UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549

                                    FORM 10-K

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

                   For the Fiscal Year Ended December 31, 1998

                                       OR

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

                         Commission File Number 1-11527

                          HOSPITALITY PROPERTIES TRUST

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


                 400 Centre Street, Newton, Massachusetts 02458

                                  617-964-8389

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


                Class                             Name of each exchange on 
                                                     which registered

Common Shares of Beneficial Interest               New York Stock Exchange


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

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

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

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

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




                       DOCUMENTS INCORPORATED BY REFERENCE

         Part III of this Annual Report on Form 10-K is  incorporated  herein by
reference from the definitive  Proxy Statement of Hospitality  Properties  Trust
(the  "Company")  dated  March 31, 1999 for its annual  meeting of  shareholders
currently scheduled to be held on May 18, 1999.

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


                            CERTAIN IMPORTANT FACTORS

         Our Annual Report on Form 10-K  contains  statements  which  constitute
forward  looking  statements  within  the  meaning  of  the  Private  Securities
Litigation  Reform Act of 1995. Those statements appear in a number of places in
this  Form  10-K  and  include  statements  regarding  our  intent,   belief  or
expectations, our Trustees or  our officers with respect to the  declaration or
payment of distributions, the effect of Year 2000 issues, our policies and plans
regarding  investments,  financings,  or other matters,  our  qualification  and
continued qualification as a real estate investment trust or trends affecting us
or our  hotels'  financial  condition  or results  of  operations.  Readers  are
cautioned that any such forward looking  statements are not guarantees of future
performance  and involve risks and  uncertainties,  and that actual  results may
differ  materially from those  contained in the forward looking  statements as a
result of various factors.  Such factors include without  limitation  changes in
financing terms, our ability or inability to complete acquisitions and financing
transactions,  results  of  operations  of our  hotels  and  general  changes in
economic  conditions not presently  contemplated.  The accompanying  information
contained  in this Form  10-K,  including  the  information  under the  headings
"Business and Properties" and "Management's Discussion and Analysis of Financial
Condition and Results of Operations",  identifies  other important  factors that
could cause such differences.


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




                          HOSPITALITY PROPERTIES TRUST
                          1998 FORM 10-K ANNUAL REPORT


                               Table of Contents

  
                                                                                                     Page
                                                                                              

                                     Part I    

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

                                    Part II
  
Item 5.           Market for the Registrant's Common Equity and Related Stockholders Matters...      22
Item 6.           Selected Financial Data......................................................      23
Item 7.           Management's Discussion and Analysis of Financial Condition
                  and Results of Operations....................................................      24
Item 7A.          Quantitative and Qualitative Disclosures About Market Risk...................      30
Item 8.           Financial Statements and Supplementary Data..................................      30
Item 9.           Changes in and Disagreements with Accountants on Accounting and Financial
                  Disclosure...................................................................      30
  
                                      Part III
  
                  To be  incorporated  by reference  from our  definitive  Proxy
                  Statement  for the annual  meeting of  shareholders  currently
                  scheduled to be held on May 18, 1999,  which is expected to be
                  filed not later than 120 days  after the end of the  Company's
                  fiscal year.
  
                                     Part IV

Item 14.           Exhibits, Financial Statement Schedules and Reports on Form 8-K..............     31
  



Items 1. and 2.  Business and Properties

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

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

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

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

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

         Courtyard by  Marriott(R)  hotels are designed to attract both business
and leisure  travelers.  A typical  Courtyard by Marriott(R) hotel has 145 guest
rooms.  The guest  rooms are larger than those in most other  moderately  priced
hotels and  predominately  offer king size beds.  Most  Courtyard by Marriott(R)
hotels are situated on well  landscaped  grounds and  typically are built with a
courtyard  containing  a patio,  pool  and  socializing  area  that may be glass
enclosed depending upon location.  Most of these hotels have lounges or lobbies,
meeting rooms,  an exercise room, a small laundry room available to guests and a
restaurant  or coffee shop.  Generally,  the guest rooms are similar in size and
furnishings to guest rooms in full service Marriott(R) hotels. In addition, many
of the same amenities as would be available in full service  Marriott(R)  hotels
are available in Courtyard by Marriott(R) hotels, except that restaurants may be
open only for breakfast  buffets or serve limited menus, room service may not be
available  and  meeting  and  function  rooms are  limited  in size and  number.
According to Marriott,  as of December 1998, 354 Courtyard by Marriott(R) hotels
were open and operating nationally. We believe that the Courtyard by Marriott(R)
brand is the leading brand in the mid-priced  segment of the United States hotel
industry.

