5.14 or in any other  provision of this  Declaration
shall limit the authority of the Trustees to 

<PAGE>
                                      -28-

take such other action as they deem  necessary or advisable to protect the Trust
and the  interests of the  Shareholders  by preserving  the Trust's  status as a
REIT.

         (f) If any  provision of this Section  5.14 or any  application  of any
such  provision is determined to be invalid by any federal or state court having
jurisdiction over the issues, the validity of the remaining  provision shall not
be affected and other  applications  of such provision shall be affected only to
the extent  necessary  to comply with the  determination  of such court.  To the
extent this Section 5.14 may be  inconsistent  with any other  provision of this
Declaration, this Section 5.14 shall be controlling.

         (g) It  shall  be the  policy  of the  Trustees  to  consult  with  the
appropriate  officials of any stock exchange on which the relevant Shares of the
Trust are listed as far as reasonably  possible in advance of the final exercise
(at any time when the shares are listed on such  exchange) of any powers granted
by sections (b) or (c) of this Section 5.14.

         (h) For purposes of this  Declaration,  Shares not owned directly shall
be deemed to be owned indirectly by a Person if that Person or a group including
that Person would be the beneficial  owner of such shares,  as defined as of May
1, 1995, in Rule 13d-3 under the Securities Exchange Act of 1934 and/or would be
considered to own such shares by reason of the attribution  rules of Section 544
or Section 856(h) of the Internal Revenue Code.

         (i) Nothing in this Section 5.14 shall  preclude the  settlement of any
transaction entered into through the facilities of the New York Stock Exchange.

         5.15   Special   Voting   Provisions   relating  to  Certain   Business
Combinations  and  Control  Shares.  The Trust  elects not to be governed by the
provisions of Subtitles 6 and 7 of Title 3 of the  Corporations and Associations
Article of the Annotated Code of Maryland.
<PAGE>
                                      -29-

                                   ARTICLE VI

                 LIABILITY OF TRUSTEES, SHAREHOLDERS, OFFICERS,
                     EMPLOYEES AND AGENTS, AND OTHER MATTERS

         6.1  Limitation  of  Liability  of  Shareholders,  Trustees,  Officers,
Employees  and  Agents  for  Obligations  of the  Trust.  The  Trustees  and the
officers,  employees  and  agents  (including  the  Advisor)  of the  Trust,  in
incurring any debts,  liabilities  or  obligations  or in taking or omitting any
other actions for or in connection  with the Trust,  are, and shall be deemed to
be,  acting as trustees,  officers,  employees or agents of the Trust and not in
their own individual  capacities.  Except as otherwise  provided in Sections 6.3
hereof with respect to liability of Trustees or officers, agents or employees of
the Trust to the Trust or to Shareholders,  no Shareholder,  Trustee or officer,
employee or agent  (including  the Advisor) of the Trust shall be liable for any
debt, claim,  demand,  judgment decree,  liability or obligation of any kind (in
tort, contract or otherwise) of, against or with respect to the Trust or arising
out of any action taken or omitted for or on behalf of the Trust,  and the Trust
shall be solely  liable  therefor  and  resort  shall be had solely to the Trust
Estate for the payment or performance  thereof,  and no Shareholder,  Trustee or
officer, employee or agent (including the Advisor) of the Trust shall be subject
to any personal liability  whatsoever,  in tort,  contract or otherwise,  to any
other  Person or Persons in  connection  with the Trust Estate or the affairs of
the Trust (or any actions  taken or omitted for or on behalf of the Trust),  and
all such other Persons shall look solely to the Trust Estate for satisfaction of
claims of any nature arising in connection  with the Trust Estate or the affairs
of the Trust (or any action taken or omitted for or on behalf of the Trust).

         6.2 Express Exculpatory Clauses and Instruments. Any written instrument
creating an obligation of the Trust shall, to the extent practicable,  include a
reference to this  Declaration and provide that neither the Shareholders nor the
Trustees nor any officers,  employees or agents  (including  the Advisor) of the
Trust shall be liable  thereunder  and that all Persons shall look solely to the
Trust  Estate for the  payment of any claim  thereunder  or for the  performance
thereof;  however, the omission of such provision from any such instrument shall
not render the  Shareholders,  any Trustee,  or any  officer,  employee or agent
(including  the  Advisor) of the Trust  liable nor shall the  Shareholders,  any
Trustee or any officer,  employee or agent  (including the Advisor) of the Trust
be liable to any one for such omission.
<PAGE>
                                      -30-

         6.3 Limitation of Liability of Trustees, Officers, Employees and Agents
to the Trust and to Shareholders  for Acts and Omissions.  To the fullest extent
permitted by Maryland  statutory and decisional  law, as amended or interpreted,
no  Trustee,  officer,  employee  or agent of the Trust (a) shall be  personally
liable to the Trust or its  Shareholders  and (b) shall have any greater  duties
than those  established  by this  Declaration  of Trust or, in cases as to which
such duties are not so established, than those to which the directors, officers,
employees and agents of a Maryland business corporation are subject from time to
time. No amendment of this  Declaration or repeal of any of its provisions shall
limit or eliminate the limitation on liability  provided to Trustees,  officers,
employees and agents of the Trust  hereunder with respect to any act or omission
occurring prior to such amendment or repeal.

         6.4 Indemnification and Reimbursement of Trustees, Officers, Employees,
Agents and Certain Other Persons.

                  (a) The Trust shall  indemnify  (i) its Trustees and officers,
         whether  serving the Trust or at its request any other  entity,  to the
         full extent  required or  permitted by the General Laws of the State of
         Maryland now or hereafter in force,  including  the advance of expenses
         under the procedures  and to the full extent  permitted by law and (ii)
         other employees and agents to such extent as shall be authorized by the
         Trustees  of the  Trust or the  Bylaws  and be  permitted  by law.  The
         foregoing rights of indemnification shall not be exclusive of any other
         rights to which those  seeking  indemnification  may be  entitled.  The
         Trustees  may take  such  action  as is  necessary  to carry  out these
         indemnification provisions and is expressly empowered to adopt, approve
         and amend  from  time to time such  Bylaws,  resolutions  or  contracts
         implementing   such   provisions   or  such   further   indemnification
         arrangements  as  may  be  permitted  by  law.  No  amendment  of  this
         Declaration of Trust or repeal of any of its provisions  shall limit or
         eliminate the right to indemnification  provided hereunder with respect
         to acts or omissions occurring prior to such amendment or repeal.

                  (b)  Notwithstanding  anything herein to the contrary,  and to
         the fullest extent  permitted by Maryland  statutory or decisional law,
         as amended or interpreted,  no Trustee or officer of the Trust shall be
         personally  liable to the Trust or its  shareholders for money damages.
         No amendment  of this  Declaration  or repeal of any of its  provisions
         shall  limit 

<PAGE>
                                      -31-

         or  eliminate  the  limitation  on  liability  provided to Trustees and
         officers  hereunder with respect to any act or omission occurring prior
         to such amendment or repeal.

         6.5 Indemnification and Reimbursement of Shareholders.  Any Shareholder
made a party  to any  action,  suit or  proceeding  or  against  him a claim  or
liabilities asserted by reason of the fact that he, his testate or intestate was
or is a Shareholder  shall be indemnified and held harmless by the Trust against
judgments,  fines,  amounts paid on account  thereof  (whether in  settlement or
otherwise) and reasonable  expenses,  including  attorneys'  fees,  actually and
reasonably incurred by him in connection with the defense of such action,  suit,
proceeding, claim or alleged liability or in connection with any appeal therein,
whether or not the same proceeds to judgment or is settled or otherwise  brought
to a conclusion;  provided,  however,  that such Shareholder gives prompt notice
thereof,  executes such documents and takes such action as will permit the Trust
to conduct the defense or  settlement  thereof and  cooperates  therein.  In the
event  that the  assets of the Trust  Estate are  insufficient  to  satisfy  the
Trust's indemnity obligations  hereunder,  each Shareholder shall be entitled to
such indemnification pro rata from the Trust Estate.

         6.6 Right of Trustees,  Officers, Employees and Agents to Own Shares or
Other Property and to Engage in Other Business. Any Trustee or officer, employee
or agent of the Trust may acquire, own, hold and dispose of Shares in the Trust,
for his individual account,  and may exercise all rights of a Shareholder to the
same  extent  and in the same  manner  as if he were not a Trustee  or  officer,
employee or agent of the Trust. Any Trustee or officer, employee or agent of the
Trust may,  in his  personal  capacity or in the  capacity of trustee,  officer,
director,  stockholder,  partner,  member,  advisor or employee of any Person or
otherwise,  have business interests and engage in business activities similar to
or in addition to those  relating to the Trust,  which  interests and activities
may be similar to and  competitive  with those of the Trust and may  include the
acquisition,   syndication,  holding,  management,   development,  operation  or
disposition,  for his own account,  or for the account of such Person or others,
of interests in Mortgages,  interests in Real Property,  or interests in Persons
engaged in the real estate business. Each Trustee,  officer,  employee and agent
of the  Trust  shall be free of any  obligation  to  present  to the  Trust  any
investment  opportunity  which comes to him in any capacity other than solely as
Trustee,  officer, employee or agent of the Trust even if such opportunity is of
a character which, if presented to

<PAGE>
                                      -32-

the Trust,  could be taken by the Trust.  Subject to the  provisions  of Section
6.8, any Trustee or officer, employee or agent of the Trust may be interested as
trustee, officer,  director,  stockholder,  partner, member, advisor or employee
of, or  otherwise  have a direct or indirect  interest in, any Person who may be
engaged to render advice or services to the Trust, and may receive  compensation
from such Person as well as compensation as Trustee,  officer, employee or agent
or otherwise  hereunder.  None of these  activities  shall be deemed to conflict
with his  duties and powers as  Trustee  or  officer,  employee  or agent of the
Trust.

         6.7 Transactions  Between Trustees,  Officers,  Employees or Agents and
the Trust. Except as otherwise provided by this Declaration,  and in the absence
of fraud, a contract,  act or other transaction  between the Trust and any other
Person in which the Trust is  interested,  shall be  valid,  and no  Trustee  or
officer,  employee or agent of the Trust shall have any liability as a result of
entering into any such contract, act or transaction, even though (a) one or more
of the  Trustees or  officers,  employees or agents of the Trust are directly or
indirectly interested in or connected with or are trustees, partners, directors,
employees,  officers or agents of such other  Person,  or (b) one or more of the
Trustees or officers,  employees or agents of the Trust  individually or jointly
with  others,  is a party or are  parties  to,  or are  directly  or  indirectly
interested in or connected  with, such contract,  act or  transaction;  provided
that in each such case (i) such  interest or connection is disclosed or known to
the Trustees and thereafter the Trustees authorize or ratify such contract,  act
or other  transaction by affirmative  vote of a majority of the Trustees who are
not so  interested  or (ii) such interest or connection is disclosed or known to
the Shareholders,  and thereafter such contract,  act or transaction is approved
by Shareholders  holding a majority of the Shares then  outstanding and entitled
to vote thereon.

         Notwithstanding any other provision of this Declaration,  the Trust may
engage in a transaction with (a) any Trustee,  officer, employee or agent of the
Trust (acting in his individual capacity), (b) any director,  trustee,  partner,
officer, employee or agent (acting in his individual capacity) of the Advisor or
any  other  investment  advisor  of the  Trust,  (c) the  Advisor  or any  other
investment  advisor of the Trust or (d) an  Affiliate  of any of the  foregoing,
provided that such transaction has, after disclosure of such  affiliation,  been
approved or ratified by the  affirmative  vote of a majority of the Trustees not
having any interest in such  transaction  and not Affiliates of any party to 

<PAGE>
                                      -33-

the transaction  after a determination by them that such transaction is fair and
reasonable to the Trust and the Shareholders.

