1


     AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON JUNE 26, 2001



                                                REGISTRATION NOS. 333-333-63768;


                                               333-63768-01 THROUGH 333-63768-73

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

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                             ---------------------


                                AMENDMENT NO. 1


                                       TO

                                    FORM S-4
            REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933
                             ---------------------



                                                 
 MERISTAR HOSPITALITY OPERATING PARTNERSHIP, L.P.           MERISTAR HOSPITALITY FINANCE CORP.
  (Exact name of Registrant as specified in its       (Exact name of Registrant as specified in its
                     charter)                                            charter)

                     DELAWARE                                            DELAWARE
 (State or other jurisdiction of incorporation or    (State or other jurisdiction of incorporation or
                  organization)                                       organization)

                       7011                                                7011
 (Primary Standard Industrial Classification Code    (Primary Standard Industrial Classification Code
                     Number)                                             Number)

                    75-2648837                                          52-2321015
        (IRS Employer Identification No.)                   (IRS Employer Identification No.)

           1010 WISCONSIN AVENUE, N.W.                         1010 WISCONSIN AVENUE, N.W.
              WASHINGTON, D.C. 20007                              WASHINGTON, D.C. 20007
                  (202) 965-4455                                      (202) 965-4455
   (Address, including zip code, and telephone         (Address, including zip code, and telephone
   number, including area code, of Registrant's        number, including area code, of Registrant's
           principal executive offices)                        principal executive offices)



                          CHRISTOPHER L. BENNETT, ESQ.
                      VICE PRESIDENT, LEGAL AND SECRETARY
                        MERISTAR HOSPITALITY CORPORATION
                          1010 WISCONSIN AVENUE, N.W.
                             WASHINGTON D.C. 20007
                                 (202) 965-4455
 (Name, address, including zip code, and telephone number, including area code,
                             of agent for service)

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

                                   Copies to:

                           RICHARD S. BORISOFF, ESQ.
                    PAUL, WEISS, RIFKIND, WHARTON & GARRISON
                          1285 AVENUE OF THE AMERICAS
                         NEW YORK, NEW YORK 10019-6064
                                 (212) 373-3000
                             ---------------------

    APPROXIMATE DATE OF PROPOSED SALE TO PUBLIC:  As soon as practicable after
this Registration Statement becomes effective.

    If the securities being registered on this Form are being offered in
connection with the formation of a holding company and there is compliance with
General Instruction G, check the following box.  [ ]

    If this Form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the Securities Act, please check the following box
and list the Securities Act registration statement number of the earlier
effective registration statement for the same offering.  [ ]

    If this Form is a post-effective amendment filed pursuant to Rule 462(c)
under the Securities Act, check the following box and list the Securities Act
registration statement number of the earlier effective registration statement
for the same offering.  [ ]
                             ---------------------

    THE REGISTRANTS HEREBY AMEND THIS REGISTRATION STATEMENT ON SUCH DATE OR
DATES AS MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL THE REGISTRANTS
SHALL FILE A FURTHER AMENDMENT WHICH SPECIFICALLY STATES THAT THIS REGISTRATION
STATEMENT SHALL THEREAFTER BECOME EFFECTIVE IN ACCORDANCE WITH SECTION 8(a) OF
THE SECURITIES ACT OF 1933 OR UNTIL THIS REGISTRATION STATEMENT SHALL BECOME
EFFECTIVE ON SUCH DATE AS THE COMMISSION, ACTING PURSUANT TO SAID SECTION 8(a),
MAY DETERMINE.
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
   2

                        TABLE OF ADDITIONAL REGISTRANTS



                                                                                                                     PRIMARY
                                                                                                                     STANDARD
                                                            JURISDICTION OF                 I.R.S.                  INDUSTRIAL
EXACT NAME OF GUARANTOR REGISTRANT                          INCORPORATION/                 EMPLOYEE               CLASSIFICATION
AS SPECIFIED IN ITS CHARTER                                    FORMATION              IDENTIFICATION NO.             CODE NO.
- ----------------------------------                          ---------------           ------------------          --------------
                                                                                                        
MeriStar Hospitality Corporation....................... Maryland                  75-2648842                           6798
MeriStar Acquisition Company, L.L.C.................... Delaware                  52-2132724                           7011
AGH PSS I, Inc. ....................................... Delaware                  52-2157232                           7011
AGH UPREIT LLC......................................... Delaware                  75-2656872                           7011
CapStar Houston SW Partners, L.P....................... Delaware                  76-0517194                           7011
CapStar Medallion Houston Partners, L.P................ Delaware                  76-0548501                           7011
CapStar Medallion Dallas Partners, L.P................. Delaware                  75-2725881                           7011
CapStar Medallion Austin Partners, L.P................. Delaware                  74-2852380                           7011
CapStar Midland Partners, L.P.......................... Delaware                  75-2725879                           7011
CapStar Dallas Partners, L.P........................... Delaware                  75-2694056                           7011
CapStar Mockingbird Partners, L.P...................... Delaware                  75-2694059                           7011
EquiStar Schaumburg Company, L.L.C..................... Delaware                  36-4021251                           7011
EquiStar Bellevue Company, L.L.C....................... Delaware                  91-1689447                           7011
EquiStar Cleveland Company, L.L.C...................... Delaware                  34-1808020                           7011
EquiStar Latham Company, L.L.C......................... Delaware                  52-1964079                           7011
EquiStar Virginia Company, L.L.C....................... Delaware                  54-1823125                           7011
EquiStar Ballston Company, L.L.C....................... Delaware                  54-1807527                           7011
EquiStar Salt Lake Company, L.L.C...................... Delaware                  87-0553144                           7011
EquiStar Atlanta GP Company, L.L.C..................... Delaware                  52-1964084                           7011
EquiStar Atlanta LP Company, L.L.C..................... Delaware                  52-1964081                           7011
CapStar Washington Company, L.L.C...................... Delaware                  52-1999173                           7011
CapStar C.S. Company, L.L.C............................ Delaware                  84-1360788                           7011
CapStar San Pedro Company, L.L.C....................... Delaware                  33-0727945                           7011
CapStar Louisville Company, L.L.C...................... Delaware                  31-1566303                           7011
CapStar Lexington Company, L.L.C....................... Delaware                  52-2050953                           7011
CapStar Oklahoma City Company, L.L.C................... Delaware                  73-1526587                           7011
CapStar Cherry Hill Company, L.L.C..................... Delaware                  52-2018013                           7011
CapStar Frazer Company, L.L.C.......................... Delaware                  23-2895342                           7011
CapStar KC Company, L.L.C.............................. Delaware                  43-1760635                           7011
CapStar National Airport Company, L.L.C................ Delaware                  54-1854024                           7011
CapStar Georgetown Company, L.L.C...................... Delaware                  52-2039522                           7011
CapStar Jekyll Company, L.L.C.......................... Delaware                  58-2326478                           7011
CapStar Detroit Airport Company, L.L.C................. Delaware                  38-3370983                           7011
CapStar Tucson Company, L.L.C.......................... Delaware                  86-0892459                           7011
CapStar Mesa Company, L.L.C............................ Delaware                  91-1867278                           7011
CapStar Morristown Company, L.L.C...................... Delaware                  22-3542416                           7011
CapStar Indianapolis Company, L.L.C.................... Delaware                  35-2008353                           7011
CapStar Chicago Company, L.L.C......................... Delaware                  52-2052623                           7011
CapStar Windstar Locks Company, L.L.C.................. Delaware                  52-2061475                           7011
CapStar Hartford Company, L.L.C........................ Delaware                  52-2088410                           7011
CapStar Cross Keys Company, L.L.C...................... Delaware                  52-2077796                           7011
CapStar Columbia Company, L.L.C........................ Delaware                  52-2077797                           7011
CapStar Roland Park Company, L.L.C..................... Delaware                  52-2086427                           7011
CapStar Forrestal Company, L.L.C....................... Delaware                  52-2089189                           7011
MeriStar Santa Barbara, L.P............................ Delaware                  77-0440856                           7011
MeriStar LAJV, L.P..................................... Delaware                  94-3288332                           7011
MeriStar Cathedral City, L.P........................... Delaware                  33-0751707                           7011
MeriStar Sanibel Inn Company, L.L.C.................... Delaware                  65-0872699                           7011
MeriStar Sundial Beach Company, L.L.C.................. Delaware                  65-0873007                           7011
MeriStar Safety Harbor Company, L.L.C.................. Delaware                  59-3540019                           7011
MeriStar Seaside Inn Company, L.L.C.................... Delaware                  65-0872703                           7011
MeriStar Plantation Shopping Center Company, L.L.C..... Delaware                  65-0872702                           7011
MeriStar Song of the Sea Company, L.L.C................ Delaware                  65-0872700                           7011
MeriStar Shirley's Parcel Company, L.L.C............... Delaware                  65-0872206                           7011
MeriStar Sanibel Golf Company, L.L.C................... Delaware                  65-0872699                           7011
MeriStar Marco Island Company, L.L.C................... Delaware                  59-3540022                           7011
MeriStar SS Plantation Company, L.L.C.................. Delaware                  65-0873008                           7011
MeriStar Hotel (Calgary Airport) LLC................... Delaware                  GST 88511 9826 RT0001                7011
MeriStar Hotel (Vancouver) LLC......................... Delaware                  88511 7622 GST 88511 7622            7011
                                                                                  RT0001

   3



                                                                                                                     PRIMARY
                                                                                                                     STANDARD
                                                            JURISDICTION OF                 I.R.S.                  INDUSTRIAL
EXACT NAME OF GUARANTOR REGISTRANT                          INCORPORATION/                 EMPLOYEE               CLASSIFICATION
AS SPECIFIED IN ITS CHARTER                                    FORMATION              IDENTIFICATION NO.             CODE NO.
- ----------------------------------                          ---------------           ------------------          --------------
                                                                                                        
MeriStar Hotel (Surrey) LLC............................ Delaware                  88511 0627 GST 88511 0627            7011
                                                                                  RT0001
MeriStar Hotel (Burnaby) LLC........................... Delaware                  88511 3621 GST 88511 3621            7011
                                                                                  RT0001
AGH 75 Arlington Heights LLC........................... Delaware                  75-2692575                           7011
75 Arlington Heights Limited Partnership, L.P.......... Delaware                  36-4138496                           7011
BCHI Acquisition, L.L.C................................ Delaware                  75-2717284                           7011
MDV Limited Partnership................................ Texas                     75-2547035                           7011
183 Hotel Associates, Ltd.............................. Texas                     75-2613712                           7011
Lake Buena Vista Partners, Ltd......................... Florida                   59-3272431                           7011
Durham I-85 Limited Partnership........................ Delaware                  56-1959721                           7011
Cocoa Beach Hotels, Ltd................................ Florida                   59-2412469                           7011
MeriStar Hotel Lessee, Inc. ........................... Delaware                  52-2275057                           7011
Hotel Columbia Company................................. Maryland                  52-2290279                           7011
MeriStar LP, Inc. ..................................... Nevada                    52-2101842                           7011
3100 Glendale Joint Venture............................ Ohio                      75-2660903                           7011

   4


                                EXPLANATORY NOTE



     This Amendment No. 1 to Registration Statement on Form S-4 is being filed
solely to add the EDGAR filing codes for a registrant whose codes were not
included in the initial filing of this Registration Statement. Part I of this
Amendment No. 1 is identical to that of the Registration Statement initially
filed.