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

                                       1


                       HPT COURTYARD BY MARRIOTT(R) HOTELS

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


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

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

                        HPT RESIDENCE INN BY MARRIOTT(R) HOTELS

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


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

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

                                HPT WYNDHAM(R) HOTELS

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


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

                                       2


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

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

                        HPT SUMMERFIELD SUITES(R) HOTELS

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


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

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

                           HPT SUMNER SUITES(R) HOTELS

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


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

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

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

                                       3


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

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

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

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

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

                            PRINCIPAL LEASE FEATURES

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

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

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

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

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

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

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

                                       4


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

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

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

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

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

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

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

                        INVESTMENT AND OPERATING POLICIES

         In order to benefit from potential property appreciation,  we prefer to
own and lease properties rather than make mortgage investments. We may invest in
real  estate  joint  ventures  if we  conclude  that  we may  benefit  from  the
participation  of  coventurers  or that the  opportunity  to  participate in the
investment is contingent on the use of a joint venture structure.  We may invest
in participating, convertible or other types of mortgages if we conclude that we
may benefit  from the cash flow or  appreciation  in the value of the  mortgaged
property. Convertible mortgages are similar to equity participation because they
permit the lender to either participate in increasing revenues from the property
or convert some or all of that mortgage into equity ownership interests.
At December 31, 1998, we own no mortgages or joint venture interests.

         We provide capital to  unaffiliated  hotel operators who wish to divest
their  properties  while remaining in the hotel business as tenants.  Most other
public hotel REITs seek to control the operations of hotels in which they invest
by leasing  their  properties  to  affiliated  tenants.  These other hotel REITs
generally  design  their  affiliated  leases to  capture  substantially  all net
operating  revenues  from their hotels as rent.  Our leases are designed so that
net operating  revenues from our hotels  exceed rents by  considerable  coverage
margins.  We believe that these differences in operating  philosophy afford us a
competitive  advantage  over other hotel  REITs in finding  high  quality  hotel
investment  opportunities on attractive terms and increase the  dependability of
our cash flows used to pay dividends.

         Our investment  objectives  include  increasing per share dividends and
cash available for distribution  ("CAD") from dependable and diverse  resources.
To achieve these  objectives,  we seek to operate as follows:  maintain a strong
capital base of shareholders' equity; invest in high quality properties operated
by unaffiliated  hotel operating  companies;  use moderate debt leverage to fund
additional  investors  which increase CAD per share 

                                       5


because of  positive  spreads  between our cost of  investment  capital and rent
yields;  design leases which require minimum rents and provide an opportunity to
participate in a percentage of increases in gross  revenues at our hotels;  when
market  conditions  permit,  refinance debt with additional  equity or long term
debt;  and  pursue  diversification  so that our CAD is  received  from  diverse
properties and operators.

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

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

                              ACQUISITION POLICIES

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

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

                              DISPOSITION POLICIES

         We have no current intention to dispose of any hotels,  although we may
do so. We currently anticipate that disposition decisions,  if any, will be made
based on (but not limited  to)  factors  such as the  following:  (i)  potential
opportunities  to increase  revenues and  property  values by  reinvesting  sale
proceeds;  (ii) the proposed  sale prices;  (iii) the strategic fit of the hotel
with the rest of our portfolio; (iv) the potential for, or the existence of, any
environmental or regulatory  problems;  (v) the existence of alternative uses or
needs for capital; and (vi) the maintenance of our qualification as a REIT.

