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, 1997

                                       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 02158

                                  617-964-8389

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


                                                     Name of each exchange
              Class                                  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 $1,286,258,190 based on the $35.00 closing price per share
for such stock on the New York Stock Exchange on March 11, 1998. For purposes of
this calculation,  280,526 Common Shares of Beneficial Interest, $0.01 par value
("Shares") held by HRPT Advisors,  Inc.  ("Advisors"),  4,000,000 Shares held by
Health and  Retirement  Properties  Trust  ("HRP"),  and an  aggregate of 10,037
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  Shares,  outstanding as of March 11, 1998:
41,040,797


                       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, 1998 for its annual  meeting of  shareholders
currently scheduled to be held on May 19, 1998.

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


                            CERTAIN IMPORTANT FACTORS

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


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






                          HOSPITALITY PROPERTIES TRUST

                          1997 FORM 10-K ANNUAL REPORT



                                Table of Contents

                                     Part I


                                                                                                  Page
                                                                                            

Items 1. & 2.     Business and Properties......................................................      1
Item 3.           Legal Proceedings............................................................     21 
Item 4.           Submission of Matters to a Vote of Security Holders..........................     21 
  

                                     Part II

Item 5.           Market for the Registrant's Common Equity and Related Stockholders Matters...     21
Item 6.           Selected Financial Data......................................................     23
Item 7.           Management's Discussion and Analysis of Results of Operations and Financial
                  Condition....................................................................     24
Item 8.           Financial Statements and Supplementary Data..................................     28
Item 9.           Changes in and Disagreements with Accountants on Accounting and Financial
                  Disclosure...................................................................     28

  
                                    Part III
  

                  To be incorporated by reference from the Company's  definitive
                  Proxy   Statement  for  the  annual  meeting  of  shareholders
                  currently  scheduled  to be  held on May 19,  1998,  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..............     29


 

Items 1. and 2.  Business and Properties

         The Company.  Hospitality  Properties  Trust (the  "Company") is a real
estate investment trust ("REIT") formed in 1995 to acquire, own and lease hotels
to unaffiliated hotel operators.  At December 31, 1997, the Company owned or had
commitments  to acquire  135 hotels with  18,497  rooms or suites  located in 35
states, for approximately $1,375 million. The Company is organized as a Maryland
real estate  investment  trust;  its  principal  place of business is 400 Centre
Street, Newton, Massachusetts 02158, and its telephone number is (617) 964-8389.

         The Company's principal growth strategy is to expand its investments in
hotels and to set minimum rents which produce  income in excess of the Company's
cost of raising  capital.  The Company seeks 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.  The Company  believes  that its
operating  philosophy  affords  it  opportunities  to find  high  quality  hotel
investment  opportunities  on  attractive  terms.  In  addition,  the  Company's
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 the Company's hotels.


         Properties

         As of December 31, 1997, the Company owned or had commitments to purchase 135 hotels, located in 35
states.

                     No. of    No. of      Investment                        No. of     No. of       Investment
      State          Hotels     Rooms    (in thousands)        State         Hotels     Rooms      (in thousands)
      -----          ------     -----    --------------        -----         ------     -----      --------------
                                                                                      
Alabama                 3         340       $  25,312    Nebraska               1         131     $       6,201
Arizona                12       1,669         104,641    Nevada                 1         120             9,093
California             14       1,982         151,254    New Jersey             4         572            47,767
Colorado                1         130           6,670    New Mexico             2         237            23,433
Delaware                1         152          12,100    New York               3         403            28,500
Florida                 4         504          42,017    North Carolina         5         657            41,684
Georgia                11       1,473         106,971    Ohio                   3         308            24,943
Illinois                3         514          38,076    Oklahoma               1         122            10,414
Indiana                 2         271          18,523    Pennsylvania           7         911            71,210
Iowa                    1         108           7,800    Rhode Island           1         148            10,200
Kansas                  2         188           9,674    South Carolina         1         108             5,800
Kentucky                1          77           5,305    Tennessee              4         499            39,054
Louisiana               1         231          27,663    Texas                 13       1,780           143,527
Maryland                4         526          44,851    Utah                   3         601            58,278
Massachusetts           8       1,072          69,700    Virginia               7         936            77,349
Michigan                3         402          20,784    Washington             3         522            43,529
Minnesota               2         358          18,086    Wisconsin              1         147             8,500
                                                                             ----      ------       -----------
Missouri                2         298          16,200    Total (35 states)    135      18,497        $1,375,109
                                                                              ===      ======        ==========


         Upon completion of the acquisitions  described below, which include six
hotels which have not been acquired as of March 11, 1998,  the Company will have
investments totaling $1,375 million in 135 hotels, with 18,479 rooms, located in
35 states.

         The  Company's  hotels  are leased to and  managed  by special  purpose
subsidiaries of unaffiliated public companies. Each of the Company's tenants are
herein  referred to as "Lessees" and each of the Company's  operators are herein
referred to as  "Managers."  The annual rent  payable to the Company for its 135
hotels  ("Hotels")  totals  $137.8  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  (generally 5%) of total hotel sales is required to be
escrowed  periodically by the Lessee or the Manager as a reserve for renovations
and refurbishment of the Hotels.

                                       1

         Under the leases and  management  agreements,  the Hotels are currently
operated as Courtyard by  Marriott(R),  Residence  Inn by  Marriott(R),  Wyndham
Garden(R), Wyndham(R), Sumner Suites(R) or Candlewood(R) hotels.

                      COURTYARD BY MARRIOTT(R) HOTELS

         Courtyard by  Marriott(R)  hotels are designed to attract both business
and leisure  travelers.  A typical  Courtyard by Marriott(R) hotel has 145 guest
rooms.  The guest  rooms are larger than those in most other  moderately  priced
hotels and  predominately  offer king sized beds.  Most Courtyard by Marriott(R)
hotels are situated on well landscaped  grounds and typically are built around a
courtyard  containing  a patio,  pool  and  socializing  area  that may be glass
enclosed depending upon location.  Most of these hotels have lounges or lobbies,
meeting rooms,  an exercise room, a small laundry room available to guests and a
restaurant  or coffee shop.  Generally,  the guest rooms are similar in size and
furnishings to guest rooms in full service Marriott(R) hotels. In addition, many
of the same amenities as would be available in full service  Marriott(R)  hotels
are available in Courtyard by Marriott(R) hotels, except that restaurants may be
open only for breakfast  buffets or serve limited menus, room service may not be
available  and  meeting  and  function  rooms are  limited  in size and  number.
According to Marriott,  as of December 31, 1997,  330  Courtyard by  Marriott(R)
hotels  were  open and  operating  nationally.  The  Company  believes  that the
Courtyard by Marriott(R) brand is a leading brand in the limited service segment
of the United States hotel industry.

         The Company has invested or agreed to invest a total of $621 million in
63 Courtyard by Marriott(R)  hotels which have 8,982 rooms. As of March 11, 1998
three of these  hotels with an  acquisition  cost of $37  million  have not been
purchased but are expected to be purchased periodically throughout the remainder
of 1998.  The 1997  average  daily  rate  ("ADR"),  occupancy  and  revenue  per
available room  ("RevPAR') for the Company's 53 Courtyard by Marriott(R)  hotels
which were open throughout 1997 were as follows:

  ADR............................................                $84.29
  Occupancy......................................                 81.1%
  RevPAR.........................................                $68.36

                       RESIDENCE INN BY MARRIOTT(R) HOTELS

         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 to 130 studios,
one-bedroom and two-bedroom suites. Most Residence Inn by Marriott(R) hotels are
designed as a cluster of 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 most provide
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 contain swimming pools, exercise rooms, business centers
and guest  laundries.  According  to  Marriott,  as of December  31,  1997,  248
Residence  Inn by  Marriott(R)  hotels were open and operating  nationally.  The
Company  believes  that the Residence  Inn by  Marriott(R)  brand is the leading
brand in the extended stay segment of the United States hotel industry.

         The Company has invested or agreed to invest a total of $335 million in
31 Residence Inn by Marriott(R)  hotels which have 3,961 suites. As of March 11,
1998 two of these hotels with an  acquisition  cost of $44 million have not been
purchased but are expected to be purchased periodically throughout the remainder
of 1998.  The 1997 ADR,  occupancy and RevPAR for the Company's 18 Residence Inn
by Marriott(R) hotels which were open through 1997 were as follows:

  ADR............................................                $99.96
  Occupancy......................................                 83.3%
  RevPAR.........................................                $83.27

                          WYNDHAM GARDEN(R) HOTELS

         Wyndham  Garden(R)  hotels are mid-size,  full service  hotels  located
primarily  near  suburban  business  centers and airports  which are designed to
attract business  travelers and small business groups in suburban markets.  Each
 
                                        2

hotel contains 140 to 250 rooms and approximately  1,500 to 5,000 square feet of
meeting space. The amenities and services  provided at these hotels are designed
to meet the needs of the upscale  business  traveler.  Amenities and services in
each room include desks large enough to accommodate  personal computers,  longer
phone cords,  high wattage  light bulbs for reading,  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
and include a flexible  meeting room design,  exterior views,  additional  phone
lines and audiovisual  equipment.  Wyndham Garden(R) hotels also feature a lobby
lounge,  most of which  have a  fireplace,  a library  typically  overlooking  a
landscaped  garden and a swimming  pool.  In addition,  many  Wyndham  Garden(R)
hotels  contain a whirlpool  and an exercise  facility.  Each Wyndham  Garden(R)
hotel contains a cafe restaurant that serves a full breakfast,  lunch and dinner
menu.  The  Company  believes  that the  Wyndham  Garden(R)  brand is one of the
leading brands in the full service  suburban  segment of the United States hotel
industry.  The one  additional  Wyndham(R)  hotel owned by the Company is a full
service  hotel located in downtown Salt Lake City adjacent to the Salt Lake City
Salt Palace Convention Center. This hotel includes 381 rooms, 14,469 square feet
of meeting space and two restaurants/lounges. The Company believes this hotel is
a leading convention hotel in Salt Lake City.

         The 11 Wyndham  Garden(R) hotels owned by the Company represent a total
investment of $135 million and contain  1,940 rooms.  These hotels had 1997 ADR,
occupancy and RevPAR as follows:

  ADR............................................                $90.07
  Occupancy......................................                 77.1%
  RevPAR.........................................                $69.44

         The Company purchased the Wyndham(R) hotel in Salt Lake City in January
1997 for $44.0 million and in January 1998 provided $3.3 million for renovations
to this hotel. The ADR, occupancy and RevPAR for this hotel in 1997 were $94.75,
70.8% and $67.08, respectively.

                             SUMNER SUITES(R) HOTELS

         Sumner   Suites(R)   hotels  are  all  suite   hotels   that  cater  to
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  early  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.

         The Company has invested $140 million in its 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 has recently undergone extensive renovations.  The
Company believes that the current  performance of its Sumner Suites(R) hotels is
not indicative of their operating  potential because of their recent development
or renovation;  the ADR, occupancy and RevPAR for the 12 Sumner Suites(R) hotels
which were open for at least six months of 1997 were  $72.81,  60.8% and $44.27,
respectively during 1997.

                              CANDLEWOOD(R) HOTELS

         Candlewood(R)  hotels are  extended  stay hotels which offer studio and
one bedroom  suites that cater to business  travelers  expecting to stay five or
more days.  Candlewood(R) hotels compete in the mid-priced extended stay segment
of  the  lodging  industry  against  such  other  brands  as  Sierra  Suites  by
Summerfield(R),  Towne Place Suites by Marriott(R) and MainStay Suites(R).  Each
Candlewood(R)  suite contains a kitchen area,  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 an oversized desk and executive  chair, two
phone lines, voice mail and a speaker phone. Each Candlewood(R) suite contains a
king size bed. Other  amenities  offered at each  

                                       3

Candlewood(R)  hotel include a fitness center, free guest laundry facilities and
a Candlewood  Cupboard  area where guests can purchase  light meals,  snacks and
other  refreshments.  The Company believes that Candlewood(R) will become one of
the leading brands in the mid-priced, extended stay segment of the United States
hotel industry.

         The Company has agreed to invest $100 million to acquire 15  Candlewood
hotels which include  1,592 suites.  One of these hotels was opened during 1998,
13 of these hotels were opened during 1997 and one was opened in May 1996. As of
March 11, 1998 one of these hotels with an acquisition  cost of approximately $8
million has not been purchased but is expected to be purchased  during the first
half  of  1998.  The  Company  believes  that  the  current  performance  of the
Candlewood  hotels is not  indicative of their  operating  potential  because of
their recent development; the ADR, occupancy and RevPAR for the three Candlewood
hotels  acquired by the Company  which were open for at least three  quarters of
1997 were $50.62,  66.1% and $33.46,  respectively  during the fourth quarter of
1997.

                            PRINCIPAL LEASE FEATURES

         The principal  features of the Company's  leases for the 135 Hotels are
as follows:

o        In the  event a lease  for any  Hotel is  defaulted,  the  Company  may
         declare all of the leases with such Lessee to be in default.

o        The initial lease terms expire between 2008 and 2014.

o        At  the  end  of  the  initial  lease  terms,  each  Lessee  has 2 to 5
         consecutive  10 to 15 year  renewal  options  totaling  20 to 50 years.
         Renewal  options may be exercised  only on an all or none basis for all
         Hotels leased to a particular Lessee.

o        The leases require minimum rent payments aggregating $137.5 million per
         year.

o        In  addition  to  minimum  rents,  the  leases  of the  Hotels  require
         percentage  rents  equal to 5% to 10% of total hotel sales in excess of
         total hotel sales established in a base year.

o        The leases for the Hotels  require that a percentage  (generally 5%) of
         total hotel sales be escrowed  periodically to fund  refurbishments and
         renovations  to  these  Hotels  ("FF&E  Reserves").  Funds  in the FF&E
         Reserves are pooled for all Hotels  leased to a  particular  Lessee and
         generally may be withdrawn only for capital improvements.

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

o        The leases of the Hotels are net leases requiring the Lessee to pay all
         operating  expenses,  including  taxes and insurance and any applicable
         ground rent. Certain Lessees,  under the management  agreements for the
         Hotels,  have  delegated  substantially  all of the Lessees'  operating
         responsibilities to the Managers.

o        Management fees payable to the Managers for operation of the Hotels are
         subordinated to minimum rents due to the Company.