   5

THE INFORMATION IN THIS PROSPECTUS IS NOT COMPLETE AND MAY BE CHANGED. WE MAY
NOT SELL THESE SECURITIES UNTIL THE REGISTRATION STATEMENT FILED WITH THE
SECURITIES AND EXCHANGE COMMISSION IS EFFECTIVE. THIS PROSPECTUS IS NOT AN OFFER
TO SELL THESE SECURITIES AND IT IS NOT SOLICITING AN OFFER TO BUY THESE
SECURITIES IN ANY STATE WHERE THE OFFER OR SALE IS NOT PERMITTED.

                   SUBJECT TO COMPLETION, DATED JUNE 25, 2001

PROSPECTUS

                MERISTAR HOSPITALITY OPERATING PARTNERSHIP, L.P.

                       MERISTAR HOSPITALITY FINANCE CORP.

      OFFER TO EXCHANGE $300,000,000 OF THEIR 9% SENIOR NOTES DUE 2008 AND
               $200,000,000 OF THEIR 9 1/8% SENIOR NOTES DUE 2011

                          TERMS OF THE EXCHANGE OFFER

     - It will expire at 5:00 p.m., New York City time, on           2001,
       unless we extend it.

     - If all the conditions to this exchange offer are satisfied, we will
       exchange all initial notes that are validly tendered and not withdrawn.

     - You may withdraw your tender of initial notes at any time before the
       expiration of this exchange offer.

     - The exchange notes that we will issue in the exchange offer will be
       substantially identical to your initial notes except that, unlike the
       initial notes, the exchange notes will have no transfer restrictions or
       registration rights.

     - The exchange notes are new securities with no established market for
       trading.

      BEFORE PARTICIPATING IN THIS EXCHANGE OFFER, PLEASE REFER TO THE SECTION
IN THIS PROSPECTUS ENTITLED "RISK FACTORS" COMMENCING ON PAGE 16.

NEITHER THE SECURITIES AND EXCHANGE COMMISSION NOR ANY STATE SECURITIES
COMMISSION HAS APPROVED OR DISAPPROVED OF THESE SECURITIES OR DETERMINED IF THIS
PROSPECTUS IS TRUTHFUL OR COMPLETE. ANY REPRESENTATION TO THE CONTRARY IS A
CRIMINAL OFFENSE.

                The date of this prospectus is           , 2001.
   6

                               TABLE OF CONTENTS



                                                              PAGE
                                                              ----
                                                           
Summary.....................................................     1
Risk Factors................................................    16
Use of Proceeds.............................................    29
Capitalization..............................................    30
Unaudited Pro Forma Combined Financial Information..........    31
Selected Historical Consolidated Financial Information......    55
Management's Discussion and Analysis of Financial Condition
  and Results of Operations.................................    61
Business....................................................    67
Management..................................................    77
Certain Relationships and Related Party Transactions........    85
Principal Securityholders...................................    85
The Exchange Offer..........................................    88
Description of the Exchange Notes...........................    99
United States Federal Tax Considerations....................   135
ERISA Considerations........................................   139
Plan of Distribution........................................   140
Legal Matters...............................................   141
Experts.....................................................   141
Available Information.......................................   142
Incorporation by Reference..................................   143
Index to Financial Statements...............................   F-1


                                        i
   7

                                    SUMMARY

     This summary highlights information contained elsewhere in this prospectus.
Because it is a summary, it does not contain all of the information that you
should consider before participating in the exchange offer. You should read this
entire prospectus carefully, including the section entitled "Risk Factors"
beginning on page 16 and the financial statements, including the notes to those
financial statements, included elsewhere in this prospectus.

     Unless the context otherwise requires, the words "we," "our," "us," and
"MeriStar L.P." refer to MeriStar Hospitality Operating Partnership, L.P. and
its direct and indirect subsidiaries, prior to giving effect to the FelCor
merger described below. The term "initial notes" refers to the 9% Senior Notes
due 2008 and the 9 1/8% Senior Notes due 2011 that were issued on January 26,
2001. The term "exchange notes" refers to the 9% Senior Notes due 2008 and the
9 1/8% Senior Notes due 2011 being offered by this prospectus. The term "notes"
refers to the initial notes and the exchange notes, collectively.

                               ABOUT OUR COMPANY

     MeriStar Hospitality Operating Partnership, L.P. owns a portfolio of
primarily upscale, full-service hotels, diversified geographically as well as by
franchise and brand affiliations, in the United States and Canada. We are the
operating partnership of MeriStar Hospitality Corporation, a real estate
investment trust that operates all of its business through us. MeriStar
Hospitality Corporation, which we also refer to as MeriStar, is our sole general
partner and controls us. As of March 31, 2001, we owned 113 hotels with 28,877
rooms. The hotels are located in major metropolitan areas or rapidly growing
secondary markets and are well located within these markets. A majority of the
hotels are operated under nationally recognized brand names such as Hilton(R),
Sheraton(R), Westin(R), Marriott(R), Radisson(R), Doubletree(R) and Embassy
Suites(R).

     We believe that the upscale, full-service segment of the lodging industry
is the most attractive segment in which to own hotels. The upscale, full-service
segment is attractive for several reasons. First, the real estate market has
recently experienced a significant slowdown in the construction of upscale,
full-service hotels. Second, upscale, full-service hotels appeal to a wide
variety of customers, thus reducing the risk of decreasing demand from any
particular customer group. Additionally, these hotels have particular appeal to
both executives and upscale leisure travelers, customers who are generally less
price sensitive than travelers who use limited-service hotels.

     Our business strategy is to opportunistically acquire hotel properties and
related businesses with the potential for cash flow growth and to renovate and
reposition each hotel according to the characteristics of the hotel and its
market.

     MeriStar Hospitality Corporation and our company were created on August 3,
1998, when American General Hospitality Corporation, a corporation operating as
a real estate investment trust, and its associated entities merged with CapStar
Hotel Company and its associated entities. MeriStar Hospitality Finance Corp. is
a wholly-owned, special purpose subsidiary of MeriStar Hospitality Operating
Partnership that was created on January 23, 2001. The principal executive office
of the issuers is located at 1010 Wisconsin Avenue, N.W., Washington, D.C.
20007. Our telephone number is (202) 965-4455.

ACQUISITION STRATEGY

     We focus our attention on investments in hotels located in markets with
economic, demographic and supply dynamics favorable to hotel owners. Through our
extensive due diligence process, we select those acquisition targets where we
believe selective capital improvements and well selected third-party management
will increase the hotel's ability to attract key demand segments, enhance hotel
operations and increase long-term value. In order to evaluate the relative
merits of each investment opportunity, our senior management, together with
MeriStar Hotels & Resorts, Inc., the company that manages nearly all of our
hotels, creates detailed plans covering all areas of renovation and operation.
These plans serve as the basis for our acquisition decisions and guide
subsequent renovation and operating plans, which will be carried out by a
third-party hotel operator.

                                        1
   8

FRANCHISES

     We employ a flexible strategy in selecting brand names based on a
particular hotel's market environment and the hotel's unique characteristics.
Accordingly, we use various national trade names under licensing arrangements
with national franchisors.

MERGER WITH FELCOR

     On May 9, 2001, we and MeriStar Hospitality Corporation entered into a
merger agreement with FelCor Lodging Trust Incorporated, which we also refer to
as FelCor, and FelCor Lodging Limited Partnership, which we also refer to as
FelCor LP. Under the merger agreement, MeriStar Hospitality Corporation will
merge with and into FelCor, which we refer to as the merger, and a wholly owned
subsidiary of FelCor LP will merge with and into our company, which we refer to
as the partnership merger. Upon completion of these mergers, which we refer to
collectively as the FelCor merger, FelCor LP will become a co-obligor under the
notes. FelCor is a REIT that has ownership interests in 186 hotels at March 31,
2001, with nearly 50,000 rooms and suites. We expect the mergers to be completed
during the third quarter of 2001. For more information relating to the mergers,
which we refer to together as the FelCor merger, please refer to the documents
attached as exhibits to the registration statement of which this prospectus is a
part.

CONSENT SOLICITATION

     In connection with the mergers, we solicited consents from the holders of
initial notes to the waiver of our obligations under the indenture under which
the notes were issued to offer to purchase all initial notes at a price equal to
101% of their principal amount thereof plus accrued and unpaid interest and
liquidated damages, if any, as a result of the completion of the mergers. Under
the indenture, the completion of the mergers will constitute a change of
control. In the consent solicitation, we have offered to pay a consent fee equal
to $5 per $1,000 principal amount of initial notes. We began mailing the
solicitation documents to noteholders on approximately June 12, 2001. The
payment of the consent fee is subject to the conditions set forth in the
solicitation documents.

                                        2
   9

                         SUMMARY OF THE EXCHANGE OFFER

     MeriStar Hospitality Operating Partnership and MeriStar Hospitality
Finance, the issuers, are offering to exchange $300,000,000 aggregate principal
amount of their 9% Senior Notes due 2008 and $200,000,000 aggregate principal
amount of their 9 1/8% Senior Notes due 2011 for like amounts of their existing
9% Senior Notes due 2008 and 9 1/8% Senior Notes due 2011. The form and terms of
the exchange notes are the same as the form and terms of the initial notes,
except that the exchange notes will be registered under the Securities Act, will
not bear legends restricting their transfer and will not be entitled to
registration rights under our registration rights agreements. The exchange notes
will evidence the same debt as the initial notes, and both the initial notes and
the exchange notes will be governed by the same indenture.

THE EXCHANGE OFFER..................     The issuers will exchange their
                                         exchange notes for a like aggregate
                                         principal amount at maturity of their
                                         initial notes. In order to exchange
                                         your initial notes, you must properly
                                         tender them to the issuers and we must
                                         accept your tender. The issuers will
                                         exchange all outstanding initial notes
                                         that are validly tendered and not
                                         validly withdrawn.