         This  Section 6.7 shall not  prevent  any sale of Shares  issued by the
Trust  for  the  public  offering  thereof  in  accordance  with a  registration
statement filed with the Securities and Exchange Commission under the Securities
Act of 1933.  The Trustees are not restricted by this Section 6.7 from forming a
corporation,  partnership,  trust or  other  business  association  owned by any
Trustee,  officer,  employee  or agent or by their  nominees  for the purpose of
holding  title to  property  of the Trust or  managing  property  of the  Trust,
provided that the Trustees make a determination that the creation of such entity
for such purpose is in the best interest of the Trust.

         6.8 Persons Dealing with Trustees,  Officers,  Employees or Agents. Any
act of the  Trustees  or of the  officers,  employees  or  agents  of the  Trust
purporting  to be done in their  capacity  as  such,  shall,  as to any  Persons
dealing  with such  Trustees,  officers,  employees or agents,  be  conclusively
deemed to be within  the  purposes  of this  Trust and within the powers of such
Trustees or officers,  employees or agents.  No Person dealing with the Trustees
or any of them or with the  officers,  employees or agents of the Trust shall be
bound to see to the  application  of any funds or  property  passing  into their
hands or control.  The receipt of the Trustees or any of them,  or of authorized
officers,  employees or agents of the Trust, for moneys or other  consideration,
shall be binding upon
the Trust.

         6.9 Reliance.  The Trustees and the  officers,  employees and agents of
the Trust may consult with counsel  (which may be a firm in which one or more of
the  Trustees  or the  officers,  employees  or  agents  of the  Trust is or are
members)  and the advice or opinion of such  counsel  shall be full and complete
personal  protection to all the Trustees and the officers,  employees and agents
of the Trust in respect of any action  taken or  suffered  by them in good faith
and in reliance on or in accordance with such advice or opinion.  In discharging
their  duties,  Trustees or  officers,  employees  or agents of the Trust,  when
acting  in  good  faith,  may  rely  upon  financial  statements  of  the  Trust
represented  to them to fairly  present  the  financial  position  or results of
operations  of the  Trust by the  chief  financial  officer  of the Trust or the
officer  of the Trust  having  charge of its  books of  account,  or stated in a
written report by an independent  certified public  accountant fairly to present
the financial  position or results of operations of the Trust.  The Trustees and


<PAGE>
                                      -34-

the  officers,  employees  and  agents  of the  Trust  may  rely,  and  shall be
personally  protected in acting,  upon any instrument or other document believed
by them to be genuine.


                                   ARTICLE VII

                  DURATION, AMENDMENT AND TERMINATION OF TRUST

         7.1 Duration of Trust.  The  duration of the Trust shall be  perpetual;
provided,  however,  the Trust may be terminated at any time by the  affirmative
vote  at a  meeting  of  Shareholders  of the  holders  of  Shares  representing
two-thirds of the total number of Shares then  outstanding  and entitled to vote
thereon.

         7.2 Termination of Trust.

         (a) Upon the termination of the Trust:

                  (i)      the Trust shall  carry on no business  except for the
                           purpose of winding up its affairs;

                  (ii)     the Trustees  shall proceed to wind up the affairs of
                           the Trust and all the  powers of the  Trustees  under
                           this Declaration  shall continue until the affairs of
                           the Trust  shall  have been wound up,  including  the
                           power to fulfill or  discharge  the  contracts of the
                           Trust,  collect its  assets,  sell,  convey,  assign,
                           exchange, transfer or otherwise dispose of all or any
                           part of the  remaining  Trust  Estate  to one or more
                           Persons at public or private sale (for  consideration
                           which  may  consist  in  whole  or in part  of  cash,
                           Securities or other property of any kind),  discharge
                           or  pay  its  liabilities,  and  do  all  other  acts
                           appropriate to liquidate its business; and

                  (iii)    after paying or adequately  providing for the payment
                           of  all   liabilities,   and  upon  receipt  of  such
                           releases,  indemnities and refunding  agreements,  as
                           they  deem  necessary  for  their   protection,   the
                           Trustees may  distribute  the remaining  Trust Estate
                           (in  cash  or in  kind  or  partly  each)  among  the
                           Shareholders according to their respective rights.
<PAGE>
                                      -35-

                  (b) After  termination  of the Trust and  distribution  of the
         Trust Estate to the Shareholders as herein provided, the Trustees shall
         execute  and lodge  among the  records  of the Trust an  instrument  in
         writing   setting  forth  the  fact  of  such   termination   and  such
         distribution,  a copy of  which  instrument  shall  be  filed  with the
         Maryland Department of Assessments and Taxation, and the Trustees shall
         thereupon  be  discharged  from  all  further  liabilities  and  duties
         hereunder  and the  rights  and  interests  of all  Shareholders  shall
         thereupon cease.

         7.3 Amendment  Procedure.  This Declaration may be amended (except that
the provisions  governing the personal  liability of the Shareholders,  Trustees
and of the officers,  employees and agents of the Trust and the  prohibition  of
assessments  upon  Shareholders  may not be  amended in any  respect  that could
increase the  personal  liability  of such  Shareholders,  Trustees or officers,
employees  and agents of the Trust) at a meeting of  Shareholders  by holders of
Shares  representing  a majority  (or, with respect to amendments of Article IV,
the second  paragraph  of Section  5.1,  Section 7.1 or this  Section  7.3,  and
amendments  inconsistent  with Sections 2.1 and 5.14, at least two-thirds (2/3))
of the total  number of votes  authorized  to be cast in respect of Shares  then
outstanding  and entitled to vote  thereon.  The approval of a two-thirds  (2/3)
majority  of the  Trustees  shall also be  required  for any such  amendment.  A
two-thirds  (2/3)  majority of the Trustees may, after fifteen (15) days written
notice to the  Shareholders,  also amend this  Declaration  without  the vote or
consent of  Shareholders if in good faith they deem it necessary to conform this
Declaration to the  requirements of the REIT Provisions of the Internal  Revenue
Code,  but the Trustees shall not be liable for failing to do so. Actions by the
Trustees pursuant to Section 5.1 or pursuant to Section 8.6(a) that result in an
amendment  to this  Declaration  shall be  effected  without  vote or consent of
Shareholders.

         7.4 Amendments Effective. Any amendment pursuant to any Section of this
Declaration  shall not become effective until it is duly filed with the Maryland
Department of Assessments and Taxation.

         7.5 Transfer to Successor.  The Trustees, with the affirmative vote, at
a  meeting  approving  a plan  for  this  purpose,  of  the  holders  of  Shares
representing  two-thirds  (2/3) of all votes cast at a meeting at which a quorum
is  present,   may  (a)  cause  the  organization  of  a  limited   partnership,
partnership,  corporation, association, trust or other organization to take 

<PAGE>
                                      -36-

over the Trust Estate and carry on the affairs of the Trust, (b) merge the Trust
into,  or sell,  convey and  transfer  the Trust  Estate  to,  any such  limited
partnership,  partnership,  corporation,  association,  trust or organization in
exchange for  Securities  thereof,  or  beneficial  interests  therein,  and the
assumption by such  transferee of the liabilities of the Trust and (c) thereupon
terminate  this  Declaration  and deliver such shares,  Securities or beneficial
interests among the Shareholders in accordance with such plan.


                                  ARTICLE VIII

                                  MISCELLANEOUS

         8.1 Applicable  Law. This  Declaration is executed and  acknowledged by
the Trustees  with  reference to the statutes and laws of the State of Maryland,
and the rights of all parties and the construction and effect of every provision
hereof shall be subject to and  construed  according to the statutes and laws of
such State.

         8.2 Index and  Headings  for  Reference  Only.  The index and  headings
preceding  the  text,  articles  and  sections  hereof  have been  inserted  for
convenience and reference only and shall not be construed to affect the meaning,
construction or effect of this Declaration.

         8.3 Successors in Interest.  This  Declaration  and the Bylaws shall be
binding  upon and inure to the  benefit of the  undersigned  Trustees  and their
successors,  assigns, heirs,  distributees and legal representatives,  and every
Shareholder  and  his  successors,   assigns,  heirs,   distributees  and  legal
representatives.

         8.4  Inspection  of  Records.  Trust  records  shall be  available  for
inspection  by  Shareholders  at the same time and in the same manner and to the
extent  that  comparable  records of a Maryland  business  corporation  would be
available  for  inspection  by  shareholders  under  the  laws of the  State  of
Maryland.  Except as specifically provided for in this Declaration or in Title 8
of the Annotated Code of Maryland, Shareholders shall have no greater right than
shareholders of a Maryland  business  corporation to require  financial or other
information  from the Trust,  Trustees or officers of the Trust.  Any Federal or
state  securities  administrator  or the Maryland  Department of Assessments and
Taxation shall have the right, at reasonable 

<PAGE>
                                      -37-

times during  business hours and for proper  purposes,  to inspect the books and
records of the Trust.

         8.5 Counterparts.  This Declaration may be  simultaneously  executed in
several  counterparts,  each of which when so executed  shall be deemed to be an
original,  and such  counterparts  together  shall  constitute  one and the same
instrument,   which  shall  be  sufficiently  evidenced  by  any  such  original
counterpart.

         8.6  Provisions  of the  Trust in  Conflict  with  Law or  Regulations;
Severability.

                  (a) The provisions of this  Declaration are severable,  and if
         the Trustees shall determine,  with the advice of counsel, that any one
         or  more of  such  provisions  (the  "Conflicting  Provisions")  are in
         conflict  with the REIT  Provisions of the Internal  Revenue Code,  the
         Conflicting Provisions shall be deemed never to have constituted a part
         of the Declaration;  provided,  however, that such determination by the
         Trustees shall not affect or impair any of the remaining  provisions of
         this  Declaration  or render  invalid or improper  any action  taken or
         omitted  (including but not limited to the election of Trustees)  prior
         to such  determination.  An  amendment in  recordable  form signed by a
         majority  of the  Trustees  setting  forth any such  determination  and
         reciting  that it was duly adopted by the  Trustees,  or a copy of this
         Declaration, with the Conflicting Provisions removed pursuant to such a
         determination,  in  recordable  form,  signed  by  a  majority  of  the
         Trustees, shall be conclusive evidence of such determination when filed
         with the Maryland Department of Assessments and Taxation.  The Trustees
         shall not be liable for  failure to make any  determination  under this
         Section  8.6(a).  Nothing in this Section 8.6(a) shall in any way limit
         or affect  the  right of the  Trustees  to amend  this  Declaration  as
         provided in Section 7.3.

                  (b) If any provision of this Declaration shall be held invalid
         or unenforceable, such invalidity or unenforceability shall attach only
         to such  provision and shall not in any manner affect or render invalid
         or  unenforceable  any other  provision of this  Declaration,  and this
         Declaration   shall  be  carried   out  as  if  any  such   invalid  or
         unenforceable provision were not contained herein.

         8.7  Certifications.  The following  certifications  shall be final and
conclusive as to any Persons dealing with the Trust:
<PAGE>
                                      -38-

                  (a) a certification  of a vacancy among the Trustees by reason
         of   resignation,   removal,   increase  in  the  number  of  Trustees,
         incapacity,  death or otherwise,  when made in writing by a majority of
         the remaining Trustees;

                  (b) a certification  as to the  individuals  holding office as
         Trustees or officers at any  particular  time,  when made in writing by
         the secretary of the Trust;

                  (c) a certification  that a copy of this Declaration or of the
         Bylaws is a true and correct copy  thereof as then in force,  when made
         in writing by the secretary of the Trust;

                  (d) a certification as to any actions by Trustees,  other than
         the above, when made in writing by the secretary of the Trust or by any
         Trustee.

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


         These  amendments  do not affect the total  number of common  shares of
beneficial interest,  $.01 par value ("Common Shares"),  authorized or issued by
the Trust.  The amendment and  restatement of the  Declaration was authorized by
the Board of Trustees of the Trust acting by unanimous written consent on August
18, 1995 and by at least two-thirds of the stockholders of the Trust by means of
unanimous written consent obtained on August 18, 1995.