         The right to occupy the land  underlying  10 of the Hotels was acquired
by an assignment of leasehold  interest under long-term  ground leases.  In each
case, the remaining term of the ground lease  (including  renewal options) is in
excess of 41 years,  and the ground lessors are unrelated to the sellers and the
Company.

         Ground rent payable under the 10 ground leases is the responsibility of
the  Company's  Lessees and is generally  calculated  as a  percentage  of hotel
revenues. Eight of the 10 ground leases require minimum annual rent 

                                       4

ranging  from  approximately  $90,000 to $502,900  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 such obligations  under the ground
lease or elects not to renew any ground  lease,  the Company  must  perform such
obligations  under  the  ground  lease or renew  such  ground  lease in order to
protect its  investments  in the  affected  hotel.  Any pledge of the  Company's
interests  in a ground  lease may also  require  the  consent of the  applicable
ground lessor and its lenders.

                         INVESTMENT AND OPERATING POLICY

         In order to benefit from potential property  appreciation,  the Company
generally  prefers  to own  and  lease  properties  rather  than  make  mortgage
investments.  The  Company  may  invest  in real  estate  joint  ventures  if it
concludes that by doing so it may benefit from the  participation of coventurers
or that the  opportunity  of the Company to  participate  in the  investment  is
contingent  on the use of a joint venture  structure.  The Company may invest in
participating,  convertible  or other types of mortgages if it concludes that by
doing so it may benefit from the cash flow or any  appreciation  in the value of
the subject property.  Convertible mortgages are similar to equity participation
because they permit the lender to either participate in increasing revenues from
the  property or convert  some or all of that  mortgage  into  equity  ownership
interests.  At December 31, 1997, all of the Company's investments were in owned
properties.  The Company  provides  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.  The
Company's  leases are designed so that net  operating  revenues  from its Hotels
exceed its rents by considerable  coverage  margins.  The Company  believes that
these differences in operating philosophy afford it a competitive advantage over
other hotel REITs in finding  high quality  hotel  investment  opportunities  on
attractive terms and increase the dependability of the Company's cash flows used
to pay dividends.

         The  Company's  investment  objectives  include  increasing  per  share
dividends  and cash  available  for  distribution  ("CAD") from  dependable  and
diverse resources. To achieve these objectives,  the Company seeks to operate as
follows:  maintain a strong capital base of shareholders' equity; invest in high
quality  properties  operated by  unaffiliated  hotel operating  companies;  use
moderate debt leverage to fund  additional  investments  which  increase CAD per
Share  because of positive  spreads  between the  Company's  cost of  investment
capital and rent yields;  design leases which require  minimum rents and provide
an  opportunity to participate in a percentage of increases in gross revenues at
the  Company's  Hotels;  when  market  conditions  permit,  refinance  debt with
additional  equity or long term  debt;  and pursue  diversification  so that the
Company's CAD is received from diverse properties and operators.

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

         As a REIT, the Company may not operate hotels.  The Company has entered
into arrangements for operation of the Hotels.  The Company's leases require the
Lessee to pay all operating  expenses,  including taxes and insurance and to pay
to the Company minimum rents plus percentage rents based upon increases in gross
revenues at the Hotels.

                               ACQUISITION POLICY

         The Company is committed to pursuing  growth through the acquisition of
additional hotels and intends to pursue  acquisition  opportunities.  Generally,
the Company  prefers to purchase and lease  multiple  hotels in one  transaction
because the Company  believes  cross  default  covenants and all or none renewal
rights for multiple hotels enhance the credit  characteristics of its leases and
the security of its investments.  In implementing its acquisition strategy,  the
Company  considers  a range of factors  relating  to  proposed  hotel  purchases
including:  (i) historical and projected cash flows; (ii) the competitive market
environment and the current or potential market position of each proposed hotel;
(iii) the availability of a qualified lessee; (iv) the physical condition of the
proposed  hotel  and its  potential  for  redevelopment  or  expansion;  (v) the
estimated replacement cost and proposed acquisition price of the proposed hotel;
(vi) the price  segment in which the proposed  hotel is operated;  and (vii) the
strength of the 

                                       5

particular  national  hotel  management  organization,  if any,  with  which the
proposed  hotel is or may become  affiliated;  and (viii) the hotel  brand under
which  the  hotel  operates  or is  expected  to  operate.  In  determining  the
competitive  position of a prospective hotel, the Company examines the proximity
of the proposed hotel to business,  retail, academic and tourist attractions and
transportation  routes,  the number and  characteristics  of competitive  hotels
within the proposed  hotel's  market and the  existence of any barriers to entry
within that market,  including zoning  restrictions  and financing  constraints.
While the  Company  focuses  on the  acquisition  of  upscale  limited  service,
extended stay and full service hotel properties,  it also considers acquisitions
in all segments of the hospitality industry.

         An important part of the Company's  acquisition strategy is to identify
and select  qualified and  experienced  hotel  lessees.  The Company  intends to
continue to select  hotels for  acquisition  which will enhance the diversity of
its portfolio in respect to location, brand name, and lessee/operator.

                              DISPOSITION POLICIES

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

                               FINANCING POLICIES

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

         The Board of Trustees (the  "Trustees") of the Company may determine to
obtain a replacement  for its current  credit  facilities or to seek  additional
capital through additional equity offerings, debt financings,  retention of cash
flow (subject to satisfying the Company's  distribution  requirements  under the
REIT rules) or a combination of these  methods.  To the extent that the Board of
Trustees decides to obtain  additional debt financing,  the Company may do so on
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 the  Shares,  including
preferred shares of beneficial interest and debt securities (either of which may
be convertible  into Shares or be accompanied by warrants to purchase Shares) or
to engage in  transactions  which may involve a sale or other  conveyance of the
Company's  Hotels to subsidiaries or to unaffiliated  special purpose  entities.
The Company  may finance  acquisitions  through an  exchange  of  properties  or
through the issuance of additional Shares or other securities. The proceeds from
any  financings  by the  Company  may be used to pay  distributions,  to provide
working capital, to refinance existing  indebtedness or to finance  acquisitions
and expansions of existing or new properties.

         Investment  Advisor.  Prior  to  January  1,  1998 the  Company  had an
agreement  with HRPT  Advisors,  Inc.  ("Advisors")  whereby  Advisors  provided
investment  and  administrative  services to the Company.  Effective  January 1,
1998,  the Company  entered into an agreement  with REIT  Management & Research,
Inc. ("RMR") whereby RMR provides investment and administrative  services to the
Company.  Advisors and RMR are Delaware  corporations  owned by Barry M. Portnoy
and  Gerard M.  Martin.  Advisors'  principal  place of  business  is 400 Centre
Street,  Newton,  Massachusetts  and its  telephone  number  is (617)  332-3990.
Advisors  also  acted  and RMR acts as the  investment  advisor  to  Health  and
Retirement Properties Trust (NYSE:"HRP"), the holder of 4,000,000 Shares and has
other business  interests.  The directors of RMR are Gerard M. Martin,  Barry M.
Portnoy  and  David J.  

                                       6

Hegarty. The officers of RMR are David J. Hegarty, President and Secretary, 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 the Company.

         Employees.  The  Company  is an  advised  REIT  and  has no  employees.
Services  which would  otherwise  be provided by  employees  are provided by RMR
pursuant  to the  Advisory  Agreement  (described  below)  and  by the  Managing
Trustees and officers of the Company.  RMR,  which  administers  the  day-to-day
operations  of the  Company,  has  125  full-time  employees  and  three  active
directors.

         Competition.  The hotel  industry  is highly  competitive.  Each of the
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 the 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
the Company's  Hotels.  Neither the operator nor its  affiliates  are 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 the Hotels by opening,  managing or  franchising  additional
hotels  under the same  brand  name in  direct  competition  with the  Company's
Hotels.

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

         Seasonality.  The effects of  seasonality,  if any,  are  discussed  in
Management's Discussion and Analysis.

                        FEDERAL INCOME TAX CONSIDERATIONS

         The  Company  has  elected  to be taxed as a REIT  commencing  with its
taxable year ending  December 31, 1995.  As used in this  discussion of "Federal
Income  Tax  Consequences"  and in "Erisa  Plans,  Keogh  Plans  and  Individual
Retirement  Accounts" below, "REIT" means a Real Estate Trust under Sections 856
through 860 of the Internal  Revenue Code of 1986, as amended and in effect from
time to time (the "Code").  The Company  believes it has been  organized and has
operated  in a manner  that  qualifies  it to be taxed  under the Code as a REIT
commencing  with that  taxable  year,  and the  Company  intends to  continue to
operate in a manner to so qualify. No assurance can be given,  however, that the
manner in which the  Company  has  operated or will  operate  qualified  or will
qualify the Company to be taxed as a REIT.

         The Company has obtained  legal  opinions  from its counsel  Sullivan &
Worcester  LLP that  the  Company  has been  organized  in  conformity  with the
requirements for  qualification as a REIT, has qualified as a REIT for its 1995,
1996 and 1997 taxable years,  and that its current and  anticipated  investments
and its plan of  operation  will enable it to continue to meet the  requirements
for  qualification  and  taxation as a REIT under the Code.  These  opinions are
conditioned  upon  the  assumption  that the  leases,  the  Declaration  and the
Company's  Bylaws,  and all other legal documents to which the Company is or has
been a party have been and will be complied  with by all parties  thereto,  upon
the accuracy and  completeness of the factual  matters  described in this Annual
Report,  and upon  representations  made by the  Company as to  certain  factual
matters  relating to the Company's  organization and operations and its expected
manner  of  operation.  In  addition,  such  opinions  are based on the law then
existing and in effect on the date thereof.  Opinions of counsel are not binding
on the  Internal  Revenue  Service  ("IRS"),  or a  court  and  there  can be no
assurance  that the IRS or a court will not take a position  different from that
expressed by counsel.

                                       7

         The Company's actual  qualification  and taxation as a REIT will depend
upon  the  Company's  ability  to meet on a  continuing  basis,  through  actual
operating  results,  asset  composition,  distribution  levels, and diversity of
stock ownership,  the various REIT  qualification  tests imposed under the Code,
discussed below. While the Company has represented that it has operated and will
operate in a manner so as to  satisfy on a  continuing  basis the  various  REIT
qualification  tests,  Sullivan & Worcester  LLP has not  reviewed  and will not
review  compliance with these tests on a continuing  basis, and no assurance can
be given  that  the  Company  has  satisfied  or will  satisfy  such  tests on a
continuing basis. If the Company fails to qualify as a REIT in any year, it will
be subject to federal income taxation as if it were a domestic corporation,  and
its  shareholders  will be taxed in the same manner as  shareholders of ordinary
corporations.  In such an event,  the  Company  could be subject to  potentially
significant  tax  liabilities,  and therefore  the amount of cash  available for
distribution to its shareholders would be reduced or eliminated.

         The following summary is based on existing law, is limited to investors
who will hold the Shares as "capital  assets" within the meaning of Section 1221
of the Code (generally,  property held for investment), is not exhaustive of all
possible tax  considerations,  and does not discuss any state, local, or foreign
tax  considerations.  Additionally,  the following  summary does not discuss the
particular tax consequences  that might be relevant to holders of Shares who may
be subject to  special  rules  under the  federal  income tax law,  such as life
insurance companies,  regulated investment  companies,  financial  institutions,
brokers or dealers  in  securities  or  foreign  currency,  persons  that have a
functional  currency other than the U.S. dollar,  persons who acquired Shares or
options  to  acquire  Shares  in  connection  with  their  employment  or  other
performance of services, persons subject to alternative minimum tax, persons who
hold  Shares  as  part  of  a  straddle,  hedging  transaction,   or  conversion
transaction or, except as specifically described herein, tax-exempt entities and
foreign  persons.  The  sections of the Code that govern the federal  income tax
qualification  and treatment of a REIT and its shareholders are highly technical
and  complex.  The  following  summary is thus  qualified in its entirety by the
applicable Code provisions,  the rules and regulations  promulgated  thereunder,
and the administrative and judicial  interpretations  thereof,  all of which are
subject to change,  possibly with retroactive effect.  Thus, no assurance can be
given that future legislative,  judicial, or administrative actions or decisions
will not affect the accuracy of any statements in this summary. In addition,  no
ruling has been or is  expected  to be sought  from the IRS with  respect to any
matter discussed  herein,  and there can be no assurance that the IRS or a court
will agree with the statements  made herein.  Accordingly,  each  shareholder is
urged to consult his own tax advisor with respect to the federal  income tax and
other tax consequences of the purchase, holding and sale of Shares.

         Taxation of the  Company.  If the Company  qualifies  for taxation as a
REIT and  distributes  to its  shareholders  at least  95% of its  "real  estate
investment  trust taxable income"  (determined by excluding any net capital gain
and before taking into account any dividends paid deduction),  it generally will
not be subject to federal corporate income taxes on the amount distributed. This
deduction  for  dividends  paid to  shareholders  substantially  eliminates  the
federal "double  taxation" on earnings (once at the corporate level and again at
the  shareholder   level)  that  generally  results  from  an  investment  in  a
corporation.