EXPIRATION DATE.....................     This exchange offer will expire at 5:00
                                         p.m., New York City time, on
                                                   , 2001, unless the issuers
                                         decide to extend it.

CONDITIONS TO THE EXCHANGE OFFER....     The issuers will complete this exchange
                                         offer unless the exchange offer is not
                                         permissible under applicable law or
                                         Securities and Exchange Commission
                                         policy.

                                         Please refer to the section in this
                                         prospectus entitled "The Exchange
                                         Offer -- Terms of the Exchange
                                         Offer -- Conditions to the Exchange
                                         Offer."

PROCEDURES FOR TENDERING INITIAL
NOTES...............................     To participate in this exchange offer,
                                         you must complete, sign and date the
                                         letter of transmittal or its facsimile
                                         and transmit it, together with your
                                         initial notes to be exchanged and all
                                         other documents required by the letter
                                         of transmittal, to U.S. Bank Trust
                                         National Association, as exchange
                                         agent, at its address indicated under
                                         "The Exchange Offer -- Terms of the
                                         Exchange Offer -- Exchange Agent." In
                                         the alternative, you can tender your
                                         initial notes by book-entry delivery
                                         following the procedures described in
                                         this prospectus. If your initial notes
                                         are registered in the name of a broker,
                                         dealer, commercial bank, trust company
                                         or other nominee, you should contact
                                         that person promptly to tender your
                                         initial notes in this exchange offer.
                                         For more information on tendering your
                                         notes, please refer to the section in
                                         this prospectus entitled "The Exchange
                                         Offer -- Terms of the Exchange
                                         Offer -- Procedures for Tendering
                                         Initial Notes."

GUARANTEED DELIVERY PROCEDURES......     If you wish to tender your initial
                                         notes and you cannot get the required
                                         documents to the exchange agent on
                                         time, you may tender your initial notes
                                         by using the guaranteed delivery
                                         procedures described under the section
                                         of this prospectus entitled "The

                                        3
   10

                                         Exchange Offer -- Terms of the Exchange
                                         Offer -- Procedures for Tendering
                                         Initial Notes -- Guaranteed Delivery
                                         Procedure."

WITHDRAWAL RIGHTS...................     You may withdraw the tender of your
                                         initial notes at any time before 5:00
                                         p.m., New York City time, on the
                                         expiration date of the exchange offer.
                                         To withdraw the tender, you must send a
                                         written or facsimile transmission
                                         notice of withdrawal to the exchange
                                         agent at its address indicated under
                                         the "The Exchange Offer -- Terms of the
                                         Exchange Offer -- Exchange Agent"
                                         before 5:00 p.m., New York City time,
                                         on the expiration date of the exchange
                                         offer.

ACCEPTANCE OF INITIAL NOTES AND
DELIVERY OF EXCHANGE NOTES..........     If all the conditions to the completion
                                         of this exchange offer are satisfied,
                                         the issuers will accept any and all
                                         initial notes that are properly
                                         tendered in this exchange offer on or
                                         before 5:00 p.m., New York City time,
                                         on the expiration date. The issuers
                                         will return any initial note that they
                                         do not accept for exchange to you
                                         without expense as promptly as
                                         practicable after the expiration date.
                                         The issuers will deliver the exchange
                                         notes to you as promptly as practicable
                                         after the expiration date and
                                         acceptance of your initial notes for
                                         exchange. Please refer to the section
                                         in this prospectus entitled "The
                                         Exchange Offer -- Terms of the Exchange
                                         Offer -- Acceptance of Initial Notes
                                         for Exchange; Delivery of Exchange
                                         Notes."

FEDERAL INCOME TAX CONSIDERATIONS
RELATING TO THE EXCHANGE OFFER......     Exchanging your initial notes for
                                         exchange notes will not be a taxable
                                         event to you for United States federal
                                         income tax purposes. Please refer to
                                         the section of this prospectus entitled
                                         "United States Federal Tax
                                         Considerations."

EXCHANGE AGENT......................     U.S. Bank Trust National Association is
                                         serving as exchange agent in this
                                         exchange offer.

FEES AND EXPENSES...................     The issuers will pay all expenses
                                         related to this exchange offer. Please
                                         refer to the section of this prospectus
                                         entitled "The Exchange Offer -- Terms
                                         of the Exchange Offer -- Fees and
                                         Expenses."

USE OF PROCEEDS.....................     The issuers will not receive any
                                         proceeds from the issuance of the
                                         exchange notes. The issuers are making
                                         this exchange offer solely to satisfy
                                         their obligations under their
                                         registration rights agreements.

CONSEQUENCES TO HOLDERS WHO DO NOT
PARTICIPATE IN THE EXCHANGE OFFER...     If you do not participate in this
                                         exchange offer:

                                         - you will not necessarily be able to
                                           require the issuers to register your
                                           initial notes under the Securities
                                           Act,

                                        4
   11

                                         - you will not be able to resell, offer
                                           to resell or otherwise transfer your
                                           initial notes unless they are
                                           registered under the Securities Act
                                           or unless you resell, offer to resell
                                           or otherwise transfer them under an
                                           exemption from the registration
                                           requirements of, or in a transaction
                                           not subject to, the Securities Act,
                                           and

                                         - the trading market for your initial
                                           notes will become more limited to the
                                           extent other holders of initial notes
                                           participate in the exchange offer.

RISK FACTORS........................     Please refer to the section in this
                                         exchange offer entitled "Risk
                                         Factors -- Your failure to participate
                                         in the exchange offer will have adverse
                                         consequences."

                                        5
   12

                     SUMMARY OF TERMS OF THE EXCHANGE NOTES

ISSUERS.............................     MeriStar Hospitality Operating
                                         Partnership, L.P. and MeriStar
                                         Hospitality Finance Corp. Upon
                                         completion of the FelCor merger, FelCor
                                         Lodging Limited Partnership will become
                                         a co-obligor under the exchange notes.

SECURITIES OFFERED..................     $300,000,000 aggregate principal amount
                                         of 9% Senior Notes due 2008.

                                         $200,000,000 aggregate principal amount
                                         of 9 1/8% Senior Notes due 2011.

                                         The form and terms of the exchange
                                         notes are the same as the form and
                                         terms of the initial notes, except that
                                         the exchange notes will be registered
                                         under the Securities Act, will not bear
                                         legends restricting their transfer and
                                         will not be entitled to registration
                                         rights under our registration rights
                                         agreements. The exchange notes will
                                         evidence the same debt as the initial
                                         notes, and both the initial notes and
                                         the exchange notes will be governed by
                                         the same indenture.

MATURITY DATE.......................     January 15, 2008 for the 2008 exchange
                                         notes.

                                         January 15, 2011 for the 2011 exchange
                                         notes.

INTEREST PAYMENT DATES..............     January 15 and July 15, of each year,
                                         commencing July 15, 2001.

MANDATORY REDEMPTION................     None.

GUARANTEES..........................     The issuers' payment obligations under
                                         the exchange notes will be
                                         unconditionally guaranteed on a senior,
                                         unsecured basis by MeriStar Hospitality
                                         Corporation and by all of the
                                         subsidiaries that guarantee our payment
                                         obligations under our senior secured
                                         credit facility. Under some future
                                         circumstances, we or MeriStar
                                         Hospitality Corporation may be required
                                         to cause one or more other subsidiaries
                                         to guarantee the exchange notes on a
                                         senior, unsecured basis. The guarantees
                                         will rank equally with all of the
                                         guarantors' existing and future
                                         unsecured senior debt and senior to all
                                         of the guarantors' subordinated debt.
                                         After the FelCor merger, we will
                                         guarantee all of the outstanding
                                         indebtedness of FelCor and its
                                         subsidiaries. The guarantees will be
                                         effectively subordinated to all of the
                                         guarantors' secured debt. For more
                                         information about the guarantees,
                                         please refer to the section of this
                                         prospectus entitled "Description of the
                                         Exchange Notes -- Guarantees."

OPTIONAL REDEMPTION.................     Before January 15, 2004, the issuers
                                         may redeem up to 35% of the aggregate
                                         principal amount of the exchange notes
                                         of a series with the proceeds of one or
                                         more public offerings of the common
                                         equity of MeriStar Hospitality
                                         Corporation at a redemption price equal
                                         to 109% of the principal amount, in the

                                        6
   13

                                         case of the exchange notes due 2008,
                                         and 109% of the principal amount, in
                                         the case of the exchange notes due
                                         2011, in each case plus accrued and
                                         unpaid interest and liquidated damages,
                                         if any, to the date of redemption;
                                         provided that at least 65% of the
                                         original principal amount of the notes
                                         of the applicable series remains
                                         outstanding immediately after each such
                                         redemption. Please refer to the section
                                         of this prospectus entitled
                                         "Description of the Exchange
                                         Notes -- Optional Redemption."

CHANGE OF CONTROL...................     In the event of a change of control of
                                         our company or MeriStar Hospitality
                                         Corporation, you will have the right to
                                         require us to purchase all or any part
                                         of your exchange notes at a purchase
                                         price in cash equal to 101% of the
                                         aggregate principal amount of the
                                         exchange notes, plus accrued and unpaid
                                         interest and liquidated damages, if
                                         any, to the date of purchase. Please
                                         refer to the section of this offering
                                         memorandum entitled "Description of the
                                         Exchange Notes -- Repurchase at the
                                         Option of Holders -- Change of
                                         Control."

RANKING.............................     The exchange notes will be the issuers'
                                         general unsecured, senior obligations
                                         and will rank equally with all of the
                                         issuers' existing and future unsecured
                                         senior debt and senior to all of the
                                         issuers' subordinated debt. The
                                         exchange notes will be effectively
                                         subordinated to all of our and our
                                         subsidiaries' secured debt and to all
                                         other debt of our non-guarantor
                                         subsidiaries, including without
                                         limitation trade payables in the
                                         ordinary course.

                                         At March 31, 2001, we, MeriStar
                                         Hospitality Corporation and our
                                         respective subsidiaries on a
                                         consolidated basis, had approximately
                                         $1.7 billion of indebtedness
                                         outstanding, including $0.9 billion of
                                         senior debt. Of that $1.7 billion of
                                         indebtedness, our non-guarantor
                                         subsidiaries had $53.7 million of
                                         indebtedness. On a pro forma basis as
                                         at March 31, 2001, after giving effect
                                         to the FelCor merger, we, MeriStar
                                         Hospitality Corporation and our
                                         respective subsidiaries on a
                                         consolidated basis, would have had
                                         approximately $3.7 billion of
                                         indebtedness outstanding, including
                                         $1.9 billion of senior debt. Of that
                                         $3.7 billion of indebtedness, our
                                         non-guarantor subsidiaries would have
                                         had $53.7 million of indebtedness.