<PAGE>


                                      -39-


         IN WITNESS  WHEREOF,  the undersigned  have caused this  Declaration of
Trust to be executed as of the day and year first written above.



                                      /s/ Barry M. Portnoy          
                                      Name:     Barry M. Portnoy
                                      Address:  Sullivan & Worcester
                                                One Post Office Square
                                                Boston, MA  02109

                                 ACKNOWLEDGEMENT

Commonwealth of Massachusetts                                 August 18, 1995
                                       ss.
County of Suffolk


         There  personally   appeared  the  above-named  Barry  M.  Portnoy  and
acknowledged the foregoing instrument to be his free act and deed.

         Before me,                         /s/ Mary Louise Larkin    
                                            Notary Public
                                            My commission expires:  2/10/2000




<PAGE>


                                      -40-




                                      /s/ Gerard M. Martin        
                                      Name:     Gerard M. Martin
                                      Address:  M&P Partners Limited
                                                  Partnership
                                                400 Centre Street
                                                Newton, MA  02158


                                 ACKNOWLEDGEMENT

Commonwealth of Massachusetts                                  August 18, 1995
                                       ss.
County of Middlesex


         There  personally   appeared  the  above-named  Gerard  M.  Martin  and
acknowledged the foregoing instrument to be his free act and deed.

         Before  me,                                 /s/  
                                                     Notary Public  
                                                     My commission expires:
                                                       Feb. 2002





                                                                     EXHIBIT 4.5

                          SUPPLEMENTAL INDENTURE NO. 2

                                 by and between

                          HOSPITALITY PROPERTIES TRUST

                                       and

                       STATE STREET BANK AND TRUST COMPANY

                             as of November 12, 1998




           SUPPLEMENTAL TO THE INDENTURE DATED AS OF FEBRUARY 25, 1998




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





                          HOSPITALITY PROPERTIES TRUST

                   8 1/4% Monthly Income Senior Notes due 2005

<PAGE>



         This SUPPLEMENTAL INDENTURE NO. 2 (this "Supplemental  Indenture") made
and entered into as of November 12, 1998 between HOSPITALITY PROPERTIES TRUST, a
Maryland real estate investment trust (the "Company"), and STATE STREET BANK AND
TRUST COMPANY, a Massachusetts trust company, as Trustee (the "Trustee").

                                WITNESSETH THAT:

         WHEREAS,  the Company and the Trustee have  executed  and  delivered an
Indenture,  dated as of  February  25, 1998 (the  "Indenture"),  relating to the
Company's issuance, from time to time, of various series of debt securities; and

         WHEREAS,  the Company has determined to issue debt securities  known as
its 8 1/4 % Monthly Income Senior Notes due 2005; and

         WHEREAS,  the Indenture  provides that certain terms and conditions for
each series of debt securities issued by the Company thereunder may be set forth
in an indenture supplemental to the Indenture;

         NOW, THEREFORE, THIS SUPPLEMENTAL INDENTURE WITNESSETH:

                                    ARTICLE 1

                                  DEFINED TERMS

         Section 1.1 The following  definitions  supplement,  and, to the extent
inconsistent with, replace the definitions in Section 101 of the Indenture:

         "Acquired  Debt"  means Debt of a Person (i)  existing at the time such
Person becomes a Subsidiary or (ii) assumed in connection  with the  acquisition
of assets from such Person, in each case, other than Debt incurred in connection
with,  or in  contemplation  of,  such  Person  becoming  a  Subsidiary  or such
acquisition.  Acquired  Debt shall be deemed to be  incurred  on the date of the
related  acquisition  of assets from any Person or the date the acquired  Person
becomes a Subsidiary.

         "Annual Debt Service" as of any date means the maximum  amount which is
expensed  in any  12-month  period for  interest  on Debt of the Company and its
Subsidiaries.

         "Business  Day" means any day, other than a Saturday or Sunday or a day
on which  banking  institutions  in The City of New York or in the city in which
the Corporate Trust Office of the Trustee is located, are required or authorized
to close.

         "Capital  Stock" means,  with respect to any Person,  any capital stock
(including preferred stock), shares, interests, participation or other ownership
interests  (however  designated)  of such Person and any rights (other than debt
securities  convertible  into or exchangeable  for capital  stock),  warrants or
options to purchase any thereof.

         "Consolidated  Income  Available for Debt Service" for any period means
Earnings from Operations of the Company and its Subsidiaries  plus amounts which
have been deducted,  and minus amounts which have been added,  for the following
(without duplication): (i) interest on Debt of the Company and its Subsidiaries,
(ii) cash  reserves  made by lessees as  required  by the  Company's  leases for
periodic  replacement and refurbishment of the Company's assets, (iii) provision
for taxes of the Company and its Subsidiaries based on income, (iv) amortization
of debt discount and deferred  financing  costs,  (v)  provisions  for gains and
losses on properties and property depreciation and amortization, (vi) the effect
of any  noncash  charge  resulting  from a change in  accounting  principles  in
determining  Earnings from Operations for such period and (vii)  amortization of
deferred charges.

         "Debt" of the Company or any Subsidiary means, without duplication, any
indebtedness  of the Company or any Subsidiary,  whether or not  contingent,  in
respect of (i)  borrowed  money or  evidenced  by bonds,  notes,  debentures  or
similar  instruments,  (ii)  indebtedness  for  borrowed  money  secured  by any
Encumbrance existing on property owned by the Company or any Subsidiary,  to the
extent of the lesser of (x) the amount of indebtedness so secured and (y) the

<PAGE>



fair  market  value of the  property  subject  to such  Encumbrance,  (iii)  the
reimbursement  obligations,  contingent  or otherwise,  in  connection  with any
letters of credit  actually  issued  (other  than  letters  of credit  issued to
provide credit  enhancement or support with respect to other indebtedness of the
Company or any  Subsidiary  otherwise  reflected as Debt  hereunder)  or amounts
representing  the  balance  deferred  and  unpaid of the  purchase  price of any
property  or  services,  except any such  balance  that  constitutes  an accrued
expense or trade payable,  or all  conditional  sale  obligations or obligations
under  any  title  retention  agreement,   (iv)  the  principal  amount  of  all
obligations  of the  Company  or any  Subsidiary  with  respect  to  redemption,
repayment or other  repurchase of any  Disqualified  Stock,  or (v) any lease of
property by the Company or any  Subsidiary  as lessee  which is reflected on the
Company's  consolidated  balance sheet as a capitalized lease in accordance with
GAAP,  to the  extent,  in the case of items of  indebtedness  under (i) through
(iii) above,  that any such items (other than letters of credit) would appear as
a liability on the Company's consolidated balance sheet in accordance with GAAP,
and also includes,  to the extent not otherwise included,  any obligation by the
Company or any Subsidiary to be liable for, or to pay, as obligor,  guarantor or
otherwise  (other than for  purposes of  collection  in the  ordinary  course of
business), Debt of another Person (other than the Company or any Subsidiary) (it
being  understood that Debt shall be deemed to be incurred by the Company or any
Subsidiary  whenever  the  Company  or such  Subsidiary  shall  create,  assume,
guarantee or otherwise become liable in respect thereof).

         "Disqualified  Stock"  means,  with respect to any Person,  any Capital
Stock of such Person which by the terms of such  Capital  Stock (or by the terms
of any security into which it is convertible or for which it is  exchangeable or
exercisable),  upon the  happening of any event or  otherwise  (i) matures or is
mandatorily  redeemable,  pursuant to a sinking  fund  obligation  or  otherwise
(other than  Capital  Stock which is  redeemable  solely in exchange  for common
stock or shares),  (ii) is convertible  into or  exchangeable or exercisable for
Debt or  Disqualified  Stock, or (iii) is redeemable at the option of the holder
thereof,  in whole or in part (other  than  Capital  Stock  which is  redeemable
solely in exchange for common stock or shares),  in each case on or prior to the
stated maturity of the Notes.

         "Earnings from Operations" for any period means net earnings  excluding
gains  and  losses on sales of  investments,  extraordinary  items and  property
valuation  losses,  as reflected in the financial  statements of the Company and
its  Subsidiaries  for  such  period,  determined  on a  consolidated  basis  in
accordance with GAAP.

         "Encumbrance"  means any  mortgage,  lien,  charge,  pledge or security
interest of any kind.

         "Notes"  means the Company's 8 1/4% Monthly  Income  Senior Notes,  due
2005, issued under this Supplemental Indenture and the Indenture,  as amended or
supplemented from time to time.

         "Secured Debt" means Debt secured by any mortgage, lien, charge, pledge
or security interest of any kind.

         "Subsidiary"  means any corporation or other entity of which a majority
of (i) the voting power of the voting equity  securities or (ii) the outstanding
equity interests of which are owned,  directly or indirectly,  by the Company or
one or  more  other  Subsidiaries  of the  Company.  For  the  purposes  of this
definition,  "voting equity  securities"  means equity  securities having voting
power for the election of directors,  whether at all times or only so long as no
senior class of security has such voting power by reason of any contingency.

         "Total  Assets" as of any date  means the sum of (i) the  Undepreciated
Real Estate Assets and (ii) all other assets of the Company and its Subsidiaries
determined  in  accordance  with GAAP (but  excluding  accounts  receivable  and
intangibles).

         "Total  Unencumbered  Assets" means the sum of (i) those  Undepreciated
Real Estate Assets not subject to an Encumbrance for borrowed money and (ii) all
other assets of the Company and its  Subsidiaries  not subject to an Encumbrance
for borrowed money  determined in accordance  with GAAP (but excluding  accounts
receivable and intangibles).

         "Undepreciated  Real  Estate  Assets"  as of any  date  means  the cost
(original cost plus capital  improvements)  of real estate assets of the Company
and  its  Subsidiaries  on  such  date,  before  depreciation  and  amortization
determined on a consolidated basis in accordance with GAAP.

         "Unsecured  Debt"  means  Debt  which  is  not  secured  by  any of the
properties of the Company or any Subsidiary.


                                       -2-
<PAGE>

                                    ARTICLE 2

                               TERMS OF THE NOTES

         Section 2.1 Pursuant to Section 301 of the  Indenture,  the Notes shall
have the following terms and conditions:

         (a) Title;  Aggregate  Principal Amount; Form of Notes. The Notes shall
be Registered Securities under the Indenture and shall be known as the Company's
"8 1/4% Monthly  Income  Senior Notes due 2005." The Notes will be limited to an
aggregate principal amount of $115,000,000,  subject to the right of the Company
to reopen such series for issuances of additional  securities of such series and
except as provided in this  Section  and in Section  306 of the  Indenture.  The
Notes  (together  with the Trustee's  certificate  of  authentication)  shall be
substantially in the form of Exhibit A hereto,  which is hereby  incorporated in
and made a part of this Supplemental Indenture.

         The Notes will be issued in the form of one or more  registered  global
securities  without coupons  ("Global Notes") that will be deposited with, or on
behalf of, The Depository Trust Company  ("DTC"),  and registered in the name of
DTC's nominee,  Cede & Co. Except under the  circumstance  described  below, the
Notes will not be issuable in definitive form.  Unless and until it is exchanged
in whole or in part for the individual notes represented  thereby, a Global Note
may not be  transferred  except  as a whole by DTC to a  nominee  of DTC or by a
nominee of DTC to DTC or another  nominee of DTC or by DTC or any nominee of DTC
to a successor depositary or any nominee of such successor.

         So long as DTC or its nominee is the registered owner of a Global Note,
DTC or such nominee,  as the case may be, will be  considered  the sole owner or
holder of the Notes  represented by such Global Note for all purposes under this
Supplemental Indenture. Except as described below, owners of beneficial interest
in Notes  evidenced  by a Global  Note will not be  entitled  to have any of the
individual Notes represented by such Global Note registered in their names, will
not  receive or be entitled  to receive  physical  delivery of any such Notes in
definitive  form and will not be considered the owners or holders  thereof under
the Indenture or this Supplemental Indenture.