                               FINANCING POLICIES

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

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

                                       6


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

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

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

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

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

                        FEDERAL INCOME TAX CONSIDERATIONS

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

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

o        a broker or dealer in securities or foreign currency,

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

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

o        a person subject to alternative minimum tax,

                                       7


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

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

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

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

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

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

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

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

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

Taxation as a REIT

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

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

                                       8


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

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

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

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

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

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

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

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

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

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

                                       9


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

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

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

REIT Qualification Requirements

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

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

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

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

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

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

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

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

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

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

                                       10


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

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

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

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

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

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

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

                                       11

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

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

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

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

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

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

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

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

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

                                       12


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

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

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

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

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

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

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

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

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

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

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

                                       13


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

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

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

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

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

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

Depreciation and Federal Income Tax Treatment of Leases

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

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

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

                                       14


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

Taxation of U.S. Shareholders

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

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

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

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

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

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

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

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

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

                                       15


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

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

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

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

Taxation of Tax-Exempt U.S. Shareholders

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

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

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

                                       16


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

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

Taxation of Non-U.S. Shareholders

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

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

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

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

                                       17


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

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

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

                                       18


Backup Withholding and Information Reporting Requirements

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

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

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

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

Other Tax Considerations

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

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

                                       19


           ERISA PLANS, KEOGH PLANS AND INDIVIDUAL RETIREMENT ACCOUNTS


General Fiduciary Obligations

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

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

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

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

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

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

Prohibited Transactions

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

Special Fiduciary and Prohibited Transactions Considerations

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

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

                                       20


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

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

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

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

         o        any   requirement   that  advance  notice  of  a  transfer  or
                  assignment be given to us and any requirement  that either the
                  transferor  or  transferee,  or  both,  execute  documentation
                  setting  forth  representations  as  to  compliance  with  any
                  restrictions  on transfer which are among those  enumerated in
                  the   regulation  as  not  affecting   free   transferability,
                  including  those  described  in the  preceding  clause of this
                  sentence;

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

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

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

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

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

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

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

                                       21


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

Item 3.  Legal Proceedings

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

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

         None.

                                     PART II

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

         Our Common  Shares are traded on the New York Stock  Exchange  (symbol:
HPT). The following table sets forth for the periods  indicated the high and low
closing  sale  prices for our Common  Shares as  reported  in the New York Stock
Exchange Composite Transactions reports.

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

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

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

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

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

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

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

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

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


                                       22


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

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

Item 6.  Selected Financial Data

     The following  table sets forth selected  financial and operating data from
inception through December 31, 1998.


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

                                            

                                                      23


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

Overview

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

Results of Operations

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

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

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

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

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

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

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

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

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

                                       24


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

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

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

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

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

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

Liquidity and Capital Resources

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

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

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

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

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

                                       25


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

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

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

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

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

Recent Developments

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

Property Leases

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

                                       26




===================================================================================================================================
Lease Pool              Courtyard by        Residence Inn by         Residence             Residence         Marriott(R)/Residence
                          Marriott(R)          Marriott(R)       Inn(R)/Courtyard by   Inn(R)/Courtyard by    Inn(R)/Courtyard(R)/
                                                                     Marriott(R)          Marriott(R)         TownePlace Suite(R)
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                                     
Number of Hotels             53                    18                    14                    9                      17          

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

Number of States             24                    14                    7                     8                       7

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

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

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

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

End of Initial
Lease Term                  2012                  2010                  2014                 2012                   2013

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

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

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

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

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

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

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

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

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

                                                                 27





=====================================================================================================================
Lease Pool               Wyndham(R)    Summerfield        Sumner       Candlewood      Candlewood      Homestead
                                         Suites(R)       Suites(R)       Suites(R)      Suites(R)       Village(R)
- ---------------------------------------------------------------------------------------------------------------------
                                                                                   
Number of Hotels            12              15              14             17              17              18

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

Number of States            8               8               8              13              13              5

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

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

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

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

End of Initial
Lease Term                 2012            2015            2008           2011            2011            2015

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

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

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

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

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

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

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

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

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

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

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

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


                                                                 28

Seasonality

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

Year 2000

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

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

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

Inflation

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

Certain Considerations

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

                                       29


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

Item 7A.  Quantitative and Qualitative Disclosures About Market Risk

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

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

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

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

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

Item 8. Financial Statements and Supplementary Data

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

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

  None.