COVENANTS...........................     The indenture under which the exchange
                                         notes will be issued limits our ability
                                         and the ability of MeriStar Hospitality
                                         Corporation and our respective
                                         restricted subsidiaries to:

                                         - incur indebtedness and issue
                                           disqualified stock or, in the case of
                                           subsidiaries, preferred stock;

                                         - pay dividends or other distributions;

                                        7
   14

                                         - repurchase equity interests and
                                           subordinated indebtedness, or make
                                           other specified restricted payments;

                                         - consummate specific asset sales;

                                         - enter into certain transactions with
                                           affiliates;

                                         - make investments;

                                         - create or incur some liens, subject
                                           to the consent of our lenders under
                                           our senior secured credit agreement;
                                           or

                                         - merge or consolidate with any other
                                           person or sell, assign, transfer,
                                           lease, convey or otherwise dispose of
                                           all or substantially all of our
                                           assets.

                                         All of these limitations and
                                         prohibitions have a number of important
                                         qualifications and exceptions. Please
                                         refer to the section of this offering
                                         memorandum entitled "Description of the
                                         Exchange Notes -- Covenants" and
                                         "-- Repurchase at the Option of
                                         Holders -- Asset Sales."

FALL-AWAY COVENANTS.................     Under the indenture governing the
                                         exchange notes, in the event, and only
                                         for so long as, the exchange notes are
                                         rated investment grade and no default
                                         or event of default has occurred and is
                                         continuing, many of the covenants
                                         described above will not be applicable
                                         to us and our restricted subsidiaries.

TRADING.............................     The exchange notes are new securities,
                                         and no established market for them
                                         currently exists. We cannot assure you
                                         that a market for the exchange notes
                                         will develop or be liquid. The initial
                                         notes are currently eligible for
                                         trading in the Private Offerings,
                                         Resale and Trading through Automatic
                                         Linkage, or PORTAL, system. Following
                                         the commencement of the exchange offer,
                                         you may continue to trade the initial
                                         notes in the PORTAL market. However,
                                         the exchange notes will not be eligible
                                         for trading in this market.

RISK FACTORS........................     You should carefully consider all of
                                         the information contained in this
                                         prospectus and, in particular, you
                                         should evaluate the specific factors
                                         listed under "Risk Factors" on page 16
                                         for risks associated with the exchange
                                         offer.

                                        8
   15

         SUMMARY UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL DATA

     The following table sets forth unaudited pro forma condensed combined
financial data for MeriStar LP and FelCor LP as a combined entity and for
MeriStar and FelCor as a combined entity, in each case giving effect to the
merger and partnership merger as if they had occurred on the dates indicated and
after giving effect to the pro forma adjustments. The unaudited pro forma
condensed combined operating data are presented as if the merger and partnership
merger had been completed on January 1, 2001 for the three months ended March
31, 2001 and January 1, 2000 for the year ended December 31, 2000. The unaudited
pro forma condensed combined balance sheet data at March 31, 2001 is presented
as if the merger and partnership merger had occurred on March 31, 2001. In the
opinion of our management, all adjustments necessary to reflect the effects of
these transactions have been made. The merger and partnership merger will be
accounted for under the purchase method of accounting as provided by Accounting
Principles Board Opinion No. 16. MeriStar LP and MeriStar will be the acquired
entities, and therefore, the unaudited pro forma condensed combined financial
statements are those of FelCor LP and FelCor.

     The unaudited pro forma condensed combined financial data should be read
together with the respective historical audited consolidated financial
statements and financial statement notes of MeriStar LP and MeriStar and of
FelCor LP and FelCor included in or incorporated by reference into this
prospectus. See "Available Information" on page 142. The unaudited pro forma
condensed combined financial data is presented for comparative purposes only and
are not necessarily indicative of what the actual combined results of operations
of MeriStar LP and FelCor LP, and MeriStar and FelCor, would have been for the
periods presented, nor does this data purport to represent the results of future
periods. See "Unaudited Pro Forma Combined Financial Information" beginning on
page 31.

FELCOR LODGING LIMITED PARTNERSHIP



                                                                       PRO FORMA
                                                                      (UNAUDITED)
                                                              ---------------------------
                                                              THREE MONTHS
                                                                 ENDED        YEAR ENDED
                                                               MARCH 31,     DECEMBER 31,
                                                                  2001         2000(1)
                                                              ------------   ------------
                                                               (IN THOUSANDS, EXCEPT PER
                                                                 UNIT AND RATIO DATA)
                                                                       
STATEMENT OF OPERATIONS DATA:
  Total revenues............................................   $  712,420     $2,878,166
  Net income before extraordinary items.....................   $   45,463     $  176,758
  Net income before extraordinary items applicable to common
     unitholders............................................   $   36,547     $  141,011
  Diluted earnings per unit data:
     Net income before extraordinary items applicable to
      common unitholders....................................   $     0.36     $     1.38
     Weighted average common units outstanding..............      101,354        101,834
OTHER DATA:
  Funds From Operations(2)..................................   $  105,303     $  472,050
  EBITDA(3).................................................   $  195,158     $  819,267
  Ratio of earnings to fixed charges(4).....................          1.6x           1.6x
  Adjusted ratio of earnings to fixed charges(5)............          1.6x           1.8x


                                        9
   16



                                                                PRO FORMA
                                                               (UNAUDITED)
                                                              --------------
                                                                MARCH 31,
                                                                   2001
                                                              --------------
                                                              (IN THOUSANDS)
                                                           
BALANCE SHEET DATA:
Investment in hotels, net of accumulated depreciation.......    $6,561,934
Total assets................................................    $7,202,673
Debt........................................................    $3,685,921
Redeemable units............................................    $  293,471
Partners' capital...........................................    $2,590,433


FELCOR LODGING TRUST INCORPORATED



                                                                       PRO FORMA
                                                                      (UNAUDITED)
                                                              ---------------------------
                                                              THREE MONTHS
                                                                 ENDED        YEAR ENDED
                                                               MARCH 31,     DECEMBER 31,
                                                                  2001         2000(1)
                                                              ------------   ------------
                                                               (IN THOUSANDS, EXCEPT PER
                                                                      SHARE DATA)
                                                                       
STATEMENT OF OPERATIONS DATA:
  Total revenues............................................    $712,420      $2,878,166
  Net income before extraordinary items.....................    $ 40,739      $  161,392
  Net income before extraordinary items applicable to common
     shareholders...........................................    $ 31,964      $  126,210
  Diluted earnings per share data:
     Net income before extraordinary items applicable to
      common shareholders...................................    $   0.36      $     1.38
     Weighted average common shares outstanding.............      88,814          91,271
OTHER DATA:
  Funds From Operations(2)..................................    $105,303      $  472,050
  EBITDA(3).................................................    $195,158      $  819,267




                                                                PRO FORMA
                                                               (UNAUDITED)
                                                              --------------
                                                                MARCH 31,
                                                                   2001
                                                              --------------
                                                              (IN THOUSANDS)
                                                           
BALANCE SHEET DATA:
Investment in hotels, net of accumulated depreciation.......    $6,561,934
Total assets................................................    $7,202,673
Debt........................................................    $3,685,921
Minority interest in FelCor Partnership.....................    $  331,879
Total shareholder's equity..................................    $2,552,025


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

(1) In the second quarter of 2000, FelCor recorded a $63 million one-time
    reserve for the sale of non-strategic hotel assets, which is reflected in
    the income statements presented for the period.

(2) FelCor considers Funds From Operations to be a key measure of a real estate
    investment trust's, or REIT's performance which should be considered along
    with, but not as an alternative to, net income and cash flow as a measure of
    operating performance and liquidity.

    The White Paper on Funds From Operations approved by the Board of Governors
    of the National Association of Real Estate Investment Trusts, or NAREIT,
    defines Funds From Operations as net income or loss, computed in accordance
    with GAAP, excluding gains or losses from extraordinary items in accordance
    with GAAP and sales of depreciable operating properties, plus real estate
    related depreciation and amortization and after comparable adjustments for
    FelCor's portion of these items related to unconsolidated entities and joint
    ventures. FelCor believes that Funds From Operations is helpful to investors
    as a measure of the performance of an equity REIT because, along with cash
    flow from operating activities, financing activities and investing
    activities, it provides investors with an indication of FelCor's ability to
    incur and service debt, to make capital expenditures, and to fund other cash
    needs. FelCor computes Funds From Operations in accordance with standards
    established by NAREIT, except that FelCor adds back rent deferred under
    Staff Accounting Bulletin, or SAB 101, reserves for assets held for sale and
    lease termination costs to derive Funds From Operations. This may not be
    comparable to Funds From Operations reported by

                                        10
   17

    other REITs that do not define the term in accordance with the current
    NAREIT definition, that interpret the current NAREIT definition differently
    than FelCor does or that do not adjust Funds From Operations for rent
    deferred under SAB 101 or reserves for assets held for sale. Funds From
    Operations does not represent cash generated from operating activities
    determined by GAAP and should not be considered as an alternative to net
    income, determined in accordance with GAAP, as an indication of FelCor's
    financial performance or to cash flow from operating activities, determined
    in accordance with GAAP, as a measure of FelCor's liquidity, nor is it
    indicative of funds available to fund FelCor's cash needs, including
    FelCor's ability to make cash distributions. Funds From Operations may
    include funds that may not be available for FelCor management's
    discretionary use due to requirements to conserve funds for capital
    expenditures and property acquisitions and other commitments and
    uncertainties.

    The computation of Funds From Operations for FelCor LP and FelCor yields the
    same result. The following table details the computation of Funds From
    Operations for FelCor LP.



                                                                          PRO FORMA
                                                                         (UNAUDITED)
                                                              ---------------------------------
                                                              THREE MONTHS ENDED    YEAR ENDED
                                                                  MARCH 31,        DECEMBER 31,
                                                                     2001              2000
                                                              ------------------   ------------
                                                                       (IN THOUSANDS)
                                                                             
Net income before extraordinary charges.....................       $ 45,463          $176,758
Loss (gain) on sale of hotels...............................          1,072            (6,024)
Reserve for assets held for sale............................                           63,000
Series B redeemable preferred distributions.................         (3,234)          (12,937)
New redeemable preferred distributions......................         (2,625)          (10,500)
Depreciation................................................         62,246           251,586
Depreciation from unconsolidated entities...................          2,381            10,167
                                                                   --------          --------
Funds From Operations.......................................       $105,303          $472,050
                                                                   ========          ========
Weighted average units outstanding(a).......................        105,989           106,476


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

    (a)  Weighted average units outstanding are computed including dilutive
         options, unvested stock grants and assuming conversion of Series A
         preferred units, Series C preferred units and Series D preferred units
         to common units.