         However, even if the Company qualifies for federal income taxation as a
REIT,  it may be subject to federal  tax in certain  circumstances.  First,  the
Company  will be taxed at regular  corporate  rates on any  undistributed  "real
estate  investment trust taxable income,"  including  undistributed  net capital
gains.  Second, under certain  circumstances,  the Company may be subject to the
corporate  "alternative  minimum  tax" on its items of tax  preference,  if any.
Third,  if the Company has (i) net income from the sale or other  disposition of
"foreclosure  property"  (generally,  property  acquired by the Company  through
foreclosure or otherwise after a default on a loan secured by the property or on
a lease of the  property)  that is held  primarily  for sale to customers in the
ordinary course of business or (ii) other nonqualifying  income from foreclosure
property,  then the Company will be subject to tax on such income at the highest
regular  corporate rate (currently 35%).  Fourth,  if the Company has net income
from prohibited transactions (generally,  certain sales or other dispositions of
inventory  or property  held  primarily  for sale to  customers  in the ordinary
course of  business,  other than  foreclosure  property),  such  income  will be
subject to tax at a 100% rate.  Fifth, if the Company should fail to satisfy the
75% gross  income  test or the 95% gross  income  test  (discussed  below),  but
nonetheless  maintains  its  qualification  as  a  REIT  because  certain  other
requirements  are met,  the Company will be subject to tax at a 100% rate on the
greater  of the  amount  by which  the  Company  fails  the 75% or the 95% test,
multiplied by a fraction intended to reflect the Company's profitability. Sixth,
if the Company  should fail to distribute for any calendar year at least the sum
of (i) 85% of its  REIT  ordinary  

                                       8

income  for such  year,  (ii) 95% of its REIT  capital  gain net income for such
year, and (iii) any undistributed taxable income from prior periods, the Company
will be subject to a 4% excise tax on the excess of such  required  distribution
over the amounts  actually  distributed.  Seventh,  if the Company  acquires any
asset from a C corporation  (generally,  a corporation subject to full corporate
level  tax) in a  transaction  in which the basis of the asset in the  Company's
hands is determined by reference to the basis of the asset in the hands of the C
corporation,  and if the Company subsequently recognizes gain on the disposition
of such asset  during the  ten-year  period  beginning  on the date on which the
asset was acquired by the Company,  then the Company will pay tax at the highest
regular  corporate tax rate  (currently  35%) on the lesser of (i) the excess of
the fair market value of the asset over the Company's  basis in the asset on the
date acquired by the Company and (ii) the gain recognized by the Company.

         If the Company  should invest in properties in foreign  countries,  the
Company's  profits from such investments will generally be subject to tax in the
countries where such  properties are located.  The nature and amount of any such
taxation  will  depend on the laws of the  countries  where the  properties  are
located.  If the Company  satisfies  the annual  distribution  requirements  for
federal  income tax  qualification  as a REIT and is  therefore  not  subject to
federal  corporate income tax on that portion of its ordinary income and capital
gain  that is  currently  distributed  to its  shareholders,  the  Company  will
generally  not be able to recover the cost of any foreign tax imposed on profits
from its foreign investments by claiming foreign tax credits against its federal
income  tax  liability  on such  profits.  Moreover,  a REIT is not able to pass
through to its shareholders any foreign tax credits.

         The Company's  Wholly-Owned  Subsidiaries.  Section  856(i) of the Code
provides that a corporation that is a qualified REIT subsidiary  (defined as any
corporation  100% of whose  stock is held by the REIT at all  times  during  the
period  the  corporation  is in  existence)  shall not be  treated as a separate
corporation,  and all assets,  liabilities,  and items of income, deduction, and
credit of a qualified REIT  subsidiary  shall be treated as assets,  liabilities
and items of  income,  deduction,  and  credit of the REIT.  (For the  Company's
taxable years commencing on or after January 1, 1998, a wholly-owned corporation
qualifies as a qualified REIT  subsidiary even though there was a period of time
during which the Company did not own 100% of its stock; such corporation will be
treated for federal income tax purposes as though liquidated into the Company at
the time the Company  acquired 100% ownership,  and then  reincorporated  by the
Company as a qualified REIT  subsidiary.)  The Company believes that each of its
direct and indirect  wholly-owned  subsidiaries  qualifies either as a qualified
REIT  subsidiary  within  the  meaning of  Section  856(i) of the Code,  or as a
noncorporate  entity  that for  federal  income tax  purposes  is not treated as
separate from its owner pursuant to Treasury  Regulations  under Section 7701 of
the Code.  Thus,  in  applying  all the  federal  income tax REIT  qualification
requirements  discussed herein,  the Company's direct and indirect  wholly-owned
subsidiaries  are  ignored,  and all assets,  liabilities,  and items of income,
deduction and credit of those  subsidiaries  are treated as assets,  liabilities
and items of income, deduction and credit of the Company.

         The  Company's  Investments  through  Partnerships.  The Company in the
future  may  invest  in real  estate  through  one or more  limited  or  general
partnerships or limited liability companies that is treated as a partnership for
federal  income  tax  purposes.  In the case of a REIT  that is a  partner  in a
partnership,  Treasury  Regulations  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 such partnership
and is deemed to be entitled to the income of the  partnership  attributable  to
such 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,  the Company's proportionate share of the
assets,  liabilities,  and items of income of each  partnership in which it is a
partner are treated as assets,  liabilities,  and items of income of the Company
for purposes of the income tests and asset tests discussed below.  However,  for
purposes of the REIT's  distribution  requirement  discussed  below, a REIT must
take into  account  as a partner  its  distributive  share of the  partnership's
income as  determined  under the  general  federal  income  tax rules  governing
partners and partnerships under Sections 701 et seq. of the Code.

         REIT Qualification Requirements--Generally.  Section 856(a) of the Code
defines a REIT as a corporation,  trust or association:  (1) which is managed by
one or more  trustees or  directors;  (2) the  beneficial  ownership of which is
evidenced by transferable  shares or by transferable  certificates of beneficial
interest;  (3) which would be taxable,  but for  Sections 856 through 859 of the
Code, as a domestic  corporation;  (4) which is neither a financial  institution
nor an insurance  company  subject to certain  provisions  of the Code;  (5) the
beneficial  ownership of which is held by 100 or more persons;  (6) which is not
"closely held" as determined  under the personal holding 
                                       9

company  stock  ownership  test (as applied with  modifications);  and (7) which
meets  certain other tests  regarding  income,  assets,  and  distributions,  as
described below. Section 856(b) of the Code provides that conditions (1) to (4),
inclusive,  must be met during the entire  taxable year and that  condition  (5)
must be met during at least 335 days of a taxable year of 12 months, or during a
proportionate part of a taxable year of less than 12 months. It is the Company's
belief and expectation  that it has had and will have at least 100  shareholders
during the requisite  period for each of its taxable years since its election to
be taxed as a REIT. There can, however,  be no assurance in this connection and,
if the  Company has fewer than 100  shareholders  during the  requisite  period,
condition (5) described  above will not be satisfied,  and the Company would not
qualify as a REIT during such taxable year.

         By reason of the "closely held"  condition (6) above,  the Company will
fail to qualify as a REIT for a taxable year if at any time during the last half
of such year more than 50% in value of its outstanding  Shares is owned directly
or indirectly by five or fewer  individuals.  To help maintain  conformity  with
condition (6), the Declaration contains certain provisions restricting transfers
of Shares and giving the Trustees the power to redeem Shares involuntarily.  For
its  taxable  years  commencing  on or after  January  1, 1998,  if the  Company
complies  with  Treasury  Regulations  for  ascertaining  the  ownership  of its
outstanding Shares and does not know or, exercising  reasonable  diligence would
not have  known,  whether it failed  condition  (6),  then the  Company  will be
treated as satisfying  condition (6). Also, for its taxable years  commencing on
or after  January 1, 1998,  the  Company's  failure to comply with the  Treasury
Regulations for ascertaining ownership of its outstanding Shares may result in a
penalty  of $25,000  ($50,000  for  intentional  violations).  Accordingly,  the
Company will, pursuant to the Treasury Regulations, request annually from record
holders of certain  significant  percentages of its Shares  certain  information
regarding the ownership of such Shares. Under the Declaration,  shareholders are
required to respond to such requests for information.

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

         To qualify as a REIT under the Code,  the  Company  must elect to be so
treated and must meet other requirements, certain of which are summarized below,
including  percentage  tests  relating to the sources of its gross  income,  the
nature of its assets,  and the distribution of its income to  shareholders.  The
Company made such an election for 1995 and such  election,  assuming  continuing
compliance with the federal income tax  qualification  tests  discussed  herein,
continues in effect for subsequent years.

         Income Tests.  There are three gross income  requirements,  only two of
which apply to the Company for its taxable years  commencing on or after January
1, 1998.  First,  at least 75% of the Company's  gross income  (excluding  gross
income from certain sales of property  held  primarily for sale) must be derived
directly or indirectly  from  investments  relating to real property  (including
"rents from real  property"),  mortgages  on real  property,  or shares in other
REITs.  When the Company  receives new capital in exchange for its Shares (other
than  dividend  reinvestment  amounts) or in a public  offering of  five-year or
longer debt instruments, income attributable to the temporary investment of such
new capital in stock or a debt  instrument,  if  received or accrued  within one
year of the Company's receipt of the new capital, is qualifying income under the
75% test.  Second,  at least 95% of the Company's gross income  (excluding gross
income from certain sales of property  held  primarily for sale) must be derived
from such real property investments, dividends, interest, certain payments under
interest  rate  swap or cap  agreements  (and for the  Company's  taxable  years
commencing on or after January 1, 1998, certain payments under options,  futures
contracts, forward rate agreements, or similar financial instruments),  and gain
from the sale or disposition of stock, securities, or real property, or from any
combination of the foregoing.  Third, for the Company's  taxable years ending on
or before December 31, 1997,  short-term gain from the sale or other disposition
of stock or securities  (including,  without limitation,  stock in other REITs),
dispositions  of interest  rate swap or cap  

                                       10

agreements,  and gain from certain prohibited transactions or other dispositions
of real  property  held  for  less  than  four  years  (apart  from  involuntary
conversions and sales of foreclosure  property) must have  represented less than
30% of the  Company's  gross  income.  For  purposes of these three gross income
rules, 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. Even though the Company does not own mortgage loans that contain shared
appreciation provisions, the Company may in the future make such mortgage loans.
The Company  temporarily  invests  working  capital in  short-term  investments,
including shares in other REITs.  Although the Company will use its best efforts
to ensure that the income  generated by its investments  will be of a type which
satisfies the 75% and 95% gross income tests,  there can be no assurance in this
regard.

         In order to qualify as "rents from real property," several requirements
must be met. 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.
Second,  the Code  provides  that  rents will not  qualify  as "rents  from real
property" in  satisfying  the gross income tests if the REIT owns 10% or more of
the tenant,  whether  directly or under certain  attribution  rules. The Company
intends not to lease property to any party if rents from such property would not
so qualify.  Application of the 10% ownership rule is,  however,  dependent upon
complex  attribution  rules and upon  circumstances  beyond  the  control of the
Company.  Ownership,  directly or by attribution, by an unaffiliated third party
of more than 10% of the Shares and more than 10% of the stock of a lessee  would
result in lessee  rents  not  qualifying  as  "rents  from real  property."  The
Declaration  provides that transfers or purported  acquisitions,  directly or by
attribution, of Shares that could result in disqualification of the Company as a
REIT are null and void and permits  the  Trustees  to  repurchase  Shares to the
extent necessary to maintain the Company's status as a REIT. Nevertheless, there
can be no assurance  such  provisions  in the  Declaration  will be effective to
prevent the Company's  REIT status from being  jeopardized  under the 10% lessee
affiliate rule. Furthermore,  there can be no assurance that the Company will be
able to monitor and enforce such restrictions, nor will shareholders necessarily
be aware of shareholdings attributed to them under the attribution rules. Third,
in order for its rents to qualify as "rents  from real  property,"  the  Company
must not manage the  property  or furnish or render  services  to the tenants of
such property,  except through an independent  contractor  from whom the Company
derives no  income.  There is an  exception  to this rule  permitting  a REIT to
perform  certain  customary  tenant  services  of the  sort  which a  tax-exempt
organization  could perform  without  being  considered in receipt of "unrelated
business taxable income." For the Company's taxable years commencing on or after
January  1,  1998,  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.
Fourth,  if rent  attributable to personal  property leased in connection with a
lease of real property is greater than 15% of the total rent received  under the
lease,  then the portion of rent attributable to such personal property will not
qualify as "rents from real  property."  The portion of rental income treated as
attributable  to personal  property is determined  according to the ratio of the
tax basis of the personal  property to the total tax basis of the property which
is rented.  Substantially all of the gross income of the Company has been and is
expected to be attributable to rental income.  The Company  believes that all or
substantially  all such rents have  qualified  and will  continue  to qualify as
"rents from real  property" for purposes of Section 856 of the Code,  but if for
some  reason a  significant  amount of such rents do not so  qualify,  it may be
difficult  or  impossible  for the  Company to meet the 95% or 75% gross  income
tests and to qualify as a REIT for federal income tax purposes.

         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  realized by the Company on the sale of any  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 the  Company's  ability to satisfy the 75%
and 95% gross income tests for federal income tax qualification as a REIT. Under
existing  law,  whether  property is held as inventory or primarily  for sale to
customers  in the  ordinary  course of a trade or business is a question of fact
that depends on all the facts and  circumstances  with respect to the particular
transaction.  The Company  intends to hold its real estate assets for 

                                       11

investment with a view to long-term  appreciation,  to engage in the business of
developing,  owning and operating its existing real estate assets and acquiring,
developing,  owning  and  operating  other  real  estate  assets,  and  to  make
occasional  dispositions  of  real  estate  assets  as is  consistent  with  the
Company's investment  objectives.  There can be no assurance,  however, that the
IRS might not  contend  that one or more  dispositions  is  subject  to the 100%
penalty tax.

         If the  Company  fails to  satisfy  one or both of the 75% or 95% gross
income tests for any taxable  year,  it may  nevertheless  qualify as a REIT for
such year if (i) the  Company's  failure to meet such test was due to reasonable
cause and not due to willful  neglect,  (ii) the Company reported the nature and
amount of each item of its income  included in the 75% or 95% gross income tests
(as the case may be) for such taxable year on a schedule attached to its return,
and (iii) any  incorrect  information  on the schedule was not due to fraud with
intent to evade tax. No similar provision  provides relief if the Company failed
the 30% gross income test for the taxable years such test was applicable, and it
is not  possible to state  whether in all  circumstances  the  Company  would be
entitled  to the  benefit  of the  relief  provisions  for the 75% and 95% gross
income tests. As discussed  above,  even if these relief  provisions do apply, a
special tax equal to 100% is imposed upon the greater of the amount by which the
Company failed the 75% test or the 95% test,  multiplied by a fraction  intended
to reflect the Company's profitability.

         Asset  Tests.  At the close of each  quarter of the  Company's  taxable
year,  it must also  satisfy  three tests  relating to the nature of its assets.
First,  at least 75% of the value of the Company's  total assets must consist of
real estate assets (which for this purpose  includes  stock or debt  instruments
held for not more than one year purchased with proceeds of a stock offering or a
long-term (at least five years) debt offering of the Company), cash, cash items,
shares in other REITs, and government  securities.  Second, not more than 25% of
the Company's  total assets may be represented  by securities  (other than those
includible in the foregoing 75% asset class). Third, of the investments included
in the foregoing 25% asset class, the value of any one issuer's securities owned
by the Company may not exceed 5% of the value of the Company's total assets, and
the Company  may not own more than 10% of any one  issuer's  outstanding  voting
securities.  President  Clinton has proposed  legislation that would expand this
last  prohibition  so that the Company  would not be  permitted to own more than
10%, either by vote or by value, of any one issuer's outstanding securities.