         If DTC is at any time  unwilling,  unable or  ineligible to continue as
depositary and a successor  depositary is not appointed by the Company within 90
days, the Company will issue individual Notes in exchange for the Global Note or
Global Notes  representing such Notes. In addition,  the Company may at any time
and in its sole  discretion,  subject  to certain  limitations  set forth in the
Indenture,  determine not to have any of such Notes  represented  by one or more
Global Notes and, in such event, will issue individual Notes in exchange for the
Global Note or Global Notes  representing the Notes.  Individual Notes so issued
will be issued in denominations of $1,000 and integral multiples thereof.

         (b) Interest and Interest  Rate. The Notes will bear interest at a rate
of 8 1/4% per annum,  from  November  12, 1998 (or, in the case of Notes  issued
upon the  reopening  of this series of Notes,  from the date  designated  by the
Company in connection  with such  reopening) or from the  immediately  preceding
Interest  Payment  Date to which  interest has been paid or duly  provided  for,
payable  monthly in arrears on the 15th of each month,  commencing  December 15,
1998 (each of which  shall be an  "Interest  Payment  Date"),  to the Persons in
whose names the Notes are  registered  in the Security  Register at the close of
business on the 1st of each month  (whether or not a Business  Day), as the case
may be, next  preceding  such  Interest  Payment Date (each,  a "Regular  Record
Date").

         (c) Principal Repayment;  Currency. The stated maturity of the Notes is
November 15, 2005,  provided,  however, the Notes may be earlier redeemed at the
option of the Company as provided in paragraph (d) below.  The principal of each
Note  payable  on its  maturity  date  shall be paid  against  presentation  and
surrender  thereof  at  the  Corporate  Trust  Office  of the  Trustee,  located
initially at Two International Place, Boston,  Massachusetts 02110, in such coin
or currency  of the United  States of America as at the time of payment is legal
tender for the  payment of public or private  debts.  The  Company  will not pay
Additional Amounts (as defined in the Indenture) on the Notes.

         (d)  Redemption at the Option of the Company;  Acceleration.  The Notes
may not be redeemed  prior to November  15,  2001.  From and after  November 15,
2001,  the Notes will be subject to  redemption at any time at the option of the
Company,  in  whole or in part,  upon  not less  than 30 nor more  than 60 days'
notice to each Holder of Notes to be redeemed  at its address  appearing  in the
Security  Register,  at a price equal to the principal amount of the Notes being
redeemed,  plus  accrued and unpaid  interest to but  excluding  the  applicable
Redemption Date. Upon the

                                       -3-

<PAGE>

acceleration of the Notes in accordance  with Section 502 of the Indenture,  the
principal  amount of the Notes,  plus accrued and unpaid interest  thereon shall
become due and payable immediately.

         (e) Notices. All notices and other communications hereunder shall be in
writing and shall be deemed to have been duly given if mailed or  transmitted by
any standard form of telecommunication. Notices to the Company shall be directed
to it at 400 Centre Street, Newton,  Massachusetts 02458, Attention:  President;
notices to the  Trustee  shall be  directed  to it at Two  International  Place,
Boston,   Massachusetts  02110,  Attention:   Corporate  Trust  Department,  Re:
Hospitality  Properties Trust 8 1/4% Monthly Income Senior Notes due 2005; or as
to either party, at such other address as shall be designated by such party in a
written notice to the other party.

         (f) Global  Note  Legend.  Each  Global  Note shall bear the  following
legend on the face thereof:

         UNLESS THIS NOTE IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
         DEPOSITORY  TRUST  COMPANY,  A NEW  YORK  CORPORATION  ("DTC"),  TO THE
         COMPANY OR ITS AGENT FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT,
         AND ANY NOTE ISSUED IS  REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH
         OTHER NAME AS IS REQUESTED BY AN AUTHORIZED  REPRESENTATIVE OF DTC (AND
         ANY  PAYMENT  IS MADE  TO CEDE & CO.  OR TO  SUCH  OTHER  ENTITY  AS IS
         REQUESTED BY AN AUTHORIZED REPRESENTATIVE OF DTC), ANY TRANSFER, PLEDGE
         OR OTHER USE  HEREOF  FOR  VALUE OR  OTHERWISE  BY OR TO ANY  PERSON IS
         WRONGFUL  INASMUCH AS THE REGISTERED  OWNER HEREOF,  CEDE & CO., HAS AN
         INTEREST HEREIN.

         (g)  Applicability  of Discharge,  Defeasance  and Covenant  Defeasance
Provisions.  The  Discharge,  Defeasance and Covenant  Defeasance  provisions in
Article Fourteen of the Indenture will apply to the Notes.

                                    ARTICLE 3

                              ADDITIONAL COVENANTS

         Section 3.1 In addition  to the  covenants  of the Company set forth in
Article Ten of the Indenture, for the benefit of the holders of the Notes:

         (a) Limitations on Incurrence of Debt.

                  (i) The Company will not,  and will not permit any  Subsidiary
         to,  incur  any  Debt  if,  immediately  after  giving  effect  to  the
         incurrence of such  additional Debt and the application of the proceeds
         thereof,  the aggregate principal amount of all outstanding Debt of the
         Company and its  Subsidiaries  on a  consolidated  basis  determined in
         accordance  with GAAP is greater than 60% of the sum  ("Adjusted  Total
         Assets") of (without  duplication)  (i) the Total Assets of the Company
         and its  Subsidiaries as of the end of the calendar  quarter covered in
         the Company's  Annual  Report on Form 10-K, or the Quarterly  Report on
         Form 10-Q, as the case may be, most recently  filed with the Securities
         and Exchange  Commission (or, if such filing is not permitted under the
         Securities Exchange Act of 1934, as amended, with the Trustee) prior to
         the incurrence of such  additional  Debt and (ii) the purchase price of
         any real estate assets or mortgages receivable acquired, and the amount
         of any securities  offering  proceeds received (to the extent that such
         proceeds  were not used to  acquire  real  estate  assets or  mortgages
         receivable  or used to reduce Debt),  by the Company or any  Subsidiary
         since  the end of  such  calendar  quarter,  including  those  proceeds
         obtained in connection with the incurrence of such additional Debt.

                  (ii)  In  addition  to  the  foregoing   limitations   on  the
         incurrence  of Debt,  the  Company  will not,  and will not  permit any
         Subsidiary  to,  incur any Secured  Debt if,  immediately  after giving
         effect  to the  incurrence  of such  additional  Secured  Debt  and the
         application of the proceeds thereof,  the aggregate principal amount of
         all outstanding  Secured Debt of the Company and its  Subsidiaries on a
         consolidated basis is greater than 40% of Adjusted Total Assets.

                  (iii)  In  addition  to  the  foregoing   limitations  on  the
         incurrence  of Debt,  the  Company  will not,  and will not  permit any
         Subsidiary  to,  incur  any Debt if the  ratio of  Consolidated  Income
         Available for Debt

                                       -4-
<PAGE>

         Service to the Annual  Debt  Service  for the four  consecutive  fiscal
         quarters most recently ended prior to the date on which such additional
         Debt is to be  incurred  shall have been less than 1.5 to 1.0, on a pro
         forma basis after giving effect  thereto and to the  application of the
         proceeds therefrom, and calculated on the assumption that (i) such Debt
         and any other Debt incurred by the Company and its  Subsidiaries  since
         the first day of such  four-quarter  period and the  application of the
         proceeds therefrom,  including to refinance other Debt, had occurred at
         the  beginning of such period;  (ii) the repayment or retirement of any
         other Debt by the Company and its Subsidiaries  since the first date of
         such four-quarter period had been repaid or retired at the beginning of
         such period  (except  that, in making such  computation,  the amount of
         Debt under any revolving  credit  facility shall be computed based upon
         the average daily  balance of such Debt during such  period);  (iii) in
         the case of  Acquired  Debt or Debt  incurred  in  connection  with any
         acquisition  since  the  first  day of such  four-quarter  period,  the
         related  acquisition  had  occurred  as of the first day of such period
         with appropriate  adjustments  with respect to such  acquisition  being
         included  in such pro  forma  calculation;  and (iv) in the case of any
         acquisition or disposition  by the Company or its  Subsidiaries  of any
         asset or group of  assets  since  the  first  day of such  four-quarter
         period, whether by merger, stock purchase or sale, or asset purchase or
         sale, such acquisition or disposition or any related  repayment of Debt
         had  occurred as of the first day of such  period with the  appropriate
         adjustments  with  respect to such  acquisition  or  disposition  being
         included in such pro forma calculation.  If the Debt giving rise to the
         need to make the foregoing calculation or any other Debt incurred after
         the first day of the relevant  four-quarter  period bears interest at a
         floating  rate then,  for  purposes  of  calculating  the  Annual  Debt
         Service,  the  interest  rate on such Debt shall be  computed  on a pro
         forma  basis as if the average  interest  rate which would have been in
         effect  during  the  entire  such  four-quarter  period  had  been  the
         applicable rate for the entire such period.

         (b)  Maintenance  of Total  Unencumbered  Assets.  The  Company and its
Subsidiaries  will maintain at all times Total  Unencumbered  Assets of not less
than 200% of the aggregate outstanding principal amount of the Unsecured Debt of
the Company and its Subsidiaries on a consolidated basis.

                                    ARTICLE 4

                          ADDITIONAL EVENTS OF DEFAULT

         For purposes of this Supplemental  Indenture and the Notes, in addition
to the Events of Default  set forth in Section  501 of the  Indenture,  it shall
also  constitute an "Event of Default" if a default  under any bond,  debenture,
note or other evidence of indebtedness of the Company  (including a default with
respect to any other series of securities), or under any mortgage,  indenture or
other  instrument  of the  Company  under  which there may be issued or by which
there may be secured or evidenced  any  indebtedness  for money  borrowed by the
Company (or by any Subsidiary, the repayment of which the Company has guaranteed
or for which the  Company  is  directly  responsible  or  liable as  obligor  or
guarantor)  having  an  aggregate  principal  amount  outstanding  of  at  least
$20,000,000, whether such indebtedness now exists or shall hereafter be incurred
or created,  which default shall have resulted in such indebtedness  becoming or
being  declared  due and payable  prior to the date on which it would  otherwise
have become due and payable, without such indebtedness having been discharged or
such acceleration  having been rescinded or annulled within a period of ten days
after there shall have been given,  by  registered  or  certified  mail,  to the
Company by the  Trustee or to the  Company  and the Trustee by the Holders of at
least  25% in  principal  amount of the  outstanding  Notes,  a  written  notice
specifying such default and requiring the Company to cause such  indebtedness to
be discharged or cause such acceleration to be rescinded or annulled and stating
that such notice is a "Notice of Default" hereunder.

                                    ARTICLE 5

                                  EFFECTIVENESS

         This  Supplemental  Indenture shall be effective for all purposes as of
the date and time this Supplemental Indenture has been executed and delivered by
the Company and the Trustee in accordance with Article Nine of the Indenture. As
supplemented  hereby,  the Indenture is hereby  confirmed as being in full force
and effect.

                                       -5-
<PAGE>

                                    ARTICLE 6

                                  MISCELLANEOUS

         Section 6.1 In the event any provision of this  Supplemental  Indenture
shall be held invalid or unenforceable  by any court of competent  jurisdiction,
such holding shall not invalidate or render  unenforceable  any other  provision
hereof or any provision of the Indenture.

         Section 6.2 To the extent that any terms of this Supplemental Indenture
or the Notes are inconsistent with the terms of the Indenture, the terms of this
Supplemental or the Notes shall govern and supersede such inconsistent terms.

         Section  6.3  This  Supplemental  Indenture  shall be  governed  by and
construed in accordance with the laws of The Commonwealth of Massachusetts.