(3) EBITDA is computed by adding Funds From Operations, interest expense,
    FelCor's portion of interest expense from unconsolidated entities,
    amortization expense and its redeemable preferred distributions. EBITDA is
    presented because it provides useful information regarding FelCor's ability
    to service debt. EBITDA should not be considered as an alternative measure
    of operating results or cash flow from operations, as determined in
    accordance with GAAP. EBITDA as presented by FelCor may not be comparable to
    other similarly titled measures used by other companies. The computation of
    EBITDA for FelCor LP and FelCor yields the same result. A reconciliation of
    Funds From Operations to EBITDA is as follows:



                                                                          PRO FORMA
                                                                         (UNAUDITED)
                                                              ---------------------------------
                                                              THREE MONTHS ENDED    YEAR ENDED
                                                                  MARCH 31,        DECEMBER 31,
                                                                     2001              2000
                                                              ------------------   ------------
                                                                       (IN THOUSANDS)
                                                                             
Funds From Operations.......................................       $105,303          $472,050
Interest expense............................................         80,331           309,161
Interest expense from unconsolidated entities...............          2,111             9,188
Amortization expense........................................          1,554             5,431
Series B redeemable preferred distributions.................          3,234            12,937
New redeemable preferred distributions......................          2,625            10,500
                                                                   --------          --------
EBITDA......................................................       $195,158          $819,267
                                                                   ========          ========


(4) For the purpose of computing the ratio of earnings to combined fixed charges
    and preferred distributions, earnings consist of income from continuing
    operations plus fixed charges, and minority interest in FelCor LP, with
    respect to FelCor, excluding capitalized interest, and fixed charges consist
    of interest, whether expensed or capitalized, and amortization of loan
    costs.

(5) The adjusted ratio of earnings to combined fixed charges and preferred
    distributions is computed the same as described in footnote (4) except that
    income from continuing operations is adjusted for the year ended December
    31, 2000 to add back a $63 million one-time reserve for the sale of
    non-strategic hotel assets recorded in the second quarter of 2000.

                                        11
   18

                    SUMMARY HISTORICAL FINANCIAL INFORMATION

     The following tables set forth summary historical consolidated financial
information for MeriStar LP and MeriStar. The summary historical information is
presented as of and for the three months ended March 31, 2001 and 2000 and as of
and for the years ended December 31, 2000, 1999 and 1998. The historical
financial information for the years ended December 31, 2000, 1999 and 1998 has
been derived from the consolidated financial statements and the notes thereto of
MeriStar LP and MeriStar, which have been audited by KPMG LLP, independent
accountants. The selected historical financial information as of and for the
three months ended March 31, 2001 and 2000 has been derived from the unaudited
financial statements which have been prepared by management of MeriStar on the
same basis as the audited financial statements and, in the opinion of the
management of MeriStar, include all adjustments consisting of normal recurring
accruals that are considered necessary for a fair presentation of the results
for such periods. The results of operations for the three months ended March 31,
2001 and 2000 are not necessarily indicative of results to be anticipated for
the entire year. You should read the following in conjunction with "Selected
Historical Consolidated Financial Information," "Management's Discussion and
Analysis of Financial Condition and Results of Operations" and the consolidated
financial statements and the notes thereto included elsewhere in this prospectus
or incorporated herein by reference.

MERISTAR HOSPITALITY OPERATING PARTNERSHIP, L.P.



                                                              THREE MONTHS
                                                             ENDED MARCH 31,
                                                               (UNAUDITED)               YEAR ENDED DECEMBER 31,
                                                         -----------------------   ------------------------------------
                                                          2001(2)        2000         2000         1999       1998(1)
                                                         ----------   ----------   ----------   ----------   ----------
                                                                                 (IN THOUSANDS)
                                                                                              
RESULTS OF OPERATIONS:
Total revenues.........................................  $  302,684   $   67,080   $  400,685   $  374,820   $  522,031
Net operating income...................................  $   46,252   $   25,741   $  230,340   $  218,299   $  135,910
Net income.............................................  $   13,271   $      414   $  118,036   $  111,656   $   85,066
OTHER FINANCIAL DATA:
EBITDA(3)..............................................  $   87,048   $   52,039   $  341,028   $  320,094   $  194,752
Net cash provided by operating activities..............  $   46,352   $   46,247   $  224,088   $  228,329   $  186,891
Net cash (used in) provided by investing activities....  $  (31,994)  $   34,032   $  (14,286)  $ (187,952)  $ (785,505)
Net cash provided by (used in) financing activities....  $    4,166   $  (82,827)  $ (212,173)  $  (41,948)  $  520,457
BALANCE SHEET DATA (AT END OF PERIOD):
Investments in hotel properties, gross.................  $3,192,731   $3,143,594   $3,193,730   $3,118,723   $2,957,543
Total assets...........................................  $3,095,616   $3,035,331   $3,006,500   $3,086,096   $2,989,609
Long-term debt.........................................  $1,674,978   $1,629,672   $1,638,319   $1,676,771   $1,602,352


MERISTAR HOSPITALITY CORPORATION



                                                              THREE MONTHS
                                                             ENDED MARCH 31,
                                                               (UNAUDITED)               YEAR ENDED DECEMBER 31,
                                                         -----------------------   ------------------------------------
                                                          2001(2)        2000         2000         1999       1998(1)
                                                         ----------   ----------   ----------   ----------   ----------
                                                                                 (IN THOUSANDS)
                                                                                              
RESULTS OF OPERATIONS:
Total revenues.........................................  $  302,684   $   67,100   $  400,778   $  374,904   $  525,297
Net operating income...................................  $   45,942   $   25,402   $  229,174   $  217,065   $  133,906
Net income (loss)......................................  $   11,815   $     (372)  $  105,861   $   98,964   $   43,707
OTHER FINANCIAL DATA:
EBITDA(3)..............................................  $   87,048   $   52,032   $  341,121   $  320,164   $  194,609
Net cash provided by operating activities..............  $   47,784   $   47,484   $  224,037   $  229,193   $  162,796
Net cash (used in) provided by investing activities....  $  (31,994)  $   34,032   $  (14,286)  $ (187,952)  $ (785,505)
Net cash provided by (used in) financing activities....  $    2,726   $  (84,071)  $ (212,121)  $  (42,812)  $  543,256
BALANCE SHEET DATA (AT END OF PERIOD):
Investments in hotel properties, gross.................  $3,192,731   $3,143,594   $3,193,730   $3,118,723   $2,957,543
Total assets...........................................  $3,101,851   $3,042,763   $3,013,008   $3,094,201   $2,998,460
Long-term debt.........................................  $1,674,978   $1,629,672   $1,638,319   $1,676,771   $1,602,352


                                        12
   19

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

(1) MeriStar LP and MeriStar were created on August 3, 1998, when American
    General Hospitality Corporation, a corporation operating as a real estate
    investment trust, or REIT, and its associated entities merged with CapStar
    Hotel Company and its associated entities. In connection with the merger
    between CapStar and American General, MeriStar Hotels & Resorts, a separate
    publicly traded company, was created to be the lessee and manager of nearly
    all of MeriStar's hotels. Prior to August 2, 1998, MeriStar LP's and
    MeriStar's operating results consisted of the revenues and expenses of the
    hotels.

(2) From August 3, 1998 until January 1, 2001, MeriStar Hotels & Resorts leased
    substantially all of MeriStar's hotels, and MeriStar LP and MeriStar earned
    lease revenue under the participating lease agreements with its lessees.
    Upon assigning the 106 leases with MeriStar Hotels & Resorts to MeriStar's
    taxable REIT subsidiaries on January 1, 2001, in conjunction with the REIT
    Modernization Act, MeriStar LP's and MeriStar's operating results now
    include the revenues and expenses of these hotels.

(3) EBITDA represents earnings before interest expense, income taxes,
    depreciation and amortization. MeriStar's management believes that EBITDA is
    a useful measure of operating performance because (i) it is industry
    practice to evaluate hotel properties based on operating income before
    interest, depreciation and amortization and minority interests of common and
    preferred holders of units in MeriStar LP, which is generally equivalent to
    EBITDA, and (ii) EBITDA is unaffected by the debt and equity structure of
    the entity. EBITDA does not represent cash flow from operations as defined
    by GAAP, is not necessarily indicative of cash available to fund all cash
    flow needs, and should not be considered as an alternative to net income
    under GAAP for purposes of evaluating MeriStar LP's or MeriStar's results of
    operations and may not be comparable to other similarly titled measures used
    by other companies.

    For the three months ended March 31, 2001, MeriStar LP's and MeriStar's
    EBITDA has been presented before the effect of non-recurring items; swap
    termination costs of $9,297 and the write-down of investment in STS Hotel
    Net of $2,112.

     The following tables set forth summary historical consolidated financial
information for FelCor LP and FelCor. The summary historical information is
presented as of and for the three months ended March 31, 2001 and 2000 and as of
and for the years ended December 31, 2000, 1999 and 1998. The historical
financial information for the years ended December 31, 2000, 1999 and 1998 is
derived from FelCor LP's and FelCor's consolidated financial statements and the
notes thereto, audited by PricewaterhouseCoopers LLP, independent accountants.
The selected historical financial information as of and for the three months
ended March 31, 2001 and 2000 have been derived from the unaudited financial
statements which have been prepared by FelCor LP's and FelCor's management on
the same basis as the audited financial statements and, in the opinion of FelCor
LP and FelCor's management, include all adjustments consisting of normal
recurring accruals that are considered necessary for a fair presentation of the
results for such periods. The results of operations for the three months ended
March 31, 2001 and 2000 are not necessarily indicative of results to be
anticipated for the entire year. You should read the following in conjunction
with FelCor LP's and FelCor's "Selected Historical Consolidated Financial
Information," "Management's Discussion and Analysis of Financial Condition and
Results of Operations" and the consolidated financial statements and the notes
thereto included elsewhere in this prospectus or incorporated herein by
reference.