         Where a failure to satisfy the  foregoing  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 such quarter.  The Company intends to maintain  adequate records of the
value of its assets to maintain  compliance with the foregoing asset tests,  and
to take such  action 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 as a REIT, the
Company is required to distribute  dividends (other than capital gain dividends)
to its  shareholders  each year in an amount at least equal to the excess of (A)
the  sum of (i) 95% of the  Company's  "real  estate  investment  trust  taxable
income" (computed without regard to the dividends paid deduction and net capital
gain) and (ii) 95% of the net  income  (after  tax),  if any,  from  foreclosure
property,  over (B) the sum of certain  noncash  income (e.g.,  certain  imputed
rental  income or certain  income  from  transactions  inadvertently  failing to
qualify as like-kind exchanges).  Such distributions must be paid in the taxable
year to which they relate,  or in the following  taxable year if declared before
the Company  timely  files its tax return for such  earlier  taxable year and if
paid on or before the first regular  dividend  payment  after such  declaration.
Also, dividends declared in October,  November,  or December and paid during the
following  January  will be treated as having been paid and received on December
31. A distribution  which is not pro rata within a class of beneficial  interest
in the  Company  entitled  to a dividend,  or which is not  consistent  with the
rights to distributions  between classes of beneficial interests in the Company,
is a preferential  dividend that is not taken into consideration for purposes of
the  distribution  requirement,  and  accordingly  the payment of a preferential
dividend   could  affect  the  Company's   ability  to  meet  the   distribution
requirement.  Taking into account the Company's distribution policies (including
its dividend  reinvestment  plan), the Company believes that it has not made and
expects that it will not make any such preferential  dividend.  The distribution
requirements  may be waived by the IRS if the REIT establishes that it failed to
meet them by reason of distributions previously made to meet the requirements of
the 4% excise tax  discussed  below.  To the extent  that the  Company  does not
distribute  all of its net capital gain and all of its "real  estate  investment
trust taxable income," as adjusted, it will be subject to tax thereon.

                                       12

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

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

         Under  certain  circumstances,  the  Company  may be able to  rectify a
failure to meet the  distribution  requirement for a year by paying  "deficiency
dividends"  to  shareholders  in a later  year,  which  may be  included  in the
Company's  deduction  for  dividends  paid for the  earlier  year,  although  an
interest charge would be imposed upon the Company for the delay in distribution.
Although  the  Company  may  thus  be able  to  avoid  being  taxed  on  amounts
distributed as deficiency  dividends,  the Company may in certain  circumstances
remain liable for the 4% excise tax discussed above.

         For its  taxable  years  ending on or before  December  31,  1997,  the
Company  was  required  to  request  annually  from  record  holders  of certain
significant   percentages  of  its  Shares  certain  information  regarding  the
ownership of such Shares,  in order to qualify for the  deduction  for dividends
paid to its shareholders. As discussed above, for taxable years commencing on or
after January 1, 1998, the Company will continue to request such  information in
order to comply  with the REIT  qualification  requirement  regarding  ownership
concentration of its Shares.

         Federal Income Tax Treatment of Leases. The availability to the Company
of, among other things,  depreciation  deductions with respect to the facilities
owned and leased by the Company will depend upon the treatment of the Company as
the  owner  of the  facilities  and  the  classification  of the  leases  of the
facilities as true leases, rather than as sales or financing  arrangements,  for
federal income tax purposes. As to the approximately 10% of the Company's leased
facilities which constitutes  personal  property,  it is not entirely clear that
the Company will be treated as the owner of such personal  property and that the
leases will be treated as true leases with respect to such property. The Company
plans to insure its compliance with the 95%  distribution  requirement  (and the
excise tax "required  distribution"  requirement) by making distributions on the
assumption that it is not entitled to depreciation deductions for the 10% of the
leased facilities which constitute personal property, but to perform all its tax
reporting by taking into account such depreciation.

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

         Additionally, Section 467 of the Code applies to a lease which provides
for rents that  increase  from one period to the next.  Section  467 of the Code
provides  that in the case of a so-called  "disqualified  leaseback  agreement,"
rental income must be accrued at a constant  rate. If such constant rent accrual
were required, the 

                                       13

Company could recognize  rental income in excess of cash rents and, as a result,
may  fail  to meet  the 95%  dividend  distribution  requirement.  "Disqualified
leaseback  agreements" include leaseback  transactions where a principal purpose
for  providing  increasing  rent under the agreement is the avoidance of federal
income  tax.  Because  Section  467 of the 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 of the Company's  leases  generally  should
not cause the leases to be "disqualified leaseback agreements." In addition, the
legislative  history  of Section  467 of the 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.

         Depreciation  of  Properties.  For  federal  income tax  purposes,  the
Company generally depreciates its real property on a straight-line basis over 40
years and its personal property over 9 years.

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

         Taxation  of U.S.  Shareholders--Generally.  As used  herein,  the term
"U.S.  Shareholder"  means a  beneficial  holder of Shares  that is for  federal
income tax  purposes  (i) a citizen or  resident  of the United  States,  (ii) a
corporation  or  partnership  (or  other  entity  treated  as a  corporation  or
partnership  for federal  income tax purposes)  created or organized in or under
the laws of the United States or of any political  subdivision  thereof  (unless
otherwise provided by Treasury Regulations), (iii) an estate the income of which
is subject to federal income taxation  regardless of its source, or (iv) 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 certain electing
trusts in  existence  on August 20,  1996 to the  extent  provided  in  Treasury
Regulations). As used herein, the term "Non-U.S. Shareholder" means a beneficial
holder of Shares that is not a U.S. Shareholder.

         As long as the  Company  qualifies  as a REIT for  federal  income  tax
purposes,  distributions  (including  reinvestments  pursuant  to the  Company's
dividend  reinvestment  plan) made to the  Company's  U.S.  Shareholders  out of
current or  accumulated  earnings and profits will be taken into account by them
as  ordinary  income  (but  will  not be  eligible  for the  dividends  received
deduction for corporations).  Distributions that are properly  designated by the
Company as capital gain dividends  will be taxed as long-term  capital gains (as
discussed  below) to the  extent  they do not exceed  the  Company's  actual net
capital gain for the taxable year,  although corporate U.S.  Shareholders may be
required to treat up to 20% of any such capital gain dividend as ordinary income
pursuant to Section 291 of the Code. For the Company's  taxable years commencing
on  or  after  January  1,  1998,  the  Company  may  elect  to  retain  amounts
representing  its net capital  gain  income.  In that case,  the Company will be
taxed at regular  corporate  capital gains tax rates on such amounts,  each U.S.
Shareholder  will be taxed on its  proportionate  share of the net capital gains
retained by the Company as though such amount were  distributed and designated a
capital gain dividend,  and each such U.S. Shareholder will receive a credit for
a proportionate  share of the tax paid by the Company.  Additionally,  each U.S.
Shareholder  will increase the adjusted basis in its Shares by the excess of the
amount  of  its  proportionate  share  of  these  net  capital  gains  over  its
proportionate share of the tax paid by the Company, and both the Company and its
corporate  U.S.  Shareholders  will  make  commensurate   adjustments  in  their
respective earnings and profits for federal income tax purposes.  If the Company
should elect to retain its net capital

                                       14

gain in this fashion,  it will notify each U.S.  Shareholder of the relevant tax
information within 60 days after the close of the Company's taxable year.

         For certain  noncorporate  U.S.  Shareholders,  long-term capital gains
taken into account after May 7, 1997 are taxed at varying  maximum rates of 20%,
25%, or 28%,  depending  upon the type of  property  disposed of and the holding
period in such property at the time of disposition.  If the Company designates a
dividend as a capital gain  dividend for any taxable year of the Company  ending
after May 7, 1997 (or  elects to retain a portion  of its net  capital  gain and
have such amount treated as a distributed  and designated  capital gain dividend
in the manner  described  above),  the Company may also designate the portion of
such  capital  gain  dividend  which  is  taxed  to  certain  noncorporate  U.S.
Shareholders  at the varying  maximum rates of 20%, 25%, or 28%,  based upon the
type and  holding  period of the  property  disposed of by the  Company.  If the
Company does not make such a designation,  the entire capital gain dividend will
be treated as  long-term  capital  gain  subject to the  maximum 28% rate to the
noncorporate U.S.  Shareholders (without regard to the period for which the U.S.
Shareholder held its Shares).

         For  purposes  of  computing  the   Company's   earnings  and  profits,
depreciation on real estate is generally computed on a straight-line  basis over
40 years. 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 adjusted basis of the U.S.  Shareholder's  Shares,  but will reduce the U.S.
Shareholder's basis in such Shares. To the extent that such distributions exceed
the  adjusted  basis of a U.S.  Shareholder's  Shares,  they will be included in
income as long-term capital gain (or short-term  capital gain if the shares have
been held for not more than one year), with such long-term gain taxed to certain
noncorporate U.S.  Shareholders at varying maximum rates of 20% or 28% depending
upon the U.S.  Shareholder's holding period in the Shares. U.S. Shareholders may
not include in their  respective  income tax returns any net operating losses or
capital losses of the Company.

         Dividends declared by the Company in October, November or December of a
taxable year to shareholders  of record on a date in such month,  will be deemed
to have been received by such  shareholders on December 31, provided the Company
actually pays such dividends during the following January. For tax purposes, the
Company's dividends paid in 1995, 1996 and 1997 aggregated $.79, $2.34 and $2.45
respectively,  of which  $.000,  $.344 and $.341,  respectively,  represented  a
return of capital.

         The sale or exchange of Shares  will result in  recognition  of gain or
loss to the U.S.  Shareholder in an amount equal to the  difference  between the
amount  realized and its adjusted basis in the Shares sold or exchanged.  Such a
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 exceeded one year.
Long-term capital gains may be taxed to certain  noncorporate U.S.  Shareholders
at varying  maximum  rates of 20% or 28% depending  upon the U.S.  Shareholder's
holding period in the Shares.  In addition,  any loss upon a sale or exchange of
Shares  by a U.S.  Shareholder  who has held such  Shares  for not more than six
months (after applying certain rules),  will generally be treated as a long-term
capital  loss to the extent of  distributions  from the  Company  required to be
treated by such U.S. Shareholders as long-term capital gain (including, for this
purpose,  amounts  constructively  distributed as long-term  capital gain by the
Company electing to retain its net capital gain in the manner described above).

         U.S. Shareholders (other than certain corporations) who borrow funds to
finance  their  acquisition  of Shares in the  Company  could be  limited in the
amount of deductions allowed for the interest paid on the indebtedness  incurred
in such an  arrangement.  Under  Section  163(d) of the Code,  interest  paid or
accrued on indebtedness incurred or continued to purchase or carry property held
for investment is generally  deductible only to the extent of the investor's net
investment  income.  A U.S.  Shareholder's  net  investment  income will include
dividend  distributions  and, if an appropriate  election is made,  capital gain
dividend  distributions  it receives  from the Company;  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 Code,
U.S.  Shareholders  (other  than  certain  corporations)  generally  will not be
entitled to deduct losses from so-called passive activities except to the extent
of  their  income  from  passive  activities.   For  purposes  of  these  rules,
distributions  received  by a U.S.  Shareholder  from  the  Company  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.

                                       15

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

         Taxation of Certain  Tax-Exempt  U.S.  Shareholders.  In Revenue Ruling
66-106,  the IRS  ruled  that  amounts  distributed  by a REIT  to a  tax-exempt
employees' pension trust did not constitute "unrelated business taxable income,"
even  though  the  REIT  may  have  financed  certain  of  its  activities  with
acquisition  indebtedness.  Although  Revenue Rulings are interpretive in nature
and subject to revocation or  modification by the IRS, based upon Revenue Ruling
66-106  and the  analysis  therein,  distributions  made by the  Company to U.S.
Shareholders that are qualified pension plans (including  individual  retirement
accounts) or certain other tax-exempt  entities should not constitute  unrelated
business  taxable  income,   unless  such  U.S.  Shareholder  has  financed  the
acquisition of its Shares with "acquisition  indebtedness" within the meaning of
the Code,  or the Shares are  otherwise  used in an unrelated  trade or business
conducted by the U.S. Shareholder.

         Special rules apply to certain  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 commencing after December 31, 1993. Such
a pension  trust may be required to treat a certain  percentage of all dividends
received  from the  pension-held  REIT  during  the year as  unrelated  business
taxable income. Such percentage is equal to the ratio of the pension-held REIT's
gross income (less direct expenses  related thereto) derived from the conduct of
unrelated trades or businesses  (determined as if the  pension-held  REIT were a
tax-exempt  pension fund), to the pension-held  REIT's gross income (less direct
expenses related thereto) from all sources, except that such percentage shall be
deemed to be zero unless it would  otherwise  equal or exceed 5%. A REIT will be
treated as a pension-held REIT only if (i) the REIT is  "predominantly  held" by
tax-exempt pension trusts, and (ii) the REIT would otherwise fail to satisfy the
"closely held"  ownership  condition  discussed above if the stock or beneficial
interests in the REIT held by such tax-exempt pension trusts were viewed as held
by such tax-exempt pension trusts rather than their respective beneficiaries.  A
REIT  is  predominantly  held by  tax-exempt  pension  trusts  if at  least  one
tax-exempt  pension  trust  holds 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.
Given the restrictions in its Declaration regarding ownership of its Shares, the
Company  believes  that it has not  been,  and  expects  that it will  not be, a
pension-held REIT.  However,  because the Shares of the Company will be publicly
traded,  no  assurance  can  be  given  that  the  Company  will  not  become  a
pension-held REIT.