                                    PART III

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

                                       30

                                     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   consolidated  financial  statements  and  schedule  of
Hospitality Properties Trust are included herein on the pages indicated:
                                                                                   

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

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

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


         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.


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

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

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

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

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

    Notes to Financial Statements.....................................................  F-19


                                       31


(b)      Reports on Form 8-K

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

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

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

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

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

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

(c)      Exhibits

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

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

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

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

                                       32

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

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

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

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

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

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

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

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

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

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

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

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

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

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

                                       33

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

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

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

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

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

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

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

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

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

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

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

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

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

                                       34

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

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

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

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

         21.1     Subsidiaries of the Registrant.  (Filed herewith)

         23.1     Consent of Arthur Andersen LLP.  (Filed herewith)

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


      (+)      Management contract or compensatory plan or agreement.

                                       35




                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

To the Trustees and Shareholders of Hospitality Properties Trust:

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

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

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

                                                             ARTHUR ANDERSEN LLP

Washington, D.C.
January 15, 1999




                                      F-1




                               HOSPITALITY PROPERTIES TRUST

                                CONSOLIDATED BALANCE SHEET


                                                                 As of December 31, 
                                                          -----------------------------
                                                               1998            1997
                                                               ----            ----
                                                        (in thousands, except share data)
                                                                   

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

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

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

Shareholders' equity:
  Preferred shares of beneficial interest, no par value,
    100,000,000 shares authorized, none issued .........          --             --
  Common shares of beneficial interest, $.01 par value,
    100,000,000 shares authorized, 45,595,539
    and 38,878,295 shares issued and outstanding .......           456            389
  Additional paid-in capital ...........................     1,230,849      1,033,073
  Cumulative net income ................................       203,507        122,166
  Dividends (paid or declared) .........................      (260,955)      (147,735)
                                                           -----------    -----------

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

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


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


                                           F-2



                                 HOSPITALITY PROPERTIES TRUST

                               CONSOLIDATED STATEMENT OF INCOME

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

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

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

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

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

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

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

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

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


                                             F-3



                                            HOSPITALITY PROPERTIES TRUST

                                   CONSOLIDATED STATEMENT OF SHAREHOLDERS' EQUITY


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

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

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

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

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


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



                                                        F-4



                                 HOSPITALITY PROPERTIES TRUST

                              CONSOLIDATED STATEMENT OF CASH FLOWS

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

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

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

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

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

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

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



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


                                              F-5

                          HOSPITALITY PROPERTIES TRUST

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

1. Organization

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

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

2. Summary of Significant Accounting Policies

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

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

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

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

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

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

         Net  income  per share.  Net  income  per share is  computed  using the
weighted average number of shares outstanding during the period. The Company has
no common share equivalents, instruments convertible into common shares or other
dilutive instruments.