         Section  6.4 This  Supplemental  Indenture  may be  executed in several
counterparts,  each  of  which  shall  be an  original  and all of  which  shall
constitute but one and the same instrument.





                  [Remainder of page intentionally left blank.]

                                       -6-

<PAGE>



         IN WITNESS  WHEREOF,  the  Company  and the  Trustee  have  caused this
Supplemental  Indenture  to be  executed  as an  instrument  under seal in their
respective corporate names as of the date first above written.

                                HOSPITALITY PROPERTIES TRUST



                                By: /s/ John G. Murray                  
                                      John G. Murray
                                      President and Secretary


                                STATE STREET BANK AND TRUST
                                COMPANY, as Trustee



                                By: /s/ Ruth A. Smith                   
                                      Name:  Ruth A. Smith
                                      Title:  Vice President



                                       -7-

<PAGE>

                                    EXHIBIT A

                                  FORM OF NOTE

                                 (Face of Note)



                   8 1/4% Monthly Income Senior Note due 2005

No.                                                                $

                          HOSPITALITY PROPERTIES TRUST

promises to pay to_____________ or registered assigns, the principal sum of 
_______________________________ on November 15, 2005.

                  Interest Payment Dates:  the 15th of each month.
                  Record Dates:  the 1st of each month.

CUSIP No.:  44106M AB 8


                                      HOSPITALITY PROPERTIES TRUST



                                      By:_________________________________



Dated:


CERTIFICATE OF AUTHENTICATION

This is one of the Notes referred to in the 
within-mentioned Indenture:

STATE STREET BANK AND TRUST COMPANY, as Trustee


By:_________________________________
     Authorized Officer
<PAGE>
             [THE FOLLOWING CONSTITUTES THE REVERSE OF THE SECURITY]

                          HOSPITALITY PROPERTIES TRUST

                   8 1/4% Monthly Income Senior Note due 2005

         Capitalized terms used herein have the meanings assigned to them in the
Indenture (as defined below) unless otherwise indicated.

         1.  Interest.  Hospitality  Properties  Trust,  a Maryland  real estate
investment  trust (the  "Company"),  promises to pay  interest on the  principal
amount of this Note at the rate and in the manner specified below.

         The Company shall pay in cash interest on the principal  amount of this
Note at the rate per annum of 8 1/4%.  The Company will pay interest  monthly in
arrears on the 15th of each month,  commencing  on  December  15, 1998 or if any
such  day is not a  Business  Day (as  defined  in the  Indenture),  on the next
succeeding  Business Day (each an "Interest Payment Date"), to Holders of record
on the  immediately  preceding the 1st of each month  (whether or not a Business
Day).

         Interest will be computed on the basis of a 360-day year  consisting of
twelve 30-day  months.  Interest shall accrue from the most recent date to which
interest has been paid or, if no interest has been paid, from November 12, 1998.

         2.  Method of  Payment.  The  Company  will pay  interest  on the Notes
(except defaulted  interest) to the Persons who are registered  Holders of Notes
at the close of business on the record date next preceding the Interest  Payment
Date,  even if such Notes are  canceled  after such record date and on or before
such Interest Payment Date. The Company will pay principal and interest in money
of the United  States that at the time of payment is legal tender for payment of
public and private debts. The Company,  however, may pay principal,  premium, if
any, and interest by check payable in such money.  It may mail an interest check
to a Holder's registered address.

         3. Indenture. The Company issued the Notes under an Indenture, dated as
of February 25, 1998,  and a Supplemental  Indenture No. 2 thereto,  dated as of
November 12, 1998  (collectively,  the "Indenture")  between the Company and the
Trustee.  The terms of the Notes include those stated in the Indenture and those
made part of the  Indenture by reference to the Trust  Indenture Act of 1939 (15
U.S. Code ss.ss.  77aaa-77bbbb)  as in effect on the date of the Indenture.  The
Notes are  subject to all such terms,  and Holders of the Notes are  referred to
the  Indenture  and such Act for a  statement  of such  terms.  The terms of the
Indenture shall govern any inconsistencies  between the Indenture and the Notes.
The  Notes  are  unsecured  general   obligations  of  the  Company  limited  to
$115,000,000 in aggregate principal amount,  except as otherwise provided in the
Indenture.

         4. Optional Redemption. The Notes may not be redeemed prior to November
15,  2001.  From and after  November  15,  2001,  the Notes  will be  subject to
redemption at any time at the option of the Company,  in whole or in part,  upon
not less than 30 nor more than 60 days' notice,  at a redemption  price equal to
the  principal  amount of the Notes  being  redeemed,  plus  accrued  and unpaid
interest to but excluding the applicable Redemption Date.

         5.  Mandatory  Redemption.  The  Company  shall not be required to make
sinking fund or redemption payments with respect to the Notes.

         6. Notice of Redemption.  Notice of redemption shall be mailed at least
30 days but not more than 60 days before the  Redemption  Date to each Holder of
Notes to be redeemed at its  registered  address.  Notes may be redeemed in part
but only in whole multiples of $1,000,  unless all of the Notes held by a Holder
are to be redeemed.  On and after the redemption date, interest ceases to accrue
on Notes or portions of them called for redemption.

         7. Denominations,  Transfer, Exchange. The Notes are in registered form
without coupons in denominations  of $1,000 and integral  multiples of $1,000 in
excess  thereof.  The  transfer  of Notes  may be  registered  and  Notes may be
exchanged as provided in the Indenture.  The Security  Registrar and the Trustee
may require a Holder,  among other things, to furnish  appropriate  endorsements
and  transfer  documents  and to pay  any  taxes  and  fees  required  by law or
permitted by the Indenture. The Security Registrar need not exchange or register
the transfer of any Note or portion of a Note selected for redemption.  Also, it
need not  exchange or register the transfer of any Notes for a period of 15 days
before the  mailing  of a notice of  redemption  of Notes,  or during the period
between a record date and the corresponding Interest Payment Date.
<PAGE>
         8.  Defaults and  Remedies.  In case an Event of Default (as defined in
the Indenture)  with respect to the Notes shall have occurred and be continuing,
the principal hereof may be declared,  and upon such  declaration  shall become,
due and payable,  in the manner,  with the effect and subject to the  provisions
provided in the Indenture.

         9. Actions of Holders. The Indenture contains provisions permitting the
holders of not less than a majority  of the  aggregate  principal  amount of the
outstanding  Notes,  subject to certain exceptions as provided in the Indenture,
on behalf of the holders of all such Notes at a meeting  duly called and held as
provided  in  the  Indenture,  to  make,  give  or  take  any  request,  demand,
authorization,  direction,  notice,  consent, waiver or other action provided in
the Indenture to be made, given or taken by the holders of the Notes,  including
without  limitation,   waiving  (a)  compliance  by  the  Company  with  certain
provisions of the  Indenture,  and (b) certain past defaults under the Indenture
and their  consequences.  Any resolution passed or decision taken at any meeting
of the holders of the Notes in accordance  with the  provisions of the Indenture
shall be conclusive and binding upon such holders and upon all future holders of
this Note and other Notes issued upon the  registration of transfer hereof or in
exchange heretofore or in lieu hereof

         10. Persons Deemed Owners. The Company,  the Trustee,  and any agent of
the Company or the Trustee may deem and treat the Person in whose name this Note
is registered on the Security Register as its absolute owner for all purposes.

         11. Authentication. This Note shall not be valid until authenticated by
the manual signature of the Trustee or an authenticating agent.

         12.   Governing   Law.  THE  INTERNAL  LAW  OF  THE   COMMONWEALTH   OF
MASSACHUSETTS SHALL GOVERN AND BE USED TO CONSTRUE THE INDENTURE AND THE NOTES.

         13. No Personal  Liability.  THE  DECLARATION  OF TRUST OF THE COMPANY,
AMENDED AND  RESTATED ON 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 COMPANY SHALL BE
HELD TO ANY PERSONAL LIABILITY,  JOINTLY OR SEVERALLY, FOR ANY OBLIGATION OF, OR
CLAIM AGAINST,  THE COMPANY.  ALL PERSONS DEALING WITH THE COMPANY,  IN ANY WAY,
SHALL LOOK ONLY TO THE ASSETS OF THE  COMPANY  FOR THE PAYMENT OF ANY SUM OR THE
PERFORMANCE OF ANY OBLIGATION.

         The Company will furnish to any Holder upon written request and without
charge a copy of the Indenture. Request may be made to:

                           Hospitality Properties Trust
                           400 Centre Street
                           Newton, MA 02458
                           Telecopier No.:  (617) 969-5730
                           Attention:  President

or such other address as the Company may specify pursuant to the Indenture.

                                       -2-

<PAGE>

                                 ASSIGNMENT FORM


To assign  this Note,  fill in the form below:  (I) or (we) assign and  transfer
this Note to


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

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

- ------------------------------------------------------------------------------
              (Print or type assignee's name, address and zip code)



- ------------------------------------------------------------------------------
                  (Insert assignee's soc. sec. or tax I.D. no.)



and irrevocably appoint  ______________________________________________________
to transfer this Note on the books of the Company.  The agent may substitute 
another to act for him.



Date: ______________________

                                     Your Signature:___________________________
                                     (Sign exactly as your name appears on the 
                                     face of this Note)


Signature Guarantee:                 __________________________________________
                                     (The signature must be guaranteed by an
                                     officer of a participant in a recognized 
                                     signature guarantee program. Notarized or
                                     witnessed signatures are not acceptable.)





                                                                     EXHIBIT 4.6

                          SUPPLEMENTAL INDENTURE NO. 3

                                 by and between

                          HOSPITALITY PROPERTIES TRUST

                                       and

                       STATE STREET BANK AND TRUST COMPANY

                             as of December 16, 1998




           SUPPLEMENTAL TO THE INDENTURE DATED AS OF FEBRUARY 25, 1998




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





                          HOSPITALITY PROPERTIES TRUST

                   8 1/2% Monthly Income Senior Notes due 2009


<PAGE>



         This SUPPLEMENTAL INDENTURE NO. 3 (this "Supplemental  Indenture") made
and entered into as of December 16, 1998 between HOSPITALITY PROPERTIES TRUST, a
Maryland real estate investment trust (the "Company"), and STATE STREET BANK AND
TRUST COMPANY, a Massachusetts trust company, as Trustee (the "Trustee").

                                WITNESSETH THAT:

         WHEREAS,  the Company and the Trustee have  executed  and  delivered an
Indenture,  dated as of  February  25, 1998 (the  "Indenture"),  relating to the
Company's issuance, from time to time, of various series of debt securities; and

         WHEREAS,  the Company has determined to issue debt securities  known as
its 8 1/2 % Monthly Income Senior Notes due 2009; and

         WHEREAS,  the Indenture  provides that certain terms and conditions for
each series of debt securities issued by the Company thereunder may be set forth
in an indenture supplemental to the Indenture;

         NOW, THEREFORE, THIS SUPPLEMENTAL INDENTURE WITNESSETH:

                                    ARTICLE 1

                                  DEFINED TERMS

         Section 1.1 The following  definitions  supplement,  and, to the extent
inconsistent with, replace the definitions in Section 101 of the Indenture:

         "Acquired  Debt"  means Debt of a Person (i)  existing at the time such
Person becomes a Subsidiary or (ii) assumed in connection  with the  acquisition
of assets from such Person, in each case, other than Debt incurred in connection
with,  or in  contemplation  of,  such  Person  becoming  a  Subsidiary  or such
acquisition.  Acquired  Debt shall be deemed to be  incurred  on the date of the
related  acquisition  of assets from any Person or the date the acquired  Person
becomes a Subsidiary.

         "Annual Debt Service" as of any date means the maximum  amount which is
expensed  in any  12-month  period for  interest  on Debt of the Company and its
Subsidiaries.

         "Business  Day" means any day, other than a Saturday or Sunday or a day
on which  banking  institutions  in The City of New York or in the city in which
the Corporate Trust Office of the Trustee is located, are required or authorized
to close.