         Taxation  of Non-U.S.  Shareholders.  The rules  governing  the federal
income  taxation  of  Non-U.S.   Shareholders   (generally,   nonresident  alien
individuals, foreign corporations,  foreign partnerships, and foreign trusts and
estates) are highly complex,  and the following discussion is intended only as a
summary of such rules.  Non-U.S.  Shareholders should consult with their own tax
advisors to determine the impact of federal, state, local, and foreign tax laws,
including any reporting  requirements,  with respect to their  investment in the
Company.  In general, a Non-U.S.  Shareholder will be subject to regular federal
income  tax  in the  same  manner  as a U.S.  Shareholder  with  respect  to its
investment in Shares if such  investment  is  "effectively  connected"  with the
Non-U.S.  Shareholder's  conduct of a trade or business in the United States. In
addition,  a corporate Non-U.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 Code,
which is payable in  addition  to regular  federal  corporate  income  tax.  The
following  discussion  addresses only Non-U.S.  Shareholders whose investment in
Shares is not  effectively  connected with the conduct of a trade or business in
the United States.

         A  distribution  by the Company to a Non-U.S.  Shareholder  that is not
attributable to gain from the sale or exchange by the Company of a United States
real  property  interest and that is not  designated by the Company as a capital
gain dividend will be treated as an ordinary  income dividend to the extent that
it is made out of current or accumulated earnings and profits. Generally, such a
dividend will be subject to federal income  withholding  tax on the gross amount
thereof at the rate of 30%, or such lower rate that may be  specified  by treaty
if the Non-U.S. Shareholder has in the manner prescribed by the IRS demonstrated
to the Company its  entitlement to treaty  benefits.  

                                       16

A distribution  of cash in excess of the Company's  earnings and profits will be
treated  first as a  nontaxable  return of capital  that will  reduce a Non-U.S.
Shareholder's basis in its Shares (but not below zero) and then as gain from the
disposition  of such Shares,  the tax treatment of which is discussed  below.  A
distribution  in excess of the Company's  earnings and profits may be subject to
30% (or lower treaty rate)  withholding  if at the time of the  distribution  it
cannot be determined  whether the distribution will be in an amount in excess of
the  Company's  current  and  accumulated   earnings  and  profits.   If  it  is
subsequently determined that such distribution is, in fact, in excess of current
and accumulated earnings and profits, the Non-U.S. Shareholder may seek a refund
from the IRS. The Company expects to withhold federal income  withholding tax at
the rate of 30% on the gross  amount of any  distributions  on Shares  made to a
Non-U.S. Shareholder unless a lower tax treaty applies and the required IRS form
evidencing eligibility for that reduced rate is filed with the Company.

         For any year in which the Company qualifies as a REIT, distributions by
the Company that are  attributable to gain from the sale or exchange of a United
States real  property  interest are taxed to a Non-U.S.  Shareholder  as if such
distributions were gains "effectively connected" with a trade or business in the
United States  conducted by the Non-U.S.  Shareholder.  Accordingly,  a Non-U.S.
Shareholder  will be taxed on such  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). Such distributions may also be subject to a 30% branch profits tax
under Section 884 of the Code in the hands of a corporate  Non-U.S.  Shareholder
that is not entitled to treaty relief or exemption. The Company will be required
to withhold from distributions to Non-U.S.  Shareholders,  and remit to the IRS,
35% of the maximum  amount of any  distribution  that could be  designated  as a
capital gain dividend.  In addition,  for purposes of this withholding  rule, if
the Company designates prior distributions as capital gain  distributions,  then
subsequent distributions, up to the amount of such 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.

         Tax treaties may reduce the Company's  withholding  obligations.  Under
certain  treaties,  however,  rates below 30% generally  applicable to dividends
from United States  corporations  may not apply to dividends from a REIT. If the
amount of tax  withheld  by the  Company  with  respect to a  distribution  to a
Non-U.S.  Shareholder  exceeds such  shareholder's  federal income tax liability
with  respect to such  distribution,  the  Non-U.S.  Shareholder  may file for a
refund of such excess from the IRS. In this regard,  it should be noted that the
35%  withholding  tax rate on capital gain dividends  corresponds to the maximum
income tax rate applicable to corporate Non-U.S. Shareholders but is higher than
the 20%,  25%, and 28% maximum rates on capital  gains  generally  applicable to
noncorporate  Non-U.S.  Shareholders.  Treasury Regulations issued on October 6,
1997 (the "New Regulations")  alter the withholding rules on dividends paid to a
Non-U.S.  Shareholder,  generally effective with respect to dividends paid after
December  31,  1999.  Under the New  Regulations,  to  obtain a reduced  rate of
withholding under an income tax treaty, a Non-U.S. Shareholder generally will be
required  to  provide an  Internal  Revenue  Service  Form W-8  certifying  such
Non-U.S.  Shareholder's  entitlement  to  benefits  under  the  treaty.  The New
Regulations  also provide  special rules to determine  whether,  for purposes of
determining  the  applicability  of a tax treaty,  dividends  paid to a Non-U.S.
Shareholder  that is an entity  should be  treated  as paid to the  entity or to
those  holding an  interest  in that  entity,  and  whether  such entity or such
holders in the entity are  entitled  to benefits  under the tax treaty.  The New
Regulations also alter the information  reporting and backup  withholding  rules
applicable to Non-U.S.  Shareholders  and, among other things,  provide  certain
presumptions under which a Non-U.S. Shareholder is subject to backup withholding
and information  reporting until the Company  receives  certification  from such
shareholder of its Non-U.S. Shareholder status.

         If the  Shares  fail to  constitute  a  "United  States  real  property
interest"  within the  meaning of Section  897 of the Code,  gain on sale of the
Shares by a Non-U.S. Shareholder generally will not be subject to federal income
taxation  unless (i) investment in the Shares is effectively  connected with the
Non-U.S.  Shareholder's  United  States  trade or  business,  in which case,  as
discussed above, the Non-U.S. Shareholder would be subject to the same treatment
as U.S.  Shareholders  on such  gain,  or (ii)  the  Non-U.S.  Shareholder  is a
nonresident  alien  individual who was present in the United States for 183 days
or more during the taxable year, in which case the nonresident  alien individual
will be subject to a 30% tax on such gain.

                                       17

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

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

         Backup Withholding and Information Reporting Requirements.  The Company
will report to its 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 (a) is a corporation or comes within certain other exempt categories
and,  when  required,   demonstrates  that  fact  or  (b)  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 that does not provide the Company
with its  correct  taxpayer  identification  number may be subject to  penalties
imposed by the IRS.  In  addition,  the  Company  may be  required to withhold a
portion of capital  gain  distributions  to any U.S.  Shareholder  that fails to
certify its non-foreign  status to the Company.  Any amounts  withheld under the
foregoing rules will be creditable against the U.S. Shareholder's federal income
tax liability provided that the required information is furnished to the IRS.

           The Company will report to its 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.
Copies  of these  information  returns  may  also be made  available  under  the
provisions  of a specific  treaty or  agreement  to the tax  authorities  in the
country  in  which  the  Non-U.S.   Shareholder  resides.  As  discussed  above,
withholding  tax  rates of 30% and 35% may apply to  distributions  on Shares to
Non-U.S.  Shareholders,  and the New  Regulations  will when effective alter the
information reporting and withholding rules applicable to Non-U.S. Shareholders.
Among other things, the New Regulations provide certain presumptions under which
a Non-U.S.  Shareholder  would be subject to backup  withholding and information
reporting until the Company receives  certification from such shareholder of its
Non-U.S.  Shareholder  status.  As  noted,  the New  Regulations  are  generally
effective with respect to dividends paid after December 31, 1999.

         The  payment  of the  proceeds  from the  disposition  of  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 the owner,
under  penalties  of perjury,  certifies,  among other  things,  its status as a
Non-U.S.  Shareholder, or otherwise establishes an exemption. The payment of the
proceeds from the disposition of Shares to or through a non-United States office
of a broker generally will not be subject to backup  withholding and information
reporting.  In the case of  proceeds  from a  disposition  of Shares  paid to or
through  a  non-United  States  office of a United  States  broker or paid to or
through a non-United  States office of a non-United  States broker that is (i) a
"controlled  foreign  corporation"  for  federal  income tax  purposes or (ii) a
person  50% or more of  whose  gross  income  from  all  sources  for a  certain
three-year  period  was  effectively  connected  with a United  States  trade or
business,  (a) backup  
                                       18

withholding will not apply unless the broker has actual knowledge that the owner
is not a Non-U.S.  Shareholder,  and (b) information reporting will not apply if
the broker has documentary  evidence in its files that the beneficial owner is a
Non-U.S.  Shareholder  unless the broker has actual  knowledge to the  contrary.
Under the New Regulations  (generally effective for payments made after December
31,  1999),  in the case of  proceeds  from a  disposition  of Shares paid to or
though a  non-United  States  office  of a United  States  broker  or paid to or
through a non-United  States office of a non-United  States broker that is (i) a
"controlled foreign corporation" for federal income tax purposes,  (ii) a person
50% or more of whose gross  income  from all  sources  for a certain  three-year
period was effectively connected with a United States trade or business, (iii) a
foreign  partnership with one or more partners who are United States persons and
who in the aggregate hold more than 50% of the income or capital interest in the
partnership,  or (iv) a foreign partnership engaged in the conduct of a trade or
business in the United States,  (a) backup withholding will not apply unless the
broker has actual  knowledge that the owner is not a Non-U.S.  Shareholder,  and
(b) information  reporting will not apply if the Non-U.S.  Shareholder certifies
its status as a Non-U.S. Shareholder and further certifies that it has not been,
and at the time the  certificate  is  furnished  reasonably  expects  not to be,
present in the United  States for a period  aggregating  183 days or more during
each calendar year to which the certification pertains.

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

         Other Tax  Considerations.  Holders of Shares should recognize that the
present  federal  income tax  treatment of the Company may be modified by future
legislative,  judicial,  or  administrative  actions  at any time,  which may be
retroactive in effect,  and, as a result, any such action or decision may affect
investments  and  commitments  previously  made.  The rules dealing with federal
income  taxation  are  constantly  under  review  by  persons  involved  in  the
legislative  process and by the IRS and the  Treasury  Department,  resulting in
statutory  changes as well as  promulgation  of new  regulations,  revisions  to
existing  regulations,  and revised  interpretations of established concepts. No
prediction  can  be  made  as to the  likelihood  of  passage  of  any  new  tax
legislation  or other  provisions  either  directly or indirectly  affecting the
Company  or  its  shareholders.   Revisions  in  federal  income  tax  laws  and
interpretations   thereof  could  adversely   affect  the  tax  consequences  of
investment in the Shares.

         The Company and its  shareholders may also be subject to state or local
taxation in various state or local jurisdictions, including those in which it or
they  transact  business  or reside.  The state and local tax  treatment  of the
Company  and  its  shareholders  may  not  conform  to the  federal  income  tax
consequences discussed above. Consequently, holders should consult their own tax
advisors  regarding  the effect of state and local tax laws on an  investment in
the Shares.

         THE  FOREGOING IS A SUMMARY  DESCRIPTION  OF CERTAIN  MATERIAL  FEDERAL
INCOME TAX  CONSEQUENCES  OF THE  TAXATION OF THE COMPANY AND ITS  SHAREHOLDERS,
WITHOUT   CONSIDERATION  OF  THE  PARTICULAR  FACTS  AND  CIRCUMSTANCES  OF  ANY
PARTICULAR SHAREHOLDER.  IN PARTICULAR,  IT DOES NOT ADDRESS THE STATE, LOCAL OR
FOREIGN TAX ASPECTS OF THE  TAXATION  OF THE COMPANY AND ITS  SHAREHOLDERS.  THE
DISCUSSION IS BASED ON CURRENTLY EXISTING  PROVISIONS OF THE CODE,  EXISTING AND
PROPOSED TREASURY REGULATIONS  THEREUNDER AND CURRENT ADMINISTRATIVE RULINGS AND
COURT DECISIONS.  ALL OF THE FOREGOING ARE SUBJECT TO CHANGE AND ANY SUCH CHANGE
COULD  AFFECT THE  CONTINUING  VALIDITY OF THE  DISCUSSION.  THE COMPANY AND ITS
SHAREHOLDERS  MAY ALSO BE SUBJECT TO STATE OR LOCAL TAXATION IN VARIOUS STATE OR
LOCAL  JURISDICTIONS,  INCLUDING THOSE IN WHICH IT OR THEY TRANSACT  BUSINESS OR
RESIDE.  EACH HOLDER OF SHARES OF THE COMPANY  SHOULD CONSULT HIS OR HER OWN TAX
ADVISOR AS TO THE SPECIFIC TAX  CONSEQUENCES  OF THE TAXATION OF THE COMPANY AND
ITS SHAREHOLDERS,  INCLUDING THE APPLICATION AND EFFECT OF FEDERAL, STATE, LOCAL
AND FOREIGN TAX LAWS.

           ERISA PLANS, KEOGH PLANS AND INDIVIDUAL RETIREMENT ACCOUNTS

                                       19

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

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

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

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

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

         The   regulation   provides   that   whether  a  security   is  "freely
transferable"  is a  factual  question  to be  determined  on the  basis  of all
relevant facts and circumstances.  The regulation further provides that, where a
security is part of an offering  in which the minimum  investment  is $10,000 or
less, certain restrictions ordinarily will not, alone or in combination,  affect
a finding that such  securities are freely  transferable.  The  restrictions  on
                                       20

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

         Assuming  that the Shares will be "widely held" and that no other facts
and  circumstances  exist which  restrict  transferability  of the  Shares,  the
Company has received an opinion of counsel that the Shares should not fail to be
"freely  transferable" for purposes of the regulation due to the restrictions on
transfer of the Shares under the  Declaration  and that under the regulation the
Shares are publicly offered securities and the assets of the Company will not be
deemed to be "plan assets" of any ERISA Plan,  IRA or other  Non-ERISA Plan that
invests in the Shares.
         If the assets of the Company are deemed to be plan assets  under ERISA,
(i) the prudence  standards  and other  provisions of Part 4 of Title I of ERISA
would be  applicable  to  investments  made by the  Company;  (ii) the person or
persons having investment discretion over the assets of ERISA Plans which invest
in the Company  would be liable  under the  aforementioned  Part 4 of Title I of
ERISA for  investments  made by the  Company  which do not conform to such ERISA
standards  unless the  Advisor  registers  as an  investment  adviser  under the
Investment Advisers Act of 1940 and certain other conditions are satisfied;  and
(iii)  certain  transactions  that the Company  might enter into in the ordinary
course of its business and operation might constitute "prohibited  transactions"
under ERISA and the Code.