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

                                      F-6

                          HOSPITALITY PROPERTIES TRUST

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

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

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

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

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

3. Real Estate Properties

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

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

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

                                      F-7

                          HOSPITALITY PROPERTIES TRUST

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

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

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

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

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

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

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

                                      F-8

                          HOSPITALITY PROPERTIES TRUST

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

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

5. Transactions with Affiliates

         The Company has an advisory  agreement with REIT Management & Research,
Inc.  ("RMR")  whereby RMR provides  investment,  management and  administrative
services to the Company.  RMR is  compensated at an annual rate equal to 0.7% of
HPT's  average  real  estate  investments  up to  the  first  $250,000  of  such
investments and 0.5% thereafter plus an incentive fee based upon improvements in
cash  available  for  distribution  per share (as  defined).  Cash advisory fees
earned for the years ended 1998,  1997 and 1996 were $8,301,  $5,299 and $3,915,
respectively.  As of December 31, 1998,  RMR and its  affiliates  owned  280,526
shares of HPT.  Incentive  advisory  fees are paid to RMR in  restricted  Common
Shares based on a formula.  The Company accrued $846, $551 and $463 in incentive
fees during 1998,  1997 and 1996,  respectively.  The Company  issued 15,931 and
14,595 restricted Common Shares to RMR's affiliated  predecessor  satisfying the
1997 and 1996 fee, respectively.  The 1998 fee will be paid to RMR in restricted
Common  Shares in 1999.  RMR is owned by Gerard M. Martin and Barry M.  Portnoy,
who also serve as Managing Trustees of the Company.

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

6. Concentration

         The Company's assets are income  producing  lodging related real estate
located   throughout  the  United  States.   The  Company's  lessees  (including
commitments to purchase) at December 31, 1998 were:


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

(2)      Includes rent from the later of January 1, 1998 or the date of purchase through December 31, 1998.
</FN>

                                                        F-9

                          HOSPITALITY PROPERTIES TRUST

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

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

7. Pro Forma Information (Unaudited)

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

         In the opinion of management,  all adjustments necessary to reflect the
effects of the transactions discussed above have been reflected in the pro forma
data.  The  unaudited pro forma data is not  necessarily  indicative of what the
actual  consolidated  results of operations  for the Company would have been for
the years indicated,  nor does it purport to represent the results of operations
for the Company for future periods.

8. Selected Quarterly Financial Data (Unaudited)

         The  following  is a summary  of the  unaudited  quarterly  results  of
operations of the Company for 1998, 1997 and 1996.


                                                                                          1998                           
                                                              ---------------------------------------------------------
                                                                First           Second           Third          Fourth
                                                               Quarter          Quarter         Quarter         Quarter
                                                                                                     
     Revenues...........................................       $37,370         $44,194          $45,175        $48,222
     Net Income Before Extraordinary Item...............        19,554          22,670           22,112         23,646
     Net Income Before Extraordinary Item per Share(2)..           .49             .54              .52            .53
     Net Income.........................................        13,238          22,372           22,107         23,624
     Net Income per Share(2)............................           .33             .53              .52            .53
     Dividends paid per Share(1)........................           .64             .65              .66            .67


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

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

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

                                                          F-10


                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS


To the Trustees and Shareholders of Hospitality Properties Trust:

         We  have  audited  in  accordance  with  generally   accepted  auditing
standards the consolidated  financial statements of Hospitality Properties Trust
and have issued our report  thereon dated  January 15, 1999.  Our audit was made
for the purpose of forming an opinion on those  statements taken as a whole. The
schedule on pages F-12 and F-13 is the responsibility of Hospitality  Properties
Trust's  management  and is  presented  for the  purpose of  complying  with the
Securities  and  Exchange  Commission's  rules  and is  not  part  of the  basic
financial  statements.   This  schedule  has  been  subjected  to  the  auditing
procedures  applied in the audit of the basic  financial  statements and, in our
opinion,  fairly states in all material  respects the financial data required to
be set forth therein in relation to the basic  financial  statements  taken as a
whole.

                                                            ARTHUR ANDERSEN LLP

Washington, D.C.
January 15, 1999



                                      F-11



                                            HOSPITALITY PROPERTIES TRUST

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

                                                    Buildings &                                Buildings &
                             Encumbrances    Land   Improvements      Improvements      Land   Improvements   Total

                                                                                         
63 Courtyards                     --          103       480                4            103        484         587

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

31 Residence Inns                 --           59       251                1             59        252         311

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

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

12 Wyndham Hotels                 --           16       153                1             16        154         170

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

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

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


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

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

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

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

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

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

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

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

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

Total (170 hotels)                (68)



                                                        F-12

                          HOSPITALITY PROPERTIES TRUST

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


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

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

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

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


                                      F-13



                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

To HMH HPT Courtyard LLC:

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

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

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

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

                                                            Arthur Andersen LLP

Washington, D.C.
March 5, 1999


                                      F-14




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

                                                                                     1998     1997
                                                                                     ----     ----
                                            ASSETS

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

                          LIABILITIES AND SHAREHOLDER'S EQUITY

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

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



                                  See Notes to Financial Statements.