         "Capital  Stock" means,  with respect to any Person,  any capital stock
(including preferred stock), shares, interests, participation or other ownership
interests  (however  designated)  of such Person and any rights (other than debt
securities  convertible  into or exchangeable  for capital  stock),  warrants or
options to purchase any thereof.

         "Consolidated  Income  Available for Debt Service" for any period means
Earnings from Operations of the Company and its Subsidiaries  plus amounts which
have been deducted,  and minus amounts which have been added,  for the following
(without duplication): (i) interest on Debt of the Company and its Subsidiaries,
(ii) cash  reserves  made by lessees as  required  by the  Company's  leases for
periodic  replacement and refurbishment of the Company's assets, (iii) provision
for taxes of the Company and its Subsidiaries based on income, (iv) amortization
of debt discount and deferred  financing  costs,  (v)  provisions  for gains and
losses on properties and property depreciation and amortization, (vi) the effect
of any  noncash  charge  resulting  from a change in  accounting  principles  in
determining  Earnings from Operations for such period and (vii)  amortization of
deferred charges.

         "Debt" of the Company or any Subsidiary means, without duplication, any
indebtedness  of the Company or any Subsidiary,  whether or not  contingent,  in
respect of (i)  borrowed  money or  evidenced  by bonds,  notes,  debentures  or
similar  instruments,  (ii)  indebtedness  for  borrowed  money  secured  by any
Encumbrance existing on property owned by the Company or any Subsidiary,  to the
extent of the lesser of (x) the amount of indebtedness so secured and (y) the

<PAGE>

fair  market  value of the  property  subject  to such  Encumbrance,  (iii)  the
reimbursement  obligations,  contingent  or otherwise,  in  connection  with any
letters of credit  actually  issued  (other  than  letters  of credit  issued to
provide credit  enhancement or support with respect to other indebtedness of the
Company or any  Subsidiary  otherwise  reflected as Debt  hereunder)  or amounts
representing  the  balance  deferred  and  unpaid of the  purchase  price of any
property  or  services,  except any such  balance  that  constitutes  an accrued
expense or trade payable,  or all  conditional  sale  obligations or obligations
under  any  title  retention  agreement,   (iv)  the  principal  amount  of  all
obligations  of the  Company  or any  Subsidiary  with  respect  to  redemption,
repayment or other  repurchase of any  Disqualified  Stock,  or (v) any lease of
property by the Company or any  Subsidiary  as lessee  which is reflected on the
Company's  consolidated  balance sheet as a capitalized lease in accordance with
GAAP,  to the  extent,  in the case of items of  indebtedness  under (i) through
(iii) above,  that any such items (other than letters of credit) would appear as
a liability on the Company's consolidated balance sheet in accordance with GAAP,
and also includes,  to the extent not otherwise included,  any obligation by the
Company or any Subsidiary to be liable for, or to pay, as obligor,  guarantor or
otherwise  (other than for  purposes of  collection  in the  ordinary  course of
business), Debt of another Person (other than the Company or any Subsidiary) (it
being  understood that Debt shall be deemed to be incurred by the Company or any
Subsidiary  whenever  the  Company  or such  Subsidiary  shall  create,  assume,
guarantee or otherwise become liable in respect thereof).

         "Disqualified  Stock"  means,  with respect to any Person,  any Capital
Stock of such Person which by the terms of such  Capital  Stock (or by the terms
of any security into which it is convertible or for which it is  exchangeable or
exercisable),  upon the  happening of any event or  otherwise  (i) matures or is
mandatorily  redeemable,  pursuant to a sinking  fund  obligation  or  otherwise
(other than  Capital  Stock which is  redeemable  solely in exchange  for common
stock or shares),  (ii) is convertible  into or  exchangeable or exercisable for
Debt or  Disqualified  Stock, or (iii) is redeemable at the option of the holder
thereof,  in whole or in part (other  than  Capital  Stock  which is  redeemable
solely in exchange for common stock or shares),  in each case on or prior to the
stated maturity of the Notes.

         "Earnings from Operations" for any period means net earnings  excluding
gains  and  losses on sales of  investments,  extraordinary  items and  property
valuation  losses,  as reflected in the financial  statements of the Company and
its  Subsidiaries  for  such  period,  determined  on a  consolidated  basis  in
accordance with GAAP.

         "Encumbrance"  means any  mortgage,  lien,  charge,  pledge or security
interest of any kind.

         "Notes"  means the  Company's 8 1/2%  Monthly  Income  Senior Notes due
2009, issued under this Supplemental Indenture and the Indenture,  as amended or
supplemented from time to time.

         "Secured Debt" means Debt secured by any mortgage, lien, charge, pledge
or security interest of any kind.

         "Subsidiary"  means any corporation or other entity of which a majority
of (i) the voting power of the voting equity  securities or (ii) the outstanding
equity interests of which are owned,  directly or indirectly,  by the Company or
one or  more  other  Subsidiaries  of the  Company.  For  the  purposes  of this
definition,  "voting equity  securities"  means equity  securities having voting
power for the election of directors,  whether at all times or only so long as no
senior class of security has such voting power by reason of any contingency.

         "Total  Assets" as of any date  means the sum of (i) the  Undepreciated
Real Estate Assets and (ii) all other assets of the Company and its Subsidiaries
determined  in  accordance  with GAAP (but  excluding  accounts  receivable  and
intangibles).

         "Total  Unencumbered  Assets" means the sum of (i) those  Undepreciated
Real Estate Assets not subject to an Encumbrance for borrowed money and (ii) all
other assets of the Company and its  Subsidiaries  not subject to an Encumbrance
for borrowed money  determined in accordance  with GAAP (but excluding  accounts
receivable and intangibles).

         "Undepreciated  Real  Estate  Assets"  as of any  date  means  the cost
(original cost plus capital  improvements)  of real estate assets of the Company
and  its  Subsidiaries  on  such  date,  before  depreciation  and  amortization
determined on a consolidated basis in accordance with GAAP.

         "Unsecured  Debt"  means  Debt  which  is  not  secured  by  any of the
properties of the Company or any Subsidiary.

                                       -2-
<PAGE>

                                    ARTICLE 2

                               TERMS OF THE NOTES

         Section 2.1 Pursuant to Section 301 of the  Indenture,  the Notes shall
have the following terms and conditions:

         (a) Title;  Aggregate  Principal Amount; Form of Notes. The Notes shall
be Registered Securities under the Indenture and shall be known as the Company's
"8 1/2% Monthly  Income  Senior Notes due 2009." The Notes will be limited to an
aggregate principal amount of $172,500,000,  subject to the right of the Company
to reopen such series for issuances of additional  securities of such series and
except as provided in this  Section  and in Section  306 of the  Indenture.  The
Notes  (together  with the Trustee's  certificate  of  authentication)  shall be
substantially in the form of Exhibit A hereto,  which is hereby  incorporated in
and made a part of this Supplemental Indenture.

         The Notes will be issued in the form of one or more  registered  global
securities  without coupons  ("Global Notes") that will be deposited with, or on
behalf of, The Depository Trust Company  ("DTC"),  and registered in the name of
DTC's nominee,  Cede & Co. Except under the  circumstance  described  below, the
Notes will not be issuable in definitive form.  Unless and until it is exchanged
in whole or in part for the individual notes represented  thereby, a Global Note
may not be  transferred  except  as a whole by DTC to a  nominee  of DTC or by a
nominee of DTC to DTC or another  nominee of DTC or by DTC or any nominee of DTC
to a successor depositary or any nominee of such successor.

         So long as DTC or its nominee is the registered owner of a Global Note,
DTC or such nominee,  as the case may be, will be  considered  the sole owner or
holder of the Notes  represented by such Global Note for all purposes under this
Supplemental Indenture. Except as described below, owners of beneficial interest
in Notes  evidenced  by a Global  Note will not be  entitled  to have any of the
individual Notes represented by such Global Note registered in their names, will
not  receive or be entitled  to receive  physical  delivery of any such Notes in
definitive  form and will not be considered the owners or holders  thereof under
the Indenture or this Supplemental Indenture.

         If DTC is at any time  unwilling,  unable or  ineligible to continue as
depositary and a successor  depositary is not appointed by the Company within 90
days, the Company will issue individual Notes in exchange for the Global Note or
Global Notes  representing such Notes. In addition,  the Company may at any time
and in its sole  discretion,  subject  to certain  limitations  set forth in the
Indenture,  determine not to have any of such Notes  represented  by one or more
Global Notes and, in such event, will issue individual Notes in exchange for the
Global Note or Global Notes  representing the Notes.  Individual Notes so issued
will be issued in denominations of $1,000 and integral multiples thereof.

         (b) Interest and Interest  Rate. The Notes will bear interest at a rate
of 8 1/2% per annum,  from  December  16, 1998 (or, in the case of Notes  issued
upon the  reopening  of this series of Notes,  from the date  designated  by the
Company in connection  with such  reopening) or from the  immediately  preceding
Interest  Payment  Date to which  interest has been paid or duly  provided  for,
payable  monthly in arrears on the 15th of each  month,  commencing  January 15,
1999 (each of which  shall be an  "Interest  Payment  Date"),  to the Persons in
whose names the Notes are  registered  in the Security  Register at the close of
business on the 1st of each month  (whether or not a Business  Day), as the case
may be, next  preceding  such  Interest  Payment Date (each,  a "Regular  Record
Date").

         (c) Principal Repayment;  Currency. The stated maturity of the Notes is
January 15, 2009,  provided,  however,  the Notes may be earlier redeemed at the
option of the Company as provided in paragraph (d) below.  The principal of each
Note  payable  on its  maturity  date  shall be paid  against  presentation  and
surrender  thereof  at  the  Corporate  Trust  Office  of the  Trustee,  located
initially at Two International Place, Boston,  Massachusetts 02110, in such coin
or currency  of the United  States of America as at the time of payment is legal
tender for the  payment of public or private  debts.  The  Company  will not pay
Additional Amounts (as defined in the Indenture) on the Notes.

         (d)  Redemption at the Option of the Company;  Acceleration.  The Notes
may not be redeemed  prior to December  15,  2002.  From and after  December 15,
2002,  the Notes will be subject to  redemption at any time at the option of the
Company,  in  whole or in part,  upon  not less  than 30 nor more  than 60 days'
notice to each Holder of Notes to be redeemed  at its address  appearing  in the
Security  Register,  at a price equal to the principal amount of the Notes being
redeemed,  plus  accrued and unpaid  interest to but  excluding  the  applicable
Redemption Date. Upon the

                                       -3-
<PAGE>

acceleration of the Notes in accordance  with Section 502 of the Indenture,  the
principal  amount of the Notes,  plus accrued and unpaid interest  thereon shall
become due and payable immediately.

         (e) Notices. All notices and other communications hereunder shall be in
writing and shall be deemed to have been duly given if mailed or  transmitted by
any standard form of telecommunication. Notices to the Company shall be directed
to it at 400 Centre Street, Newton,  Massachusetts 02458, Attention:  President;
notices to the  Trustee  shall be  directed  to it at Two  International  Place,
Boston,   Massachusetts  02110,  Attention:   Corporate  Trust  Department,  Re:
Hospitality  Properties Trust 8 1/2% Monthly Income Senior Notes due 2009; or as
to either party, at such other address as shall be designated by such party in a
written notice to the other party.