FELCOR LODGING LIMITED PARTNERSHIP



                                                           THREE MONTHS ENDED
                                                                MARCH 31,
                                                               (UNAUDITED)               YEAR ENDED DECEMBER 31,
                                                         -----------------------   ------------------------------------
                                                          2001(2)        2000       2000(1)        1999         1998
                                                         ----------   ----------   ----------   ----------   ----------
                                                                       (IN THOUSANDS, EXCEPT RATIO DATA)
                                                                                              
STATEMENT OF OPERATIONS DATA:
Total revenues.........................................  $  287,894   $  126,381   $  556,692   $  504,001   $  339,617
Net income (loss)......................................  $   (9,012)  $   19,931   $   66,391   $  135,776   $  121,339
Net income (loss) applicable to common unitholders.....  $  (15,162)  $   13,747   $   41,709   $  111,041   $   99,916
OTHER DATA:
Funds From Operations(3)...............................  $   71,423   $   68,495   $  288,636   $  286,895   $  217,363
EBITDA(4)..............................................  $  117,337   $  112,415   $  470,861   $  432,689   $  306,361
Ratio of earnings to fixed charges(5)..................         .8x         1.6x         1.5x         2.1x         2.7x
Adjusted ratio of earnings to fixed charges(6).........        1.7x         1.6x         1.9x         2.1x         2.7x
BALANCE SHEET DATA (AT END OF PERIOD):
Total assets...........................................  $4,096,804   $4,272,711   $4,103,603   $4,255,751   $4,175,383
Debt...................................................  $1,812,690   $1,899,913   $1,838,241   $1,833,954   $1,594,734


                                        13
   20

FELCOR LODGING TRUST INCORPORATED



                                                           THREE MONTHS ENDED
                                                                MARCH 31,
                                                               (UNAUDITED)               YEAR ENDED DECEMBER 31,
                                                         -----------------------   ------------------------------------
                                                          2001(2)        2000       2000(1)        1999         1998
                                                         ----------   ----------   ----------   ----------   ----------
                                                                       (IN THOUSANDS, EXCEPT RATIO DATA)
                                                                                              
STATEMENT OF OPERATIONS DATA:
Total revenues.........................................  $  287,894   $  126,381   $  556,692   $  504,001   $  339,617
Net income (loss)......................................  $   (6,806)  $   18,927   $   61,699   $  131,080   $  114,839
Net income (loss) applicable to common shareholders....  $  (12,956)  $   12,743   $   37,017   $  106,345   $   93,416
OTHER DATA:
Funds From Operations(3)...............................  $   71,423   $   68,495   $  288,636   $  286,895   $  217,363
EBITDA(4)..............................................  $  117,337   $  112,415   $  470,861   $  432,689   $  306,361
Ratio of earnings to fixed charges(5)..................         .8x         1.6x         1.5x         2.1x         2.7x
Adjusted ratio of earnings to fixed charges(6).........        1.7x         1.6x         1.9x         2.1x         2.7x
BALANCE SHEET DATA (AT END OF PERIOD):
Total assets...........................................  $4,096,804   $4,272,711   $4,103,603   $4,255,751   $4,175,383
Debt...................................................  $1,812,690   $1,899,913   $1,838,241   $1,833,954   $1,594,734


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

(1) In the second quarter of 2000, FelCor recorded a $63 million one-time
    reserve for the sale of non-strategic hotel assets, which is reflected in
    the income statements presented for the period.

(2) Includes hotel revenues and expenses with respect to 96 hotels that were
    leased to either DJONT or subsidiaries of Bass prior to the effectiveness of
    the REIT Modernization Act on January 1, 2001. Prior to January 1, 2001,
    these hotels' revenues were comprised mainly of percentage lease revenues.
    Additionally in the first quarter of 2001, FelCor recorded lease termination
    costs of $36.2 million with respect to the 96 hotels.

(3) FelCor considers Funds From Operations to be a key measure of a REIT's
    performance which should be considered along with, but not as an alternative
    to, net income and cash flow as a measure of operating performance and
    liquidity.

    The White Paper on Funds From Operations approved by the Board of Governors
    of NAREIT defines Funds From Operations as net income or loss (computed in
    accordance with GAAP), excluding gains or losses from debt restructuring
    which would be extraordinary items in accordance with GAAP and sales of
    depreciable operating properties, plus real estate related depreciation and
    amortization and after comparable adjustments for FelCor's portion of these
    items related to unconsolidated entities and joint ventures. FelCor believes
    that Funds From Operations is helpful to investors as a measure of the
    performance of an equity REIT because, along with cash flow from operating
    activities, financing activities and investing activities, it provides
    investors with an indication of FelCor's ability to incur and service debt,
    to make capital expenditures and to fund other cash needs. FelCor computes
    Funds From Operations in accordance with standards established by NAREIT,
    except that FelCor adds back rent deferred under SAB 101, reserves for
    assets held for sale and lease termination costs to derive Funds From
    Operations. This may not be comparable to Funds From Operations reported by
    other REITs that do not define the term in accordance with the current
    NAREIT definition, that interpret the current NAREIT definition differently
    than FelCor does or that do not adjust Funds From Operations for rent
    deferred under SAB 101, reserves for assets held for sale or lease
    termination costs. Funds From Operations does not represent cash generated
    from operating activities determined by GAAP and should not be considered as
    an alternative to net income (determined in accordance with GAAP) as an
    indication of FelCor's financial performance or to cash flow from operating
    activities (determined in accordance with GAAP) as a measure of FelCor's
    liquidity, nor is it indicative of funds available to fund FelCor's cash
    needs, including FelCor's ability to make cash distributions. Funds From
    Operations may include funds that may not be available for FelCor
    management's discretionary use due to requirements to conserve funds for
    capital expenditures and property acquisitions and other commitments and
    uncertainties.

                                        14
   21

    The computation of Funds From Operations for FelCor LP and FelCor yields the
    same result. The following table details the computation of Funds From
    Operations for FelCor LP.



                                                           THREE MONTHS
                                                          ENDED MARCH 31,
                                                            (UNAUDITED)         YEAR ENDED DECEMBER 31,
                                                         -----------------   ------------------------------
                                                          2001      2000       2000       1999       1998
                                                         -------   -------   --------   --------   --------
                                                                           (IN THOUSANDS)
                                                                                    
Net income (loss)......................................  $(9,012)  $19,931   $ 66,391   $135,776   $121,339
Deferred rent..........................................    5,254     8,854
Lease termination costs................................   36,226
Gain on sale...........................................                        (2,595)
Reserve for assets held for sale.......................                        63,000
Series B redeemable preferred distributions............   (3,234)   (3,234)   (12,937)   (12,937)    (8,373)
Extraordinary charge from write-off of deferred
  financing fees.......................................                         3,865      1,113      3,075
Depreciation...........................................   39,808    40,400    160,745    152,948     90,835
Depreciation from unconsolidated entities..............    2,381     2,544     10,167      9,995     10,487
                                                         -------   -------   --------   --------   --------
Funds From Operations..................................  $71,423   $68,495   $288,636   $286,895   $217,363
                                                         =======   =======   ========   ========   ========
Weighted average units outstanding(a)..................   66,767    68,740     67,239     75,251     58,013


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

     (a) Weighted average units outstanding are computed including dilutive
         options, unvested stock grants and assuming conversion of Series A
         preferred units to common units.

(4) EBITDA is computed by adding Funds From Operations, interest expense,
    FelCor's portion of interest expense from unconsolidated entities,
    amortization expense, and FelCor's Series B redeemable preferred
    distributions. EBITDA is presented because it provides useful information
    regarding FelCor's ability to service debt. EBITDA should not be considered
    as an alternative measure of operating results or cash flow from operations,
    as determined in accordance with GAAP. EBITDA as presented by FelCor may not
    be comparable to other similarly titled measures used by other companies.
    The computation of EBITDA for FelCor LP and FelCor yields the same result. A
    reconciliation of Funds From Operations to EBITDA is as follows:



                                                          THREE MONTHS
                                                         ENDED MARCH 31,
                                                           (UNAUDITED)          YEAR ENDED DECEMBER 31,
                                                       -------------------   ------------------------------
                                                         2001       2000       2000       1999       1998
                                                       --------   --------   --------   --------   --------
                                                                          (IN THOUSANDS)
                                                                                    
Funds From Operations................................  $ 71,423   $ 68,495   $288,636   $286,895   $217,363
Interest expense.....................................    40,093     37,904    158,620    125,435     73,182
Interest expense from unconsolidated entities........     2,111      2,620      9,188      6,729      6,521
Amortization expense.................................       476        162      1,480        693        922
Series B redeemable preferred distributions..........     3,234      3,234     12,937     12,937      8,373
                                                       --------   --------   --------   --------   --------
EBITDA...............................................  $117,337   $112,415   $470,861   $432,689   $306,361
                                                       ========   ========   ========   ========   ========


(5) For the purpose of computing the ratio of earnings to fixed charges,
    earnings consist of income from continuing operations plus fixed charges,
    excluding capitalized interest, and fixed charges consist of interest,
    whether expensed or capitalized, and amortization of loan costs. For the
    three months ended March 31, 2001, earnings were insufficient to cover fixed
    charges by $7.7 million as the result of $36 million in lease termination
    costs that were recorded in the quarter.

(6) The adjusted ratio of earnings to fixed charges is computed the same as
    described in footnote (5) except that income from continuing operations is
    adjusted for the year ended December 31, 2000 to add back a $63 million
    one-time reserve for the sale of non-strategic hotel assets recorded in the
    second quarter of 2000 and for the three months ended March 31, 2000 to add
    back $36 million in lease termination costs.

                                        15
   22

                                  RISK FACTORS

     This prospectus contains certain forward-looking statements within the
meaning of the federal securities laws. Actual results and the timing of certain
events could differ materially from those projected in the forward-looking
statements due to a number of factors, including those set forth below and
elsewhere in this prospectus. Holders of initial notes should carefully
consider, together with other information in this prospectus, the following
factors.

FINANCING RISKS

  Our significant amount of debt could limit our operational flexibility or
  otherwise adversely affect our financial condition

     We have now and, after this offering, will continue to have a significant
amount of debt. At March 31, 2001, we, MeriStar Hospitality Corporation and our
respective subsidiaries on a consolidated basis had total debt of $1.7 billion,
consisting of $0.4 billion of secured debt and $1.3 billion of unsecured debt.
On a pro forma basis as at March 31, 2001, after giving effect to the FelCor
merger and the related transactions, we, MeriStar Hospitality Corporation and
our respective subsidiaries on a consolidated basis would have had total debt of
$3.7 billion, consisting of $1.4 billion of secured debt and $2.3 billion of
unsecured debt.

     We are subject to the risks normally associated with debt financing,
including the risks that:

     - our cash flow from operations will be insufficient to make required
       payments of principal and interest;

     - existing indebtedness, including secured indebtedness, may not be
       refinanced; and

     - the terms of any refinancing will not be as favorable as the terms of
       existing indebtedness.