Item 3.  Legal Proceedings

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

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

         None.

                                     PART II

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

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

                                       21



    1995                                     High                       Low
    ----                                     ----                       ---

August 22 to September 30                 $   27                   $   24 1/2
Fourth Quarter                                26 3/4                   24 3/8

    1996                                     High                       Low
    ----                                     ----                       ---

First Quarter                             $   27 7/8               $   25 1/2
Second Quarter                                27                       24 5/8
Third Quarter                                 26 7/8                   25
Fourth Quarter                                29 1/2                   25

    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


         The closing price of the Shares on the New York Stock Exchange on March
11, 1998, was $35.00 per Share.

         As of March 6, 1998,  there were 1,007  Shareholders  of record and the
Company  estimates that as of such date there was an excess of 75,000 beneficial
owners of the Shares.

         Information  about the  Company's  dividends  paid is summarized in the
table below.  Dividends are generally paid in the quarter  following the quarter
to which they relate.

                                          Dividend                   Annualized
                                         Per Share                 Dividend Rate
                                         ---------                 -------------
         1995
         ----

Third Quarter                              $0.24                       $2.20
Fourth Quarter                              0.55                        2.20

         1996
         ----

First Quarter                              $0.58                       $2.32
Second Quarter                              0.58                        2.32
Third Quarter                               0.59                        2.36
Fourth Quarter                              0.59                        2.36

         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


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

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

                                       22


deems relevant. The Company intends to distribute substantially all of its "real
estate investment trust taxable income" to its shareholders.

Item 6.  Selected Financial Data

     The following table sets forth selected  financial and operating data on an
historical  and a pro forma basis for the  Company for the years ended  December
31, 1997,  1996 and 1995. The pro forma data for 1995 is unaudited and presented
as if the  Company's  formation  transactions,  primarily  the  acquisition  and
leasing of the 37 hotels acquired in 1995, the Company's initial public offering
of Shares, and certain other  transactions  described below had been consummated
as of  the  date  or for  the  period  presented.  The  pro  forma  data  is not
necessarily  indicative  of what the  actual  financial  position  or results of
operations  would have been,  nor do they  purport to  represent  the  financial
position or results of operations for future periods.


                                              Historical          Historical          Historical             Pro Forma
                                          ---------------------------------------------------------------------------------
                                                                                   February 7, 1995
                                              Year Ended          Year Ended        (Inception) to           Year Ended
                                          December 31, 1997   December 31, 1996    December 31, 1995 (1)  December 31, 1995    
                                                              (In thousands, except per Share data)

                                                                                               
Operating Data:
    Revenues:
       Rental income                          $   98,561           $   69,514           $   19,531           $   33,308
       FF&E reserve income                        14,643               12,169                4,037                6,424
       Interest income                               928                  946                   74                  144
                                              ----------           ----------           ----------           ----------           
           Total revenues                        114,132               82,629               23,642               39,876          
                                                                                                            
    Expenses:                                                                                                
       Interest                                   15,534                5,646                5,063                 --
       Depreciation and amortization              31,949               20,398                5,820                9,229
       General and administrative                  7,496                4,921                1,410                2,616
                                              ----------           ----------           ----------           ----------
           Total expenses                         54,979               30,965               12,293               11,845
                                              ----------           ----------           ----------           ----------
    Net income                                $   59,153           $   51,664           $   11,349           $   28,031
                                              ==========           ==========           ==========           ==========
                                                                                                            
Per Share Data:                                                                                              
    Net income per Share                      $     2.15           $     2.23           $     2.51           $     2.22
    Weighted average Shares outstanding           27,530               23,170                4,515               12,601
                                                                                                            
                                                                                                            
Balance Sheet Data (as of December 31):                                                                     
    Real estate properties, net               $1,207,868           $  816,469           $  326,752           $  326,752
    Total assets                               1,313,256              871,603              338,947              338,947
    Total debt                                   125,000              125,000                 --                   --
    Shareholders' equity                       1,007,893              645,208              297,951              297,951
                                                                                                            
- ---------                                                                                                   
<FN>
(1)      From inception on February 7, 1995,  until  completion of its initial public offering on August 22, 1995, the Company was a
         100% owned subsidiary of HRP. The Company was initially capitalized with $1.0 million of equity and $163.3 million of debt.
         The debt was provided by HRP at rates which were lower than the market  rates which the Company  would have paid on a stand
         alone  basis.  Accordingly,  the  Company  does not  believe  that its results of  operations  while it was a  wholly-owned
         subsidiary are comparable to subsequent periods.
</FN>


                                       23

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

Overview

The Company was organized on February 7, 1995 and commenced  operations on March
24, 1995 with the acquisition of its first 21 hotels.  The Company completed its
initial public offering of shares and acquired an additional 16 hotels on August
22,  1995.  Because the  Company  did not operate for the entire year 1995,  the
Company  believes it is  meaningful  to an  understanding  of its  operations to
discuss  the  Company's  1995 pro forma  results  of  operations  as well as its
historical results of operations.

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

Historical and Pro Forma Results of Operations

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

The Company's  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.

In January 1997 the Company  purchased a full  service  hotel in Salt Lake City,
Utah for $44.0 million. In March 1997 the Company agreed to acquire 10 Residence
Inn by  Marriott(R)  hotels  (1,276  suites) and four  Courtyard by  Marriott(R)
hotels (543 rooms) for $149 million and acquired  all these  properties  in 1997
after they opened. In September 1997 the Company agreed to acquire from Marriott
six  Courtyard  by  Marriott(R)  hotels (829 rooms) and three  Residence  Inn by
Marriott(R)) hotels (507 suites) for $129 million. As of March 11, 1998, four of
these hotels have been acquired;  the remaining five are expected to be acquired
periodically during the remainder of 1998. In November 1997 the Company acquired
14 Sumner Suites(R) hotels (1,641 suites) for $140 million. In November 1997 the
Company  agreed to acquire 15  Candlewood(R)  hotels for $100  million.  Five of
these 15  Candlewood(R)  hotels  were  acquired  in  1997.  An  additional  nine
properties  were  acquired  in January and March 1998.  The  remaining  hotel is
expected to be acquired during 1998. These  acquisitions were funded through the
use of cash on hand,  borrowings  on the Company's  line of credit,  and the net
proceeds  from the offering of 12,000,000  common shares of beneficial  interest
("Shares") in December 1997.

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.  The  Company's
results are reflective of the full year impact of 45 hotels acquired in 1996 and
the impact of the 1997 completion of 37 of the 53 hotel  acquisitions  announced
in 1997.  During 1997 the Company earned percentage rent revenue of $2.5 million
($0.09/Share)  versus  $1.1  million  ($0.05/Share)  in  1996,  as a  result  of
increases in gross hotel revenues at the Company's 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).  A portion  of the  hotels  purchased  in 1997  were  temporarily
financed with proceeds  from the Company's  line of credit which was  ultimately
repaid with the proceeds of the Company's  12,000,000 Share offering in December
1997.  These line of credit  proceeds,  plus the amounts  outstanding on certain
prepayable  mortgage  notes issued by a subsidiary of the Company,  gave rise to
interest  expense of $15.5  million  in 1997  versus  $5.6  million in 1996 when
amounts  outstanding  under the  Company's  line of credit  were  smaller,  were
outstanding  for shorter  periods and during which the Company's  mortgage notes
were not in place for the entire period. The substantial  increase in the number
of hotels owned by the Company has also proportionately  increased the Company's
general expense levels,  including  depreciation and general and  administrative
expenses.  The Company  incurred  $713,000 of costs in 1997 in connection with a
terminated acquisition attempt.

                                       24

Net  income in 1997 was  $59.2  million  ($2.15/Share)  and cash  available  for
distribution ("CAD") was $79.3 million ($2.88/Share) versus $51.7 million ($2.23
per Share) and CAD of $60.8 million ($2.62/Share).  Growth in net income and CAD
is primarily related to the effects 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.

Year Ended December 31, 1996 versus Pro Forma Year Ended December 31, 1995

The Company's  assets  increased to $871.6  million as of December 31, 1996 from
$338.9 million at December 31, 1995. The increase  primarily resulted from three
hotel portfolio  acquisitions completed during 1996. In March and April of 1996,
the Company  acquired 16 Courtyard by Marriott(R)  hotels for $176.4 million and
18 Residence  Inn(R) by Marriott  hotels for $172.2  million.  In May 1996,  the
Company  acquired  11  Wyndham  Garden(R)  hotels  for  $135.3  million.   These
acquisitions  were  funded  through the use of cash on hand,  borrowings  on the
Company's  line of credit,  and the net proceeds from the offering of 14,250,000
Shares in April 1996.

Total revenues in 1996 were $82.6 million versus pro forma 1995 revenue of $39.9
million.  Total revenues were comprised  principally of base and percentage rent
of $69.5  million and FF&E reserve  income of $12.2 million in 1996 versus $33.3
million and $6.4 million,  respectively,  in the pro forma period. The Company's
results  of  operations  in 1996 are  reflective  of the growth in the number of
owned  hotels to 82, from 37 at year end 1995.  The leases for the  Company's 82
hotels at December 31, 1996 call for base rent of $81.3 million annually, versus
$32.9  million for the 37 hotels owned at December 31,  1995.  During 1996,  the
Company earned revenue of approximately $1.1 million ($0.05/Share) in percentage
rents  from its  portfolio  of 53  Courtyard  hotels,  reflective  of  continued
increases in Total Hotel Sales at these properties.

Total  expenses  in 1996 were $31.0  million,  including  interest  expense  and
depreciation and  amortization of $5.6 million and $20.4 million,  respectively,
versus pro forma 1995  expenses of $11.8  million,  including  depreciation  and
amortization  of $9.2  million.  A portion of the hotels  purchased in 1996 were
financed with proceeds  from the Company's  line of credit which was  ultimately
repaid with prepayable floating rate mortgages. Such debt financing in 1996 gave
rise to the $5.6 million of interest expense referred to above,  versus zero for
pro forma 1995, when the Company did not use  third-party  debt. The substantial
increase in the number of hotels  owned by the Company has also  proportionately
increased the Company's  general  expense  levels,  including  depreciation  and
amortization and general and administrative expenses.

Net  income in 1996 was $51.7  million  ($2.23 per Share) and CAD for the period
was $60.8 million ($2.62 per Share),  based in both cases on average outstanding
Shares  for the  period of  23,170,000.  This  compares  with pro forma 1995 net
income of $28.0 million  ($2.22 per Share) and CAD of $30.8  million  ($2.45 per
Share),  based in both cases upon 12,600,900  outstanding Shares. This 7% growth
in CAD is  primarily  related  to  the  effects  of  the  Company's  1996  hotel
acquisitions and related financing activity as well as growth in percentage rent
to $1.1 million in 1996 from $0.4 million in the 1995 pro forma  period.  During
April 1996, the Company  completed an offering of 14,250,000  Shares raising net
proceeds of  approximately  $358 million to fund its  acquisitions and more than
doubling its equity capitalization and shares outstanding.

Cash flow provided by (used for) operating,  investing and financing  activities
was $61.7 million,  ($448.7 million) and $422.9 million,  respectively,  for the
year ended December 31, 1996.

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

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

                                       25

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

Cash flow provided by (used for) operating,  investing and financing  activities
was $14.1 million,  ($303.7 million) and $291.6 million,  respectively,  for the
year ended December 31, 1996.

Pro Forma Year Ended December 31, 1995

The pro  forma  results  of  operations  assume  that  the  Company's  formation
transactions,  the initial  public  offering of Shares and the  acquisition  and
leasing of the 37 hotels and  related  transactions  all  occurred on January 1,
1995.  On this pro forma basis,  total  revenues  would have been $39.9  million
(principally  base and percentage rents of $33.3 million and FF&E reserve income
of $6.4  million).  Total  expenses  would  have been $11.8  million  (including
depreciation  and  amortization  of $9.2 million and general and  administrative
expenses of $2.6 million). Net income would have been $28.0 million or $2.22 per
Share,  and CAD would have been $30.8 million or $2.45 per Share,  based in both
cases upon 12,600,900 Shares outstanding.

Liquidity and Capital Resources

The Company's primary source of cash to fund its dividends,  interest and day to
day  operations is the base and percentage  rent it receives.  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 the
Company to pay dividends,  interest and meet day to day operating expenses.  The
Company  believes  that its  operating  cash flow will be sufficient to meet its
operating expenses, interest and dividend 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 pay
dividends or operating  expenses,  the Company has entered into a line of credit
arrangement with DLJ Mortgage Capital,  Inc. ("DLJMC").  The line of credit (the
"DLJMC Line of Credit") is for up to $200 million, all of which was available at
December 31, 1997.  During 1997 the Company expanded its credit  facilities with
DLJMC  temporarily to provide up to $455 million.  Drawings under the DLJMC Line
of Credit are  secured  by first  mortgage  liens on  certain  of the  Company's
hotels. Funds may be drawn, repaid and redrawn until maturity,  and no principal
repayment is due until  maturity.  The DLJMC Line of Credit  matures on December
31,  1998.  Interest  on  borrowings  under the DLJMC Line of Credit are payable
until maturity at a spread above LIBOR;  and interest  during the extended term,
if any, will be set at market rates at the time the loan is extended.

During 1996,  subsidiaries  of the Company issued $125 million of mortgage notes
(the  "Secured  Notes")  secured  by such  subsidiaries'  assets,  including  18
Residence Inn by Marriott(R) and 11 Wyndham Garden(R) hotels.  The mortgage loan
was financed by the issuance of $125 million  commercial  mortgage  pass-through
certificates  through a trust created by another of the Company's  subsidiaries.
The  certificates  were sold in a Rule 144A private  placement to  institutional
investors.  The Secured Notes carried interest that floated with one-month LIBOR
plus a spread and were due December 1, 2001, but could be prepaid by the Company
at any time without  penalty.  In  connection  with this issuance of the Secured
Notes,  the Company  entered into interest rate cap  agreements for $125 million
(notional  amount) with a major financial  institution which limit the Company's
maximum  interest rate  exposure to 7.6925% on this debt. On March 2, 1998,  the
Secured Notes were prepaid in full.