         (f) Global  Note  Legend.  Each  Global  Note shall bear the  following
legend on the face thereof:

         UNLESS THIS NOTE IS PRESENTED BY AN  AUTHORIZED  REPRESENTATIVE  OF THE
         DEPOSITORY  TRUST  COMPANY,  A NEW  YORK  CORPORATION  ("DTC"),  TO THE
         COMPANY OR ITS AGENT FOR REGISTRATION OF TRANSFER, EXCHANGE OR PAYMENT,
         AND ANY NOTE ISSUED IS  REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH
         OTHER NAME AS IS REQUESTED BY AN AUTHORIZED  REPRESENTATIVE OF DTC (AND
         ANY  PAYMENT  IS MADE  TO CEDE & CO.  OR TO  SUCH  OTHER  ENTITY  AS IS
         REQUESTED BY AN AUTHORIZED REPRESENTATIVE OF DTC), ANY TRANSFER, PLEDGE
         OR OTHER USE  HEREOF  FOR  VALUE OR  OTHERWISE  BY OR TO ANY  PERSON IS
         WRONGFUL  INASMUCH AS THE REGISTERED  OWNER HEREOF,  CEDE & CO., HAS AN
         INTEREST HEREIN.

         (g)  Applicability  of Discharge,  Defeasance  and Covenant  Defeasance
Provisions.  The  Discharge,  Defeasance and Covenant  Defeasance  provisions in
Article Fourteen of the Indenture will apply to the Notes.

                                    ARTICLE 3

                              ADDITIONAL COVENANTS

         Section 3.1 In addition  to the  covenants  of the Company set forth in
Article Ten of the Indenture, for the benefit of the holders of the Notes:

         (a) Limitations on Incurrence of Debt.

                  (i) The Company will not,  and will not permit any  Subsidiary
         to,  incur  any  Debt  if,  immediately  after  giving  effect  to  the
         incurrence of such  additional Debt and the application of the proceeds
         thereof,  the aggregate principal amount of all outstanding Debt of the
         Company and its  Subsidiaries  on a  consolidated  basis  determined in
         accordance  with GAAP is greater than 60% of the sum  ("Adjusted  Total
         Assets") of (without  duplication)  (i) the Total Assets of the Company
         and its  Subsidiaries as of the end of the calendar  quarter covered in
         the Company's  Annual  Report on Form 10-K, or the Quarterly  Report on
         Form 10-Q, as the case may be, most recently  filed with the Securities
         and Exchange  Commission (or, if such filing is not permitted under the
         Securities Exchange Act of 1934, as amended, with the Trustee) prior to
         the incurrence of such  additional  Debt and (ii) the purchase price of
         any real estate assets or mortgages receivable acquired, and the amount
         of any securities  offering  proceeds received (to the extent that such
         proceeds  were not used to  acquire  real  estate  assets or  mortgages
         receivable  or used to reduce Debt),  by the Company or any  Subsidiary
         since  the end of  such  calendar  quarter,  including  those  proceeds
         obtained in connection with the incurrence of such additional Debt.

                  (ii)  In  addition  to  the  foregoing   limitations   on  the
         incurrence  of Debt,  the  Company  will not,  and will not  permit any
         Subsidiary  to,  incur any Secured  Debt if,  immediately  after giving
         effect  to the  incurrence  of such  additional  Secured  Debt  and the
         application of the proceeds thereof,  the aggregate principal amount of
         all outstanding  Secured Debt of the Company and its  Subsidiaries on a
         consolidated basis is greater than 40% of Adjusted Total Assets.

                  (iii)  In  addition  to  the  foregoing   limitations  on  the
         incurrence  of Debt,  the  Company  will not,  and will not  permit any
         Subsidiary  to,  incur  any Debt if the  ratio of  Consolidated  Income
         Available for Debt

                                       -4-
<PAGE>

         Service to the Annual  Debt  Service  for the four  consecutive  fiscal
         quarters most recently ended prior to the date on which such additional
         Debt is to be  incurred  shall have been less than 1.5 to 1.0, on a pro
         forma basis after giving effect  thereto and to the  application of the
         proceeds therefrom, and calculated on the assumption that (i) such Debt
         and any other Debt incurred by the Company and its  Subsidiaries  since
         the first day of such  four-quarter  period and the  application of the
         proceeds therefrom,  including to refinance other Debt, had occurred at
         the  beginning of such period;  (ii) the repayment or retirement of any
         other Debt by the Company and its Subsidiaries  since the first date of
         such four-quarter period had been repaid or retired at the beginning of
         such period  (except  that, in making such  computation,  the amount of
         Debt under any revolving  credit  facility shall be computed based upon
         the average daily  balance of such Debt during such  period);  (iii) in
         the case of  Acquired  Debt or Debt  incurred  in  connection  with any
         acquisition  since  the  first  day of such  four-quarter  period,  the
         related  acquisition  had  occurred  as of the first day of such period
         with appropriate  adjustments  with respect to such  acquisition  being
         included  in such pro  forma  calculation;  and (iv) in the case of any
         acquisition or disposition  by the Company or its  Subsidiaries  of any
         asset or group of  assets  since  the  first  day of such  four-quarter
         period, whether by merger, stock purchase or sale, or asset purchase or
         sale, such acquisition or disposition or any related  repayment of Debt
         had  occurred as of the first day of such  period with the  appropriate
         adjustments  with  respect to such  acquisition  or  disposition  being
         included in such pro forma calculation.  If the Debt giving rise to the
         need to make the foregoing calculation or any other Debt incurred after
         the first day of the relevant  four-quarter  period bears interest at a
         floating  rate then,  for  purposes  of  calculating  the  Annual  Debt
         Service,  the  interest  rate on such Debt shall be  computed  on a pro
         forma  basis as if the average  interest  rate which would have been in
         effect  during  the  entire  such  four-quarter  period  had  been  the
         applicable rate for the entire such period.

         (b)  Maintenance  of Total  Unencumbered  Assets.  The  Company and its
Subsidiaries  will maintain at all times Total  Unencumbered  Assets of not less
than 200% of the aggregate outstanding principal amount of the Unsecured Debt of
the Company and its Subsidiaries on a consolidated basis.

                                    ARTICLE 4

                          ADDITIONAL EVENTS OF DEFAULT

         For purposes of this Supplemental  Indenture and the Notes, in addition
to the Events of Default  set forth in Section  501 of the  Indenture,  it shall
also  constitute an "Event of Default" if a default  under any bond,  debenture,
note or other evidence of indebtedness of the Company  (including a default with
respect to any other series of securities), or under any mortgage,  indenture or
other  instrument  of the  Company  under  which there may be issued or by which
there may be secured or evidenced  any  indebtedness  for money  borrowed by the
Company (or by any Subsidiary, the repayment of which the Company has guaranteed
or for which the  Company  is  directly  responsible  or  liable as  obligor  or
guarantor)  having  an  aggregate  principal  amount  outstanding  of  at  least
$20,000,000, whether such indebtedness now exists or shall hereafter be incurred
or created,  which default shall have resulted in such indebtedness  becoming or
being  declared  due and payable  prior to the date on which it would  otherwise
have become due and payable, without such indebtedness having been discharged or
such acceleration  having been rescinded or annulled within a period of ten days
after there shall have been given,  by  registered  or  certified  mail,  to the
Company by the  Trustee or to the  Company  and the Trustee by the Holders of at
least  25% in  principal  amount of the  outstanding  Notes,  a  written  notice
specifying such default and requiring the Company to cause such  indebtedness to
be discharged or cause such acceleration to be rescinded or annulled and stating
that such notice is a "Notice of Default" hereunder.

                                    ARTICLE 5

                                  EFFECTIVENESS

         This  Supplemental  Indenture shall be effective for all purposes as of
the date and time this Supplemental Indenture has been executed and delivered by
the Company and the Trustee in accordance with Article Nine of the Indenture. As
supplemented  hereby,  the Indenture is hereby  confirmed as being in full force
and effect.

                                       -5-
<PAGE>

                                    ARTICLE 6

                                  MISCELLANEOUS

         Section 6.1 In the event any provision of this  Supplemental  Indenture
shall be held invalid or unenforceable  by any court of competent  jurisdiction,
such holding shall not invalidate or render  unenforceable  any other  provision
hereof or any provision of the Indenture.

         Section 6.2 To the extent that any terms of this Supplemental Indenture
or the Notes are inconsistent with the terms of the Indenture, the terms of this
Supplemental or the Notes shall govern and supersede such inconsistent terms.

         Section  6.3  This  Supplemental  Indenture  shall be  governed  by and
construed in accordance with the laws of The Commonwealth of Massachusetts.

         Section  6.4 This  Supplemental  Indenture  may be  executed in several
counterparts,  each  of  which  shall  be an  original  and all of  which  shall
constitute but one and the same instrument.





                  [Remainder of page intentionally left blank.]





                                       -6-

<PAGE>

         IN WITNESS  WHEREOF,  the  Company  and the  Trustee  have  caused this
Supplemental  Indenture  to be  executed  as an  instrument  under seal in their
respective corporate names as of the date first above written.

                                            HOSPITALITY PROPERTIES TRUST



                                            By: /s/ John G. Murray          
                                                John G. Murray
                                                President and Secretary


                                            STATE STREET BANK AND TRUST
                                             COMPANY, as Trustee



                                           By: /s/ Paul G. Grenier          
                                               Name:  Paul G. Grenier
                                               Title:  Vice President




                                       -7-

<PAGE>
                                    EXHIBIT A

                                  FORM OF NOTE

                                 (Face of Note)



                   8 1/2% Monthly Income Senior Note due 2009
No.                                                              $

                          HOSPITALITY PROPERTIES TRUST

promises to pay to_____________ or registered assigns, the principal sum of
 _______________________________ on January 15, 2009

                  Interest Payment Dates:  the 15th of each month.
                  Record Dates:  the 1st of each month.

CUSIP No.:  44106M AC 6


                                           HOSPITALITY PROPERTIES TRUST



                                           By:_______________________________



Dated:


CERTIFICATE OF AUTHENTICATION

This is one of the Notes referred to in the 
within-mentioned Indenture:

STATE STREET BANK AND TRUST COMPANY, as Trustee


By:_________________________________
     Authorized Officer

<PAGE>
             [THE FOLLOWING CONSTITUTES THE REVERSE OF THE SECURITY]

                          HOSPITALITY PROPERTIES TRUST

                   8 1/2% Monthly Income Senior Note due 2009

         Capitalized terms used herein have the meanings assigned to them in the
Indenture (as defined below) unless otherwise indicated.

         1.  Interest.  Hospitality  Properties  Trust,  a Maryland  real estate
investment  trust (the  "Company"),  promises to pay  interest on the  principal
amount of this Note at the rate and in the manner specified below.

         The Company shall pay in cash interest on the principal  amount of this
Note at the rate per annum of 8 1/2%.  The Company will pay interest  monthly in
arrears on the 15th of each month, commencing on January 15, 1999 or if any such
day is not a Business Day (as defined in the Indenture),  on the next succeeding
Business  Day (each an  "Interest  Payment  Date"),  to Holders of record on the
immediately preceding 1st of each month (whether or not a Business Day).

         Interest will be computed on the basis of a 360-day year  consisting of
twelve 30-day  months.  Interest shall accrue from the most recent date to which
interest has been paid or, if no interest has been paid, from December 16, 1998.

         2.  Method of  Payment.  The  Company  will pay  interest  on the Notes
(except defaulted  interest) to the Persons who are registered  Holders of Notes
at the close of business on the record date next preceding the Interest  Payment
Date,  even if such Notes are  canceled  after such record date and on or before
such Interest Payment Date. The Company will pay principal and interest in money
of the United  States that at the time of payment is legal tender for payment of
public and private debts. The Company,  however, may pay principal,  premium, if
any, and interest by check payable in such money.  It may mail an interest check
to a Holder's registered address.

         3. Indenture. The Company issued the Notes under an Indenture, dated as
of February 25, 1998,  and a Supplemental  Indenture No. 3 thereto,  dated as of
December 16, 1998  (collectively,  the "Indenture")  between the Company and the
Trustee.  The terms of the Notes include those stated in the Indenture and those
made part of the  Indenture by reference to the Trust  Indenture Act of 1939 (15
U.S. Code ss.ss.  77aaa-77bbbb)  as in effect on the date of the Indenture.  The
Notes are  subject to all such terms,  and Holders of the Notes are  referred to
the  Indenture  and such Act for a  statement  of such  terms.  The terms of the
Indenture shall govern any inconsistencies  between the Indenture and the Notes.
The  Notes  are  unsecured  general   obligations  of  the  Company  limited  to
$172,500,000 in aggregate principal amount,  except as otherwise provided in the
Indenture.