                                                 F-15



                                        HMH HPT COURTYARD LLC
                                       STATEMENTS OF OPERATIONS
                            For the Fiscal Years Ended December 31, 1998,
                                 January 2, 1998 and January 3, 1997
                                            (in thousands)


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

                                                                                   
REVENUES .................................................   $ 224,305    $ 211,889    $ 186,043
                                                             ---------    ---------    ---------

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

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

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

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




                                  See Notes to Financial Statements.



                                                 F-16



                                        HMH HPT COURTYARD LLC
                                  STATEMENTS OF SHAREHOLDER'S EQUITY
                            For the Fiscal Years Ended December 31, 1998,
                                 January 2, 1998 and January 3, 1997
                                            (in thousands)


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

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


                                  See Notes to Financial Statements.



                                                 F-17



                                        HMH HPT COURTYARD LLC
                                       STATEMENTS OF CASH FLOWS
              Fiscal Years Ended December 31, 1998, January 2, 1998 and January 3, 1997
                                            (in thousands)


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

     Net (liabilities) assets contributed by Host Marriott........             $   (9,928)
                                                                               ==========


                                  See Notes to Financial Statements.


                                                 F-18


                              HMH HPT COURTYARD LLC
                          NOTES TO FINANCIAL STATEMENTS


NOTE 1.    SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation

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

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

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

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

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

Fiscal Year

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

                                      F-19


Use of Estimates

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

Revenues

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

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

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

Corporate Expenses

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

Concentration of Credit Risk

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

Deferred Gain

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

                                      F-20

NOTE 2.    LEASE COMMITMENTS

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

         The Company is required to pay rents equal to aggregate  minimum annual
rent of $50,646,000 ("Base Rent"), and percentage rent equal to 5% of the excess
of total hotel sales over base year total hotel sales ("Percentage Rent"). A pro
rata  portion  of Base Rent is due and  payable  in  advance on the first day of
thirteen  predetermined  accounting periods.  Percentage Rent is due and payable
quarterly  in arrears.  Additionally,  the Company is required to make  payments
when due on behalf of HPT for real estate taxes and other taxes, assessments and
similar  charges  arising  from or related  to the  Hotels and their  operation,
utilities,  premiums on required insurance coverage,  rents due under ground and
equipment  leases  and  all  amounts  due  under  the  terms  of the  management
agreements  described  below.  The Company is also required to provide  Marriott
International  (the  "Manager") with working capital to meet the operating needs
of the Hotels.  The Sellers had previously  made advances  related to the Hotels
and  transferred  their interest in such amounts to the Company in the amount of
$3,984,000 and $1,116,000 in 1995 and 1996, respectively.

         The Lease also requires the Company to escrow,  or cause the Manager to
escrow,  an amount  equal to 5% of the annual total hotel sales into an HPTowned
furniture,  fixture  and  equipment  reserve  (the  "FF&E  Reserve"),  which  is
available for the cost of required replacements and renovation. Any requirements
for funds in excess of  amounts in the FF&E  Reserve  shall be  provided  by HPT
("HPT  Fundings")  at the request of the Company.  In the event of HPT Fundings,
Base Rent shall be adjusted upward by an amount equal to 10% of HPT Fundings.

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

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

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

         The land under  eight of the Hotels is leased from third  parties.  The
ground leases have  remaining  terms  (including all renewal  options)  expiring
between  the years 2039 and 2067.  The ground  leases  provide for rent based on
specific  percentages of certain sales subject to minimum  amounts.  The minimum
rentals are adjusted at various anniversary dates throughout the lease terms, as
defined in the agreements.  Total minimum lease payments exclude Percentage Rent
which  was  $2,284,000,  $1,771,000,  and  $716,000  for  1998,  1997 and  1996,
respectively.