The Company  expects to use existing cash balances,  borrowings  under the DLJMC
Line of Credit or other  lines of credit  and/or net  proceeds of  offerings  of
equity or debt securities to fund future hotel  acquisitions.  To the extent the
Company  borrows  on  a  line  of  credit,  the  Company  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, 1997,  the
Company's  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 the

                                       26

Company to issue  specific  securities  to the public on an  expedited  basis by
filing a prospectus supplement with the SEC.

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

Also in  February  1998 the  Company  issued an  aggregate  2,146,571  Shares in
connection with three separate unit investment trust arrangements established by
investment  banks.  These Shares were sold at market prices less an underwriting
discount.  The aggregate net proceeds of these Shares  offerings ($71.1 million)
will be used for the acquisition of additional  hotels and for general  business
purposes.

At March 11,  1998 the  Company had total  commitments  to purchase  property of
$88.7 million.  Also at March 11, 1998 the Company had cash and cash equivalents
of approximately $110 million.

The  Company is in the  process of  negotiating  with a  commercial  bank for an
unsecured   revolving   credit   facility.   The  Company  expects  to  conclude
negotiations and  documentation  during the first half of 1998, enter into a new
unsecured  revolving  line of credit and terminate the DLJMC Line of Credit.  No
assurance  can be given  that a new credit  facility  will be  available  to the
Company on acceptable terms.

Although there can be no assurance that the Company will  consummate any debt or
equity security offerings or other financings, the Company believes it 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

On March 19, 1998 the Company closed a new unsecured  revolving  credit facility
of $250  million,  arranged and fully  underwritten  by a commercial  bank.  The
facility  has a 4 year term and bears  interest at LIBOR plus a spread  based on
the Company's senior debt ratings.  The facility  contains  financial  covenants
requiring the Company to, among other things, maintain a debt to Asset Value (as
defined) of no more than 50% and meet certain debt service  coverage  ratios (as
defined).

On March  20,  1998 the  Company  completed  a $240  million  acquisition  of 15
Summerfield  Suites(R)  hotels,  containing  1,822 suites (2,766  rooms).  These
hotels are leased to the seller  under a lease with an initial term through 2015
and four renewal  terms of 12 years each.  The lease  requires  base rent of $25
million  annually and  additional  rent equal to a percentage  of gross  revenue
increases  beginning  in 1999.  The  acquisition  was funded with a $125 million
borrowing under the Company's  unsecured credit line discussed above and cash on
hand.

Seasonality

The Company's Hotels have historically  experienced seasonal differences typical
of the hotel  industry with higher  revenues in the second and third quarters of
calendar years compared with the first and fourth quarters.  This seasonality is
not expected to cause  fluctuations  in the Company's  rental income because the
Company  believes  that the revenues  generated by its Hotels will be sufficient
for the  lessees  to pay  rents  on a  regular  basis  notwithstanding  seasonal
fluctuations.

Inflation

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

                                       27

Certain Considerations

The discussion and analysis of the Company's  financial condition and results of
operations  requires the Company to make certain  estimates and  assumptions and
contains  certain  statements of the Company's  beliefs,  intent or  expectation
concerning  projections,  plans,  future events and performance.  The estimates,
assumptions and statements,  such as those relating to the Company's  ability to
expand its portfolio,  performance of its assets,  the ability to pay dividends,
its 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 the Company and/or the Company's  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.
The Company cannot predict the impact of these factors,  if any. However,  these
factors could cause the Company's  actual results for  subsequent  periods to be
different  from  those  stated,  estimated  or assumed  in this  discussion  and
analysis of the Company's  financial  condition and results of  operations.  The
Company  believes that its estimates and  assumptions are reasonable and prudent
at this time.

Item 8. Financial Statements and Supplementary Data

       The information required by this item is incorporated herein by reference
to the consolidated  financial statements and schedule of Hospitality Properties
Trust  included  in Item 7 of the  Company's  Current  Report  on Form 8-K dated
February 11, 1998.  The  financial  statements  for HMH HPT  Courtyard,  Inc., a
significant  lessee as of  January  3, 1997 and  January 2, 1998 and for the two
fiscal  years  ended  January  2,  1998  and the  period  from  March  24,  1995
(inception) to December 29, 1995, begin on Page F-1.

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.

                                       28




                                     PART IV

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

(a) Index to Financial Statements and Financial Statement Schedules




The following financial statements HMH HPT Courtyard,  Inc. a significant lessee
of Company assets are included herein on the pages indicated.
                                                                                        Page
                                                                                   

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

    Balance Sheet as of January 3, 1997 and January 2, 1998..........................   F-2

    Statement of Income for the period from inception through December 29, 1995
    and the fiscal years ended January 3, 1997 and January 2, 1998...................   F-3

    Statement of Shareholder's  Equity for the period from inception to December
    29, 1995 and the fiscal years ended January 3, 1997 and January 2, 1998..........   F-4

    Statement of Cash Flows for the period from inception
    to December 29, 1995 and the fiscal years ended January 3, 1997 and
    January 2, 1998..................................................................   F-5

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

The following  consolidated  financial  statements  and schedule of  Hospitality
Properties Trust are incorporated  herein by reference to the Company's  Current
Report on Form 8-K dated February 11, 1998,  page references are to such Current
Report:

    Report of Independent Public Accountants.........................................   F-2

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

    Consolidated Statement of Income for the years ended December 31, 1997 and
    1996 and the period February 7, 1995 (inception) to December 31, 1995............   F-4

    Consolidated Statement of Shareholders' Equity for the years ended
    December 31, 1997 and 1996 and the period February 7, 1995 (inception) to
    December 31, 1995................................................................   F-5

    Consolidated Statement of Cash Flows for the for the years ended
    December 31, 1997 and 1996 and the period February 7, 1995 (inception) to
    December 31, 1995................................................................   F-6

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

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

    Schedule III - Real Estate and Accumulated Depreciation..........................   F-12

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.


                                       29


Exhibits:

3.1      Conformed  Amended and Restated  Declaration  of Trust dated August 21,
         1995 (Filed herewith)
3.2      Conformed Amendment dated June 2, 1997 (Filed herewith)
3.3      Conformed Articles Supplementary dated June 2, 1997 (Filed herewith)
3.4      Bylaws of the  Registrant  (Incorporated  by reference to the Company's
         Registration Statement on Form S-11 (File No. 33-92330))
4.1      Form of Share  Certificate  (Incorporated by reference to the Company's
         Registration Statement on Form S-11 (File No. 33-92330))
4.2      Rights  Agreement,  dated  as of  May  20,  1997,  between  Hospitality
         Properties  Trust and State  Street Bank and Trust  Company,  as Rights
         Agent  (including  the  form of  Rights  Certificate  and  the  form of
         Articles Supplementary  designating the Junior Participating  Preferred
         Shares)  (Incorporated by reference to the Company's  Current Report on
         Form 8-K dated May 20, 1997)
4.3      Indenture dated as of February 25, 1998,  between the Company and State
         Street Bank and Trust Company (Filed herewith)
4.4      Supplemental Indenture No. 1 dated as of February 25, 1998, between the
         Company and State Street Bank and Trust Company (Filed herewith)
8.1      Opinion of  Sullivan & Worcester  LLP as to certain tax matters  (Filed
         herewith)
10.1     Advisory  Agreement(+)  (Incorporated  by  reference  to the  Company's
         Registration Statement on Form S-11 (File No. 33-92330))
10.2     Advisory Agreement by and between REIT Management & Research,  Inc. and
         Hospitality Properties Trust dated January 1, 1998 (+) (Incorporated by
         reference to the Company's  Current  Report on Form 8-K dated  February
         11, 1998)
10.3     Hospitality   Properties  Trust  1995  Incentive  Share  Award  Plan(+)
         (Incorporated by reference to the Company's  Registration  Statement on
         Form S-11 (File No. 33-92330))
10.4     Form of 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 10-K
         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. 1996  (Incorporated by reference to the
         Company's Annual Report on Form 10-K 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 8-K 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 8-K 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 8-K dated November 21, 1997)
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
         8-K 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 8-K 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 benefit of Column Financial,  Inc.
         (Incorporated by reference to the Company's  Current Report on Form 8-K
         dated December 4, 1996)

                                       30

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 8-K 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 (Filed herewith)
10.14    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 (Filed herewith)
10.15    Purchase-Sale  and Option Agreement dated as of February 3, 1995 by and
         among  HMH  Courtyard  Properties,   Inc.,  HMH  Properties,  Inc.  and
         Hospitality Properties,  Inc., as amended (Incorporated by reference to
         the Company's Registration Statement on Form S-11 (File No. 33-92330))
10.16    Fifth Amendment to  Purchase-Sale  and Option  Agreement dated February
         26, 1996, by and between IIIT and IIMII Properties,  Inc. (Incorporated
         by reference to the Company's Registration Statement on Form S-11 (File
         No. 333-1433))
10.17    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 S-11 (File No. 33-92330))
10.18    Form of First  Amendment  to  Courtyard  Management  Agreement  between
         Courtyard Management Corporation and Hospitality  Properties,  Inc. and
         Consolidation  Letter  Agreement  by and between  Courtyard  Management
         Corporation and Hospitality Properties, Inc. (Incorporated by reference
         to  the  Company's  Registration  Statement  on  Form  S-11  (File  No.
         33-92330))
10.19    Form of Lease Agreement between  Hospitality  Properties,  Inc. and HMH
         HPT  Courtyard,  Inc.  (Incorporated  by  reference  to  the  Company's
         Registration Statement on Form S-11 (File No. 33-92330))
10.20    Form of  Lease  Agreement  between  HMH HPT  Residence  Inn,  Inc.  and
         Hospitality   Properties  Trust   (Incorporated  by  reference  to  the
         Company's Registration Statement on Form S-11 (File No. 333-1433))
10.21    Form of Residence Inn Management Agreement between HMH Properties, Inc.
         and Residence Inn by Marriott(R),  Inc.  (Incorporated  by reference to
         the Company's Registration Statement on Form S-11 (File No. 333-1433))
10.22    Lease  Agreement by and between HPTSLC  Corporation,  as landlord,  and
         WIIC  Salt  Lake  Corporation,   as  tenant,   dated  January  1996
         (Incorporated  by reference to the Company's Annual Report on Form 10-K
         for the fiscal year ended December 31, 1996)
10.23    Purchase  and Sale  Agreement by and among  Residence  Inn by Marriott,
         Inc. and Courtyard Management Corporation,  as sellers, and Hospitality
         Properties  Trust, as purchaser,  dated April 3, 1997  (Incorporated by
         reference to the  Company's  Current  Report on Form 8-K dated April 3,
         1997)
10.24    Form of Courtyard Lease Agreement by and between HPTMI  Corporation and
         CR14 Corporation  (Incorporated  by reference to the Company's  Current
         Report on Form 8-K dated April 3, 1997)
10.25    Form of Residence Inn Lease Agreement by and between HPTMI  Corporation
         and  CR14  Corporation  (Incorporated  by  reference  to the  Company's
         Current Report on Form 8-K dated April 3, 1997)
10.26    Limited  Rent  Guaranty,  dated  April 3, 1997,  by and among  Marriott
         International, Inc., as guarantor, and Hospitality Properties Trust and
         HPTMI  Corporation,  as  landlord  (Incorporated  by  reference  to the
         Company's Current Report on Form 8-K dated April 3, 1997)
10.27    Purchase and Sale  Agreement,  dated  November  19, 1997,  by and among
         Candlewood  Hotel  Company,  Inc.  and  certain of its  affiliates,  as
         sellers,  and the Company,  as purchaser  (Incorporated by reference to
         the Company's Current Report on Form 8-K dated November 21, 1997)
10.28    Form of Candlewood  Lease  Agreement by and between a subsidiary of the
         Company,  as landlord,  and  Candlewood  Leasing No. 1 Inc.,  as tenant
         (Incorporated by reference to the Company's  Current Report on Form 8-K
         dated November 21, 1997)

                                       31

10.29    Form of Guaranty Agreement by and among Candlewood Hotel Company, Inc.,
         a subsidiary of the Company and the Company  (Incorporated by reference
         to the Company's Current Report on Form 8-K dated November 21, 1997)
10.30    Purchase and Sale Agreement, dated as of October 24, 1997, by and among
         ShoLodge,  Inc.  and certain of its  affiliates,  as  sellers,  and the
         Company,  as purchaser  (Incorporated  by  reference  to the  Company's
         Current Report on Form 8-K dated November 21, 1997)
10.31    Lease  Agreement,  dated as of November  19,  1997,  by and between HPT
         Suite Properties Trust, as landlord,  and Suite Tenant, Inc., as tenant
         (Incorporated by reference to the Company's  Current Report on Form 8-K
         dated November 21, 1997)
10.32    Limited Guaranty Agreement, dated as of November 19, 1997, by and among
         Sholodge,   Inc.,   HPT  Suite   Properties   Trust  and  the   Company
         (Incorporated by reference to the Company's  Current Report on Form 8-K
         dated November 21, 1997)
10.33    Purchase  Agreement,  dated  as of  October  10,  1997,  by  and  among
         Residence Inn by Marriott,  Inc. and Courtyard management  Corporation,
         as sellers, and the Company, as purchaser (Incorporated by reference to
         the Company's Current Report on Form 8-K dated November 21, 1997)
10.34    Form  of  Residence  Inn  Lease  Agreement  by  and  between  HPTMI  II
         Properties Trust and CR9 Tenant Corporation  (Incorporated by reference
         to the Company's Current Report on Form 8-K dated November 21, 1997)
10.35    Form of Courtyard  Lease  Agreement by and Between  HPTMI II Properties
         Trust and CR9 Tenant  Corporation  (Incorporated  by  reference  to the
         Company's Current Report on Form 8-K dated November 21, 1997)
10.36    Limited  Rent  Guaranty,  dated as of October  10,  1997,  by and among
         Marriott International, Inc., the Company and HPTMI II Properties Trust
         (Incorporated by reference to the Company's  Current Report on Form 8-K
         dated November 21, 1997)
10.37    Agreement  of Purchase and Sale,  dated as of March 18,  1998,  between
         Patriot   American   Hospitality   Partnership,   L.P.  and  Chatsworth
         Summerfield Associates, L.P. (Filed herewith)
10.38    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 (Filed herewith)
10.39    Agreement  to Lease dated as of March 20,  1998 by and  between  HPTSHC
         Properties  Trust  and  Summerfield  HPT  Lease  Company,  L.P.  (Filed
         herewith)
12       Ratio of Earnings to Fixed Charges (Filed herewith)
21       Subsidiaries of the Registrant (Filed herewith)
23.1     Consents of Arthur Andersen LLP (Filed herewith)
23.2     Consent of Sullivan & Worcester  LLP  (included  in Exhibit 8.1 to this
         Annual Report)
99       The Company's Current Report on Form 8-K dated February 11, 1998 (Filed
         herewith)
- ------------------
      (+)      Management contract or compensatory plan or agreement.