  The exchange notes are effectively junior in right of payment to our secured
  debt and the debt of our non-guarantor subsidiaries

     The exchange notes are effectively subordinated to claims by holders of
debt that is secured by our properties and by holders of any other debt,
including indebtedness under our senior secured credit facility, which is
secured by the equity interests of MeriStar Hospitality Corporation in us and by
our equity interests in our subsidiaries. In the event of a bankruptcy,
liquidation, reorganization or other winding-up of our company or upon a default
in payment with respect to, or the acceleration of, any indebtedness under our
senior secured credit agreement or our other secured debt, our assets that
secure the senior secured credit agreement or our other secured debt will be
available to pay obligations on the exchange notes only after all indebtedness
under the senior secured credit agreement or our other secured debt has been
repaid in full from those assets. The exchange notes are also structurally
subordinated to the debt obligations of our subsidiaries that are not
guarantors. In the event of a bankruptcy, liquidation or similar events with
respect to our company, the assets held in each of our non-guarantor
subsidiaries will be available to pay our obligations on the exchange notes only
after the debt obligations of that subsidiary are satisfied in full. At March
31, 2001, we, MeriStar Hospitality Corporation and our respective subsidiaries
on a consolidated basis had an aggregate of $0.4 billion of secured debt, our
non-guarantor subsidiaries have $53.7 million of indebtedness. On a pro forma
basis as at March 31, 2001, after giving effect to the FelCor merger and the
related transactions, we, MeriStar Hospitality Corporation and our respective
subsidiaries on a consolidated basis would have had an aggregate of $1.4 billion
of secured debt and $53.7 million of debt of non-guarantor subsidiaries. There
may not be sufficient assets remaining to pay amounts due on any or all the
exchange notes then outstanding.

     At March 31, 2001, approximately 25.7% of our hotel assets, based on the
number of guest rooms, are encumbered by mortgage debt totaling approximately
$377.0 million. The properties subject to approximately $323.4 million of this
indebtedness are fully cross-collateralized and cross-defaulted. To the extent
mortgages are cross-collateralized, lenders may seek to foreclose upon
properties that are not in the

                                        16
   23

primary collateral for their loans, which may, in turn, result in acceleration
of other debt secured by the properties. If we are unable to meet our
obligations on these mortgages, the properties subject to the mortgage could be
foreclosed upon, which would have a material adverse effect on us and our
ability to generate revenues and repay our debt obligations, including the
exchange notes.

     The effective subordination of the notes may therefore adversely affect our
ability to make payments on the notes.

  We and MeriStar Hospitality Corporation may be required to refinance
  indebtedness, and the failure to refinance that indebtedness may have an
  adverse effect on us

     If we do not have sufficient funds to repay our indebtedness at maturity,
it may be necessary to refinance the indebtedness through additional debt
financing, private or public offerings of debt securities or additional equity
offerings. If, at the time of any refinancing, prevailing interest rates or
other factors result in higher interest rates on refinancings, increases in
interest expense could adversely affect our cash flow, and, consequently, cash
available for payments on our indebtedness, including the exchange notes. If we
or MeriStar Hospitality Corporation are unable to refinance indebtedness on
acceptable terms, we might be forced to dispose of hotels or other assets on
disadvantageous terms, potentially resulting in losses and adverse effects on
cash flow from operating activities. If we or MeriStar Hospitality Corporation
are unable to make required payments of principal and interest on indebtedness
secured by our hotels, these properties could be foreclosed upon by the lender
with a consequent loss of income and asset value. Accordingly, the inability to
refinance indebtedness of us or MeriStar Hospitality Corporation could adversely
impact our ability to make payments on the exchange notes.

  Our senior secured credit facility and other debt instruments have restrictive
  covenants that could affect our financial condition

     We have in place a senior secured credit facility that, at inception,
provided for a maximum borrowing amount of up to $1.0 billion. The credit
facility is structured as a $300 million, five-year term loan facility; a $200
million, five-and-a-half year term loan facility; and a $500 million, three-year
revolving credit facility with two one-year optional extensions. As of March 31,
2001, we had approximately $442.0 million outstanding under our senior secured
credit facility. Our ability to borrow under the credit facility is subject to
financial covenants, including leverage and interest rate coverage ratios and
minimum net worth requirements. Our credit facility limits our ability to effect
mergers, asset sales and change of control events and limits dividends to the
lesser of 90% of funds from operations and 100% of funds from operations less a
capital reserve equal to 4% of gross room revenues. The credit facility also
contains a cross-default provision which would be triggered by a default or
acceleration of $20 million or more of indebtedness secured by our assets or $5
million or more of any other indebtedness. FelCor plans to refinance the credit
facility in connection with the FelCor merger with a new credit facility that
may contain similar covenants.

     As of March 31, 2001, MeriStar Hospitality Corporation also had outstanding
$202.5 million of senior subordinated unsecured notes due 2007 that bear
interest at a weighted-average annual rate of 8.71% and $154.3 million of
outstanding convertible notes due 2004 that bear interest at 4.75%. The issuers
and the subsidiary guarantors have guaranteed MeriStar Hospitality Corporation's
payment obligations under the senior subordinated notes on an unsecured, senior
subordinated basis. The indentures relating to these senior subordinated notes,
and the notes that FelCor has issued to refinance this debt, contain limitations
on our ability and that of MeriStar Hospitality Corporation to effect mergers
and change of control events, as well as other limitations, including:

     - limitations on incurring additional indebtedness and the issuance of
       capital stock unless an interest coverage ratio is met;

     - limitations on the declaration and payment of dividends;

                                        17
   24

     - limitations on the sale of assets;

     - limitations on transactions with affiliates; and

     - limitations on liens.

The exchange notes contain similar restrictive covenants. For more information
regarding these covenants, please read the sections of this prospectus entitled
"Description of Notes -- Covenants" and "-- Repurchase at the Option of
Holders -- Asset Sales."

  We and MeriStar Hospitality Corporation may be able to incur substantially
  more debt, which would increase the risks associated with our and MeriStar
  Hospitality Corporation's substantial leverage

     Although the terms of our and MeriStar Hospitality Corporation's debt
instruments restrict our and MeriStar Hospitality Corporation's ability to incur
additional indebtedness, our and MeriStar Hospitality Corporation's
organizational documents do not limit the amount of indebtedness we or MeriStar
Hospitality Corporation may incur. If new debt is added to our or MeriStar
Hospitality Corporation's current debt, the related risks we and MeriStar
Hospitality Corporation now face could intensify and increase the risk of
default on our indebtedness, including the exchange notes.

  Rising interest rates could have an adverse effect on our cash flow and
  interest expense

     Some of our borrowings bear interest at a variable rate, including amounts
outstanding under our credit facility. In addition, we may incur indebtedness in
the future that bears interest at a variable rate or we may be required to
retain our existing indebtedness at higher interest rates. Accordingly,
increases in interest rates could increase our interest expense and adversely
affect our cash flow, reducing the amounts available to make payments on our
other indebtedness, including the exchange notes.

OUR RESULTS OF OPERATIONS ARE DEPENDENT ON REVENUES GENERATED BY OUR HOTELS,
WHICH ARE SUBJECT TO A NUMBER OF RISKS RELATED TO THE LODGING INDUSTRY

  If the hotel industry is negatively affected by one or more particular risks,
  our results of operations could suffer

     Various factors could adversely affect our hotel revenues, which are
subject to all of the operating risks inherent in the lodging industry. These
risks include the following:

     - changes in general and local economic conditions;

     - cyclical overbuilding in the lodging industry;

     - varying levels of demand for rooms and related services;

     - competition from other hotels, motels and recreational properties, some
       of which may be owned or operated by companies having greater marketing
       and financial resources than we do;

     - dependence on business and commercial travelers and tourism, which may
       fluctuate and be seasonal;

     - the recurring costs of necessary renovations, refurbishment and
       improvements of hotel properties;

     - changes in governmental regulations that influence or determine wages,
       prices and construction and maintenance costs; and

     - changes in interest rates and the availability of credit.

     In addition, demographic, geographic or other changes in one or more of the
markets of our hotels could impact the convenience or desirability of the sites
of some hotels, which would in turn affect their operations. Furthermore, due to
the level of fixed costs required to operate full-service hotels, significant
expenditures necessary for the operation of hotels generally cannot be reduced
when circumstances cause a reduction in revenue.

                                        18
   25

  The lodging business is seasonal in nature

     Generally, hotel revenues are greater in the second and third calendar
quarters than in the first and fourth calendar quarters although this may not be
true for hotels in major tourist destinations. Revenues for hotels in tourist
areas generally are substantially greater during tourist season than other times
of the year. Seasonal variations in revenue at our hotels can be expected to
cause quarterly fluctuations in our revenues. Quarterly earnings also may be
adversely affected by events beyond our control, such as extreme weather
conditions, economic factors and other considerations affecting travel.

  We may be adversely affected by the limitations in our franchise and licensing
  agreements and possible additional capital expenditures associated with
  franchising and licensing

     Most of our hotels are operated pursuant to existing franchise or license
agreements with nationally recognized hotel brands. The franchise agreements
generally contain specific standards for, and restrictions and limitations on,
the operation and maintenance of a hotel in order to maintain uniformity within
the franchisor system. Those limitations may conflict with our philosophy,
shared with MeriStar Hotels & Resorts, of creating specific business plans
tailored to each hotel and to each market. Standards are often subject to change
over time, in some cases at the discretion of the franchisor, and may restrict a
franchisee's ability to make improvements or modifications to a hotel without
the consent of the franchisor. In addition, compliance with standards could
require a franchisee to incur significant expenses or capital expenditures.
Action or inaction on our part or by our third-party operators, could result in
a breach of standards or other terms and conditions of the franchise agreements
and could result in the loss or cancellation of a franchise license. Loss of
franchise licenses without replacement would likely have an adverse effect on
our hotel revenues.

     In connection with terminating or changing the franchise affiliation of a
hotel or a subsequently acquired hotel, we may be required to incur significant
expenses or capital expenditures. Moreover, the loss of a franchise license
could have a material adverse effect upon the operations or the underlying value
of the hotel covered by the franchise because of the loss of associated name
recognition, marketing support and centralized reservation systems provided by
the franchisor. The franchise agreements covering the hotels expire or
terminate, without specified renewal rights, at various times and have differing
remaining terms. As a condition to renewal, the franchise agreements frequently
contemplate a renewal application process, which may require substantial capital
improvements to be made to the hotel. Unexpected capital expenditures could
adversely affect our results of operations and our ability to make payments on
our indebtedness, including the exchange notes.