Subleases

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

                                      F-21

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

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

NOTE 3.    SECURITY DEPOSIT

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

NOTE 4.    INCOME TAXES

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

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

         The components of the Company's effective income tax rate follow:


                                                                     1998      1997      1996
                                                                     ----      ----      ----
                                                                               
          Statutory Federal tax rate ...........................     35.0%     35.0%     35.0%
          State income tax, net of Federal tax benefit .........      5.0       5.0       5.0
                                                                     ----      ----      ---- 
                                                                     40.0%     40.0%     40.0%
                                                                     ====      ====      ====


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


                                                                     1998       1997       1996
                                                                     ----       ----       ----
                                                                               
          Current - Federal.....................................   $ 4,868    $  3,849   $  3,674
                  - State.......................................       695         551        525
                                                                   -------    --------   --------
                                                                   $ 5,563    $  4,400   $  4,199
                                                                   =======    ========   ========

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

NOTE 5. MANAGEMENT AGREEMENTS

         The Sellers' rights and obligations  under  management  agreements (the
"Agreements")  with the Manager,  were  transferred  to HPT and then through the
Leases to the Company.  The  Agreement has an initial term expiring in 2013 with
an option to extend the  Agreement on all of the Hotels for up to 30 years.  The
Agreements  provide  that the  Manager be paid a system fee equal to 3% of hotel
sales, a base management fee of 2% of hotel sales ("Base Management Fee") and an
incentive  management fee equal to 50% of available cash flow, not to exceed 20%
of operating profit, as defined ("Incentive  Management Fee"). In addition,  the
Manager is  reimbursed  for each  Hotel's 

                                      F-22


pro rata share of the actual  costs and expenses  incurred in providing  certain
services  on a central or regional  basis to all  Courtyard  by Marriott  hotels
operated  by the  Manager.  Base  Rent is to be paid  prior to  payment  of Base
Management  Fees and Incentive  Management  Fees. To the extent Base  Management
Fees are so deferred,  they must be paid in future  periods.  If available  cash
flow is insufficient to pay Incentive  Management Fees, no Incentive  Management
Fees are earned by the Manager.  In connection  with the REIT  Conversion,  Host
Marriott   assigned  its  rights  and   obligations   under  the  Agreements  to
subsidiaries of Crestline. As a result of the REIT Conversion,  all fees payable
under the Agreements for subsequent  periods are the primary  obligations of the
Sublessee. The obligations of the Lessees under the Agreements are guaranteed to
a limited extent by Crestline.  The Company remains obligated to the managers in
case the  Sublessee  fails to pay  these  fees  (but it  would  be  entitled  to
reimbursement from the Sublessee under the terms of the Subleases).

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

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

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

NOTE 6.  REVENUES AND HOTEL EXPENSES

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

                                      F-23


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

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

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


(A)   Includes expenses for linen, cleaning supplies,  laundry,  guest supplies,
      reservations costs, travel agents' commissions,  walked guest expenses and
      wages, benefits and bonuses for employees of the rooms department.
(B)   Includes costs of food and beverages sold, china,  glass,  silver,  paper,
      and cleaning supplies and wages, benefits and bonuses for employees of the
      food and beverage department.
(C)   Includes expenses related to operating the telephone department.
(D)   Includes  management  and hourly wages,  benefits and bonuses,  credit and
      collection  expenses,   employee  relations,  guest  relations,  bad  debt
      expenses, office supplies and miscellaneous other expenses.
(E)   Includes electricity, gas and water at the properties.
(F)   Includes cost of repairs and  maintenance and the cost of accidents at the
      properties.
(G)   Includes  management and hourly wages,  benefits and bonuses,  promotional
      expense and local advertising.
(H)   Includes  charges from the Manager for Chain  Services as allowable  under
      the Agreements.

                                      F-24


                                   SIGNATURES

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

                                   HOSPITALITY PROPERTIES TRUST


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

Dated:  March 30, 1999

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

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

/s/John G. Murray                   President and                March 30, 1999
John G. Murray                      Chief Operating Officer

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


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


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


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


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


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