      (b)      During  the  fourth  quarter  of  1997,  the  Company  filed  the
               following Current Reports on Form 8-K: 
                  (i)      Current  Report on Form 8-K dated  November  11, 1997
                           relating to an  agreement to acquire  fifteen  hotels
                           (Items 5 and 7)
                  (ii)     Current  Report on Form 8-K dated  December  12, 1997
                           relating to (a) certain financial statements,  (b) an
                           underwriting  agreement and (c) an opinion of counsel
                           relating to certain tax matters (Item 7)

                                       32



                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

To HMH HPT Courtyard, Inc.:

         We have audited the  accompanying  balance sheets of HMH HPT Courtyard,
Inc. (the  "Company") as of January 2, 1998 and January 3, 1997, and the related
statements  of  operations,  shareholder's  equity and cash flows for the fiscal
years  ended  January 2, 1998 and  January 3, 1997 and for the period  March 24,
1995 (inception)  through December 29, 1995. These financial  statements are the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these financial statements based on our 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
January 2, 1998 and January 3, 1997,  and the results of its  operations and its
cash flows for the fiscal  years  ended  January 2, 1998 and January 3, 1997 and
for the  period  March 24,  1995  (inception)  through  December  29,  1995,  in
conformity with generally accepted accounting principles.

                                                        Arthur Andersen LLP

Washington, D.C.
February 27, 1998

                                      F-1




                             HMH HPT COURTYARD, INC.
                                 BALANCE SHEETS
                       January 2, 1998 and January 3, 1997
                        (in thousands, except share data)

                                                                                    1997        1996
                                                                                    ----        ----
                                                                                     

                                            ASSETS

Advances to manager                                                               $  5,100   $  5,100
Due from Marriott International, Inc.                                                3,233      3,481
Security deposit                                                                    50,540     50,540
                                                                                  --------   --------
            Total assets                                                          $ 58,873   $ 59,121
                                                                                  ========   ========

                          LIABILITIES AND SHAREHOLDER'S EQUITY

Due to Host Marriott Corporation                                                  $  5,888   $  4,793
Deferred gain                                                                       36,670     39,570
                                                                                  --------   --------
            Total liabilities                                                       42,558     44,363
                                                                                  --------   --------

Shareholder's equity
       Common stock, no par value 100 shares authorized, issued and outstanding       --         --
       Additional paid-in capital                                                   15,295     15,478
       Retained earnings (deficit)                                                   1,020       (720)
                                                                                  --------   --------
            Total shareholder's equity                                              16,315     14,758
                                                                                  --------   --------
                                                                                  $ 58,873   $ 59,121
                                                                                  ========   ========






                       See Notes to Financial Statements.

                                      F-2





                             HMH HPT COURTYARD, INC.
                            STATEMENTS OF OPERATIONS
                   For the Fiscal Years Ended January 2, 1998
                and January 3, 1997 and for the Period from March
                 24, 1995 (inception) through December 29, 1995
                                 (in thousands)

                                                                                        Period from March 24, 1995
                                                                                                 (inception)
                                                                    Fiscal Year         through December 29, 1995
                                                             ----------------------     -------------------------
                                                               1997         1996
                                                               ----         ----

                                                                                      
REVENUES                                                     $ 108,416    $  94,161             $  37,813 
                                                             ---------    ---------             ---------
                                                                                               
EXPENSES:                                                                                      
       Rent                                                     52,335       46,495                19,379
       FF&E contribution expense                                10,595        9,289                 3,810
       Base and incentive management fees paid to Marriott                                     
            International, Inc.                                 23,323       18,318                 5,156
       Property taxes                                            7,491        6,287                 2,597
       Other expenses                                            4,583        3,390                 3,262
                                                             ---------    ---------             ---------
            Total operating expenses                            98,327       83,779                34,204
                                                             ---------    ---------             ---------
                                                                                               
OPERATING PROFIT BEFORE AMORTIZATION OF                                                        
       DEFERRED GAIN AND CORPORATE EXPENSES                     10,089       10,382                 3,609
Amortization of deferred gain                                    2,900        2,351                   675
Corporate expenses                                              (1,991)      (2,235)               (1,059)
                                                             ---------    ---------             ---------
                                                                                               
INCOME BEFORE INCOME TAXES                                      10,998       10,498                 3,225
Provision for income taxes                                      (4,400)      (4,199)               (1,322)
                                                             ---------    ---------             ---------
                                                                                               
NET INCOME                                                   $   6,598    $   6,299             $   1,903
                                                             =========    =========             =========
                                                                                      






                       See Notes to Financial Statements.

                                      F-3





                             HMH HPT COURTYARD, INC.
                       STATEMENTS OF SHAREHOLDER'S EQUITY
                   For the Fiscal Years Ended January 2, 1998
                and January 3, 1997 and for the Period from March
                 24, 1995 (inception) through December 29, 1995
                                 (in thousands)


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

                                                                                       
Net assets contributed by Host Marriott Corporation        $   --         $ 25,406        $   --    
Dividend to Host Marriott Corporation                          --             --            (2,623)      
Net income                                                     --             --             1,903                      
                                                           --------       --------        --------
Balance, December 29, 1995                                     --           25,406            (720)      
Net liabilities contributed by Host Marriott Corporation       --           (9,928)           --
Dividend to Host Marriott Corporation                          --             --            (6,299)
Net income                                                     --             --             6,299
                                                           --------       --------        --------
Balance, January 3, 1997                                       --           15,478            (720)
Adjustment to 1996 capital contribution by                                               
      Host Marriott Corporation                                --             (183)           --
Dividend to Host Marriott Corporation                          --             --            (4,858)
Net income                                                     --             --             6,598
                                                           --------       --------        --------
Balance at January 2, 1998                                 $   --         $ 15,295        $  1,020
                                                           ========       ========        ========
                                                                                     




                       See Notes to Financial Statements.

                                      F-4




                             HMH HPT COURTYARD, INC.
                            STATEMENTS OF CASH FLOWS
                     Fiscal Years Ended January 2, 1998 and
                January 3, 1997 and for the Period from March 24,
                   1995 (inception) through December 29, 1995
                                 (in thousands)

                                                                                       Period from March 24, 1995
                                                                                                 (inception)
                                                                    Fiscal Year         through December 29, 1995
                                                             ----------------------     -------------------------
                                                               1997         1996
                                                               ----         ----
                                                                                      

OPERATING ACTIVITIES:
       Net income                                             $ 6,598     $ 6,299                $ 1,903 
       Adjustments to reconcile net income to cash                                              
            provided by operating activities:                                                   
       Amortization of deferred gain                           (2,900)     (2,351)                  (675)
       Changes in operating accounts:                                                           
            Increase in due to Host Marriott Corporation        1,095       3,285                  1,082
            Decrease in prepaid rent                             --           329                  2,531
            Decrease (increase) in due from Marriott                                            
                   International, Inc.                             65      (1,263)                (2,218)
                                                              -------     -------                -------
           Cash provided by operations                          4,858       6,299                  2,623
                                                              -------     -------                -------
                                                                                                
FINANCING ACTIVITIES:                                                                           
       Dividend to Host Marriott Corporation                   (4,858)     (6,299)                (2,623)
                                                              -------     -------                -------
                                                                                                
CASH AND CASH EQUIVALENTS, end of year                        $  --       $  --                  $  --
                                                              =======     =======                =======
                                                                                     
SUPPLEMENTAL INFORMATION, NONCASH ACTIVITY
Balances transferred to the Company by Host Marriott
       Corporation upon commencement of leases
       Advances to manager                                               $  1,116               $  3,984  
       Prepaid rent                                                           329                  2,531
       Security deposits                                                   17,640                 32,900
       Accrued expenses                                                      --                     (426)
       Deferred gain                                                      (29,013)               (13,583)
                                                                         --------               --------
       Net (liabilities) assets contributed by Host Marriott                                  
            Corporation                                                  $ (9,928)              $ 25,406
                                                                         ========               ========
                                                                                     





                       See Notes to Financial Statements.

                                      F-5


                             HMH HPT COURTYARD, INC.
                          NOTES TO FINANCIAL STATEMENTS

NOTE 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation

         HMH HPT Courtyard, Inc. (the "Company") was incorporated in Delaware on
February  7,  1995  as  a  whollyowned  indirect  subsidiary  of  Host  Marriott
Corporation ("Host Marriott").  The Company had no operations prior to March 24,
1995 (the "Commencement Date").

         On the Commencement  Date,  affiliates of Host Marriott (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 the
historical cost.

Fiscal Year

         The  Company's  fiscal year ends on the Friday  nearest to December 31.
Full year results for 1996 include 53 weeks versus 52 weeks for 1997.

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 house profit from the Hotels because the Company has
delegated   substantially  all  of  the  operating  decisions  relating  to  the
generation of house profit from the Hotels to Marriott International,  Inc. (the
"Manager" or "Marriott  International").  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  is  assessing  the  impact of EITF 97-2 on its  policy of
excluding the property-level  revenues and operating expenses of its hotels from
its  statements of operations  (see Note 6). If the Company  concludes that EITF
97-2  should be applied to its hotels,  it would  include  operating  results of
those managed operations in its financial  statements.  Application EITF 97-2 to
financial  statements  as of and for the 52 weeks ended  January 2, 1998,  would
have  increased  both  revenues and  operating  expenses by  approximately  $103
million and would have had no impact on operating profit or net income.

                                      F-6

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  January  2,  1998.  The
security deposit is not collateralized and is due from HPT at the termination of
the Lease.

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.

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 $50,635,000 ("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 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 January 2, 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):

                                      F-7


                                                           Operating 
                                                             Other
                                                  Lease      Leases
                                                  -----      ------
          1998                                  $ 50,635   $    304
          1999                                    50,635        151
          2000                                    50,635         68
          2001                                    50,635         30
          2002                                    50,635         15
                 Thereafter                      506,350          6
                                                --------   --------
                 Total minimum lease payments   $759,525   $    574
                                                ========   ========

         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  $1,771,000,  $716,000  and  $271,000 for 1997 and 1996 and the period
March 24, 1995 through December 29, 1995, respectively.

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.

NOTE 4. INCOME TAXES

         The Company and Host Marriott are members of a  consolidated  group for
federal income tax purposes.  Host Marriott has contributed the Security Deposit
and deferred gain 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:

                                              1997        1996       1995
                                              ----        ----       ----
          Statutory Federal tax rate          35.0%       35.0%      35.0%
          State income tax, net of Federal
              tax benefit                      5.0         5.0        6.0
                                             -----       -----      -----
                                              40.0%       40.0%      41.0%
                                             =====       =====      =====

         The  provision   for  income  taxes   consists  of  the  following  (in
thousands):


                                               1997       1996       1995
                                               ----       ----       ----
        Current - Federal                   $ 3,849    $ 3,674    $ 1,129
                - State                         551        575        193
                                            -------    -------    -------
                                            $ 4,400    $ 4,199    $ 1,322
                                            =======    =======    =======

         All current tax provision  amounts are included in due to Host Marriott
Corporation on the accompanying balance sheets.

                                      F-8


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 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.

         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.

         The Company 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 and  accordingly,  the Company  reports the total
amounts so  advanced  to  Marriott  International  as advances to manager in the
accompanying  balance sheet.  Upon  termination of the  Agreements,  the working
capital will be returned to the Company.

NOTE 6.  REVENUES

         As discussed in Note 1, hotel  revenues  reflect  house profit from the
Company's hotel  properties.  House profit reflects the net revenues  flowing to
the Company as lessee and represents all gross hotel  operating  revenues,  less
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-9


                                                           
         The following  table presents the detail of house profit for 1997, 1996
and from March 24, 1995 (inception) through December 29, 1995 (in thousands):

                                                  1997        1996      1995
                                                  ----        ----      ----
Hotel Sales:
       Rooms                                    $189,426   $164,738   $ 66,968
       Food and beverage                          14,789     14,167      6,225
       Other                                       7,674      7,138      2,999
                                                --------   --------   --------
             Total Hotel Sales                   211,889    186,043     76,192
                                                --------   --------   --------
Expenses:
       Rooms (A)                                  39,280     34,858     14,713
       Food and beverage (B)                      12,657     12,133      5,044
       Other operating departments (C)             2,245      1,904        827
       General and administrative (D)             22,536     19,956      7,768
       Utilities (E)                               8,046      7,200      2,955
       Repairs, maintenance and accidents (F)      8,613      6,930      2,899
       Marketing and sales (G)                     2,281      2,290      1,121
       Chain services (H)                          7,815      6,611      3,052
                                                --------   --------   --------
             Total expenses                      103,473     91,882     38,379
                                                --------   --------   --------

Revenues (House Profit)                         $108,416   $ 94,161   $ 37,813
                                                ========   ========   ========


(A)      Includes  expenses  for  linen,  cleaning  supplies,   laundry,   guest
         supplies,  reservations costs, travel agents' commissions, walked guest
         expenses  and wages,  benefits  and bonuses for  employees of the rooms
         department.
(B)      Includes costs of food and beverages sold, china, glass, silver, paper,
         and cleaning supplies and wages,  benefits and bonuses for employees of
         the food and beverage department.
(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-10





                                   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, 1998

    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, 1998
John G. Murray                      Chief Operating Officer

/s/Thomas M. O'Brien                Treasurer and Chief          March 30, 1998
Thomas M. O'Brien                   Financial Officer


                                    Trustee                      March __, 1998
John L. Harrington


/s/Arthur G. Koumantzelis           Trustee                      March 30, 1998
Arthur G. Koumantzelis


/s/William J. Sheehan               Trustee                      March 30, 1998
William J. Sheehan


/s/Gerard M. Martin                 Trustee                      March 30, 1998
Gerard M. Martin


/s/Barry M. Portnoy                 Trustee                      March 30, 1998
Barry M. Portnoy