         4. Optional Redemption. The Notes may not be redeemed prior to December
15,  2002.  From and after  December  15,  2002,  the Notes  will be  subject to
redemption at any time at the option of the Company,  in whole or in part,  upon
not less than 30 nor more than 60 days' notice,  at a redemption  price equal to
the  principal  amount of the Notes  being  redeemed,  plus  accrued  and unpaid
interest to but excluding the applicable Redemption Date.

         5.  Mandatory  Redemption.  The  Company  shall not be required to make
sinking fund or redemption payments with respect to the Notes.

         6. Notice of Redemption.  Notice of redemption shall be mailed at least
30 days but not more than 60 days before the  Redemption  Date to each Holder of
Notes to be redeemed at its  registered  address.  Notes may be redeemed in part
but only in whole multiples of $1,000,  unless all of the Notes held by a Holder
are to be redeemed.  On and after the redemption date, interest ceases to accrue
on Notes or portions of them called for redemption.

         7. Denominations,  Transfer, Exchange. The Notes are in registered form
without coupons in denominations  of $1,000 and integral  multiples of $1,000 in
excess  thereof.  The  transfer  of Notes  may be  registered  and  Notes may be
exchanged as provided in the Indenture.  The Security  Registrar and the Trustee
may require a Holder,  among other things, to furnish  appropriate  endorsements
and  transfer  documents  and to pay  any  taxes  and  fees  required  by law or
permitted by the Indenture. The Security Registrar need not exchange or register
the transfer of any Note or portion of a Note selected for redemption.  Also, it
need not  exchange or register the transfer of any Notes for a period of 15 days
before the  mailing  of a notice of  redemption  of Notes,  or during the period
between a record date and the corresponding Interest Payment Date.

<PAGE>
         8.  Defaults and  Remedies.  In case an Event of Default (as defined in
the Indenture)  with respect to the Notes shall have occurred and be continuing,
the principal hereof may be declared,  and upon such  declaration  shall become,
due and payable,  in the manner,  with the effect and subject to the  provisions
provided in the Indenture.

         9. Actions of Holders. The Indenture contains provisions permitting the
holders of not less than a majority  of the  aggregate  principal  amount of the
outstanding  Notes,  subject to certain exceptions as provided in the Indenture,
on behalf of the holders of all such Notes at a meeting  duly called and held as
provided  in  the  Indenture,  to  make,  give  or  take  any  request,  demand,
authorization,  direction,  notice,  consent, waiver or other action provided in
the Indenture to be made, given or taken by the holders of the Notes,  including
without  limitation,   waiving  (a)  compliance  by  the  Company  with  certain
provisions of the  Indenture,  and (b) certain past defaults under the Indenture
and their  consequences.  Any resolution passed or decision taken at any meeting
of the holders of the Notes in accordance  with the  provisions of the Indenture
shall be conclusive and binding upon such holders and upon all future holders of
this Note and other Notes issued upon the  registration of transfer hereof or in
exchange heretofore or in lieu hereof

         10. Persons Deemed Owners. The Company,  the Trustee,  and any agent of
the Company or the Trustee may deem and treat the Person in whose name this Note
is registered on the Security Register as its absolute owner for all purposes.

         11. Authentication. This Note shall not be valid until authenticated by
the manual signature of the Trustee or an authenticating agent.

         12.   Governing   Law.  THE  INTERNAL  LAW  OF  THE   COMMONWEALTH   OF
MASSACHUSETTS SHALL GOVERN AND BE USED TO CONSTRUE THE INDENTURE AND THE NOTES.

         13. No Personal  Liability.  THE  DECLARATION  OF TRUST OF THE COMPANY,
AMENDED AND  RESTATED ON 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 COMPANY SHALL BE
HELD TO ANY PERSONAL LIABILITY,  JOINTLY OR SEVERALLY, FOR ANY OBLIGATION OF, OR
CLAIM AGAINST,  THE COMPANY.  ALL PERSONS DEALING WITH THE COMPANY,  IN ANY WAY,
SHALL LOOK ONLY TO THE ASSETS OF THE  COMPANY  FOR THE PAYMENT OF ANY SUM OR THE
PERFORMANCE OF ANY OBLIGATION.

         The Company will furnish to any Holder upon written request and without
charge a copy of the Indenture. Request may be made to:

                           Hospitality Properties Trust
                           400 Centre Street
                           Newton, MA 02458
                           Telecopier No.:  (617) 969-5730
                           Attention:  President

or such other address as the Company may specify pursuant to the Indenture.

                                       -2-

<PAGE>
                                 ASSIGNMENT FORM


To assign  this Note,  fill in the form below:  (I) or (we) assign and  transfer
this Note to


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

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

- ------------------------------------------------------------------------------
              (Print or type assignee's name, address and zip code)



- ------------------------------------------------------------------------------
                  (Insert assignee's soc. sec. or tax I.D. no.)



and irrevocably appoint  ______________________________________________________
to  transfer  this Note on the books of the  Company.  The agent may  substitute
another to act for him.



Date: ______________________

                                    Your Signature: __________________________
                                    (Sign exactly as your name appears on the 
                                    face of this Note)


Signature Guarantee:                __________________________________________
                                    (The signature must be guaranteed by an 
                                    officer of a participant in a recognized 
                                    signature guarantee program. Notarized or 
                                    witnessed signatures are not acceptable.)




                                                                     Exhibit 8.1

                            SULLIVAN & WORCESTER LLP
                             One Post Office Square
                           Boston, Massachusetts 02109


                                                 March 30, 1999





Hospitality Properties Trust
400 Centre Street
Newton, Massachusetts 02458

Ladies and Gentlemen:

         In  connection  with the  filing by  Hospitality  Properties  Trust,  a
Maryland real estate  investment trust (the "Company"),  of its Annual Report on
Form 10-K for the year ended  December  31,  1998 (the "Form  10-K"),  under the
Securities  Exchange Act of 1934, as amended (the "Exchange Act"), the following
opinion  is  furnished  to you to be filed  with  the  Securities  and  Exchange
Commission (the "SEC") as Exhibit 8.1 to the Form 10-K.

         We have  acted  as  counsel  for the  Company  in  connection  with the
preparation  of its  Form  10-K,  and we  have  examined  originals  or  copies,
certified or otherwise  identified to our  satisfaction,  of corporate  records,
certificates  and  statements of officers and  accountants of the Company and of
public  officials,  and such other documents as we have considered  relevant and
necessary in order to furnish the opinion  hereinafter set forth.  Specifically,
and without limiting the generality of the foregoing,  we have reviewed: (i) the
declaration of trust,  as amended and restated,  and the by-laws of the Company;
and (ii) the sections in the Company's Form 10-K captioned  "Federal  Income Tax
Considerations"  and  "ERISA  Plans,  Keogh  Plans  and  Individual   Retirement
Accounts."  With respect to all questions of fact on which our opinion is based,
we have  assumed  the  accuracy  and  completeness  of and  have  relied  on the
information set forth in the Form 10-K and in the documents incorporated therein
by reference,  and on representations made to us by the officers of the Company.
We have not independently verified such information.

         The opinion set forth below is based upon the Internal  Revenue Code of
1986,  as  amended,  the  Treasury  Regulations  issued  thereunder,   published
administrative  interpretations  thereof,  and judicial  decisions  with respect
thereto,  all as of the date hereof  (collectively the "Tax Laws"), and upon the
Employee  Retirement Income Security Act of 1974, as amended,  the Department of
Labor regulations issued thereunder, published administrative interpretations


<PAGE>


Hospitality Properties Trust
March 30, 1999
Page 2

thereof,  and judicial decisions with respect thereto, all as of the date hereof
(collectively, the "ERISA Laws"). No assurance can be given that the Tax Laws or
the ERISA Laws will not change. In preparing the discussions with respect to the
matters  in  the  sections  of the  Form  10-K  captioned  "Federal  Income  Tax
Considerations"  and  "ERISA  Plans,  Keogh  Plans  and  Individual   Retirement
Accounts," we have made certain assumptions and expressed certain conditions and
qualifications therein, all of which assumptions,  conditions and qualifications
are incorporated herein by reference.

         Based upon and subject to the foregoing, we are of the opinion that the
discussions  in the  sections  of the Form 10-K  captioned  "Federal  Income Tax
Considerations"  and  "ERISA  Plans,  Keogh  Plans  and  Individual   Retirement
Accounts,"  in all material  respects are accurate and fairly  summarize the Tax
Laws issues and ERISA Laws issues addressed therein, and hereby confirm that the
opinions of counsel  referred to in said sections  represent our opinions on the
subject matter thereof.

         We hereby consent to the  incorporation of this opinion by reference as
an exhibit to the Form 10-K and to the reference to our firm therein.  In giving
such  consent,  we do not  thereby  admit that we come  within the  category  of
persons whose consent is required under Section 7 of the Securities Act of 1933,
as  amended,  or  under  the  rules  and  regulations  of  the  SEC  promulgated
thereunder.

                                                Very truly yours,


                                                /s/ Sullivan & Worcester LLP

                                                SULLIVAN & WORCESTER LLP








                                                                      Exhibit 12
<TABLE>
<CAPTION>
                                         Hospitality Properties Trust
                               Computation of Ratio of Earnings to Fixed Charges
                                     (in thousands, except ratio amounts)


                                                                                              For the Period
                                                              For the                        February 7, 1995
                                                            Year Ended                        (inception) to
                                                           December 31,                        December 31,
                                        ------------------------------------------------     ----------------
                                            1998              1997              1996                1995
                                                                          (in thousands)
                                        ------------------------------------------------     ----------------

<S>                                    <C>                <C>                <C>                <C>       
Income Before Extraordinary Items       $ 87,982           $ 59,153           $ 51,664           $ 11,349  
Fixed Charges                             21,751             15,534              5,646              5,063
                                        --------           --------           --------           --------
Adjusted Earnings                       $109,733           $ 74,687           $ 57,310           $ 16,412
                                        ========           ========           ========           ========
                                                                                               
                                                                                               
Fixed Charges:                                                                                 
     Interest on indebtedness and                                                              
     amortization of deferred finance                                                          
     costs                              $ 21,751           $ 15,534           $  5,646           $  5,063
                                        --------           --------           --------           --------
                                                                                               
Total Fixed Charges                     $ 21,751           $ 15,534           $  5,646           $  5,063
                                        ========           ========           ========           ========
                                                                                               
                                                                                               
Ratio of Earnings to Fixed Charges         5.04x              4.81x             10.15x              3.24x
                                        ========           ========           ========           ========
                                                                                       

</TABLE>





                                                                    Exhibit 21.1

                          HOSPITALITY PROPERTIES TRUST
                         SUBSIDIARIES OF THE REGISTRANT



HPT CW Properties Trust (Maryland) 
HPT CW II Properties Trust (Maryland) 
HPTCY Properties Trust (Maryland) 
HPT HSD Properties Trust (Maryland) 
HPTMI Properties Trust (Maryland) 
HPTMI II Properties Trust (Maryland) 
HPTMI III Properties Trust (Maryland) 
HPTRI Properties Trust (Maryland)  
HPTSHC Properties Trust (Maryland)
HPT Suite Properties Trust (Maryland) 
HPTSY Properties Trust (Maryland) 
HPTWN Properties Trust (Maryland)






                                                                   Exhibit 23.1


                    CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS


         As   independent   public   accountants,   we  hereby  consent  to  the
incorporation of our reports in this Form 10-K and into the Company's previously
filed Registration Statement File No. 333-43573.



                                              /s/ ARTHUR ANDERSEN LLP


Washington, D.C.
March 29, 1999


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