  The lodging industry is highly competitive

     We have no single competitor or small number of competitors that are
considered to be dominant in the industry. We operate in areas that contain
numerous competitors, some of which may have substantially greater resources
than us. Competition in the lodging industry is based generally on location,
availability, room rates or accommodations price, range and quality of services
and guest amenities offered. New or existing competitors could significantly
lower rates or offer greater conveniences, services or amenities or
significantly expand, improve or introduce new facilities in markets in which we
compete, thereby adversely affecting our operations and the number of suitable
business opportunities.

  Costs of compliance with environmental laws could adversely affect our results
  of operations

     Under various federal, state and local environmental laws, ordinances and
regulations, a current or previous owner or operator of real property may be
liable for the costs of removal or remediation of hazardous or toxic substances
on, under or in property. Laws often impose liability whether or not the owner
or operator knew of, or was responsible for, the presence of hazardous or toxic
substances. In addition, the presence of contamination from hazardous or toxic
substances, or the failure to properly remediate contaminated property, may
adversely affect the owner's ability to sell or rent real property or to borrow
funds using real property as collateral. Persons who arrange for the disposal or
treatment of

                                        19
   26

hazardous or toxic substances may also be liable for the costs of removal or
remediation of these substances at the disposal or treatment facility, whether
or not the facility is or ever was owned or operated by those persons.

     The operation and removal of underground storage tanks are also regulated
by federal and state laws. In connection with the ownership and operation of the
hotels, we could be held liable for the costs of remedial action with respect to
the regulated substances and storage tanks and claims related thereto.
Activities have been undertaken to close or remove storage tanks located on the
property of several of the hotels.

     All of our hotels have undergone Phase I environmental site assessments,
which generally provide a nonintrusive physical inspection and database search,
but not soil or groundwater analyses, by a qualified independent environmental
engineer. The purpose of a Phase I is to identify potential sources of
contamination for which the hotels may be responsible and to assess the status
of environmental regulatory compliance. The Phase Is have not revealed any
environmental liability or compliance concerns that we believe would have a
material adverse effect on our results of operation or financial condition, nor
are we aware of any environmental liability or concerns. Nevertheless, it is
possible that these environmental site assessments did not reveal all
environmental liabilities or compliance concerns or that material environmental
liabilities or compliance concerns exist of which we are currently unaware.

     In addition, our hotels have been inspected to determine the presence of
asbestos. Federal, state and local environmental laws, ordinances and
regulations also require abatement or removal of asbestos-containing materials
and govern emissions of and exposure to asbestos fibers in the air.
Asbestos-containing materials are present in various building materials such as
sprayed-on ceiling treatments, roofing materials or floor tiles at some of the
hotels. Operations and maintenance programs for maintaining asbestos-containing
materials have been or are in the process of being designed and implemented, or
the asbestos-containing materials have been scheduled to be or have been abated,
at these hotels. Any liability resulting from non-compliance or other claims
relating to environmental matters could have a material adverse effect on our
results of operations or financial condition.

  Aspects of our operations are subject to government regulation, and changes in
  government regulations may have significant effects on our business

     A number of states regulate the licensing of hotels and restaurants,
including liquor license grants, by requiring registration, disclosure
statements and compliance with specific standards of conduct. We believe that
our hotels are substantially in compliance with these requirements or, in the
case of liquor licenses, that they have or will promptly obtain the appropriate
licenses. Compliance with, or changes in, these laws could reduce the revenue
and profitability of our hotels and could otherwise adversely affect our
revenues, results of operations and financial condition.

     Under the Americans with Disabilities Act, or ADA, all public
accommodations are required to meet federal requirements related to access and
use by disabled persons. These requirements became effective in 1992. Although
significant amounts have been and continue to be invested in ADA required
upgrades to our hotels, a determination that our hotels are not in compliance
with the ADA could result in a judicial order requiring compliance, imposition
of fines or an award of damages to private litigants.

  We invest in a single industry

     Our current strategy is to acquire interests only in hospitality and
lodging. As a result, we are subject to the risks inherent in investing in a
single industry. The effects on cash available for distribution resulting from a
downturn in the hotel industry may be more pronounced than if we had diversified
our investments.

                                        20
   27

OUR RELATIONSHIP WITH MERISTAR HOTELS & RESORTS MAY INVOLVE CONFLICTS OF
INTEREST

  MeriStar Hospitality Corporation and MeriStar Hotels & Resorts have
  overlapping officers and directors

     MeriStar Hospitality Corporation, our sole general partner, shares four of
the nine members of its board of directors, as well as two senior executives,
with MeriStar Hotels & Resorts. Upon completion of the FelCor merger, FelCor
Lodging Trust will share two of the 11 members of its board of directors with
MeriStar Hotels & Resorts, and one of the two directors will continue to serve
as the Chief Executive Officer of MeriStar Hotels & Resorts. MeriStar
Hospitality Corporation's relationship with MeriStar Hotels & Resorts is
governed by an intercompany agreement, which restricts each party from taking
advantage of business opportunities without first presenting those opportunities
to the other party. FelCor and/or MeriStar Hospitality Corporation may have
conflicting views with MeriStar Hotels & Resorts on the manner in which our
hotels are operated and managed, and with respect to lease arrangements,
acquisitions and dispositions. As a result, the management personnel who serve
at both MHC or FelCor and MHR may well be presented with several decisions which
provide them the opportunity to benefit us to the detriment of MeriStar Hotels &
Resorts or benefit MeriStar Hotels & Resorts to our detriment. Inherent
potential conflicts of interest will be present in all of the numerous
transactions among us, FelCor MeriStar Hospitality Corporation and MeriStar
Hotels & Resorts.

  Restrictions on our business, that of MeriStar Hotels & Resorts and on our
  future opportunities could affect our business

     MeriStar Hospitality Corporation and we are parties to an intercompany
agreement with MeriStar Hotels & Resorts, which will be assumed by FelCor in the
FelCor merger. The intercompany agreement provides that, for so long as the
agreement remains in effect, MeriStar Hotels & Resorts and we are prohibited
from making real property investments that a real estate investment trust could
make unless:

     - MeriStar Hospitality Corporation and we are first given the opportunity,
       but elect not to pursue the activities or investments;

     - it is on land already owned or leased by MHR or subject to a lease or
       purchase option in favor of MHR;

     - MHR will operate the property under a trade name owned by it; or

     - it is a minority investment made as part of a lease or management
       agreement.

     The intercompany agreement will generally grant MeriStar Hotels & Resorts
the right of first refusal with respect to any management opportunity at any of
our properties that MeriStar Hospitality Corporation does not elect to have
managed by a hotel brand owner. This opportunity will be made available to
MeriStar Hotels & Resorts only if MeriStar Hospitality Corporation determines
that:

     - consistent with MeriStar Hospitality Corporation's status as a real
       estate investment trust, we must enter into a management agreement with
       an unaffiliated third party with respect to the property;

     - MeriStar Hotels & Resorts is qualified to be the manager of that
       property; and

     - we decide not to have the property operated by the owner of a hospitality
       trade name under that trade name.

     Because of the provisions of the intercompany agreement, the nature of our
business and the opportunities we may pursue will be restricted.

     In addition, under the intercompany agreement, each party must cooperate
with the other party to effect any securities issuance of the other party by
assisting in the preparation of any registration statement or other document
required in connection with the issuance.

                                        21
   28

  Conflicts of interest may arise in connection with the sale of hotels subject
  to management agreements

     We generally will be obligated under each of our management agreements with
MeriStar Hotels & Resorts to pay a termination fee to MeriStar Hotels & Resorts
if we elect to sell a hotel or if we elect not to restore a hotel after a
casualty and do not replace it with another hotel subject to a management
agreement with a fair market value equal to the fair market value of MeriStar
Hotels & Resorts' remaining management fee due under the management agreement to
be terminated. Where applicable, the termination fee is equal to the present
value, using a discount rate of 10%, of the remaining payments under the
agreement based on the operating results for the 12 months preceding
termination. A decision to sell a hotel may, therefore, have significantly
different consequences for us and MeriStar Hotels & Resorts.

  We have a lack of control over management and operations of the hotels

     We are dependent on the ability of MeriStar Hotels & Resorts and other
managers of hotels to operate and manage our hotels. In order to maintain
MeriStar Hospitality Corporation's real estate investment trust status, we
cannot operate our hotels or any subsequently acquired hotels. As a result, we
are unable to directly implement strategic business decisions for the operation
and marketing of our hotels, such as decisions with respect to the setting of
room rates, food and beverage operations and similar matters.

  There could be a potential negative impact on our acquisitions

     Our relationship with MeriStar Hotels & Resorts could negatively impact our
ability to acquire additional hotels because hotel management companies,
franchisees and others who would have approached us with acquisition
opportunities in hopes of establishing lessee or management relationships may
not do so knowing that we will rely primarily on MeriStar Hotels & Resorts to
manage the acquired properties. These persons may instead provide acquisition
opportunities to hotel companies that will allow them to manage the properties
following the sale. This could have a negative impact on our acquisition
activities in the future.

     In addition, under the intercompany agreement, each party must cooperate
with the other party to effect any securities issuance of the other party by
assisting in the preparation of any registration statement or other document
required in connection with the issuance.

  Conflicts of interest affecting FelCor's business

     After the FelCor merger, additional conflicts of interest will exist.

     Certain FelCor directors.  Bass Hotels & Resorts currently leases 88 and
manages 91 of FelCor's hotels. Richard C. North, who joined FelCor Lodging
Trust's board during 1998, is the Group Finance Director of Bass, which is also
the parent of Holiday Hospitality Franchising, Inc. Holiday Hospitality is the
franchisor of most of the Bass hotels and, together with its affiliates, owns
FelCor Lodging Trust common stock and FelCor Lodging Limited Partnership units
aggregating approximately 16.1% of FelCor's outstanding common stock and units.

     Acquisition of lessees.  As a result of the passage of the REIT
Modernization Act, FelCor was able to form taxable REIT subsidiaries to acquire
the lessee's interest in its existing hotel leases and to serve as the lessee
for any hotels acquired after January 1, 2001. The acquisition of DJONT
Operations L.L.C., or DJONT, was completed effective January 1, 2001. The
acquisition of DJONT required negotiations between FelCor and the owners of
DJONT, including Thomas J. Corcoran, the President and Chief Executive Officer
of FelCor Lodging Trust, and the children of Charles N. Mathewson, a director of
FelCor Lodging Trust. The interests of Mr. Corcoran and Mr. Mathewson were in
direct conflict with FelCor's interests in these negotiations. Accordingly, they
abstained from participation in the discussion and vote by the FelCor Lodging
Trust board on this matter.

     Adverse tax consequences to some affiliates on a sale of some
hotels.  Messrs. Corcoran and Mathewson may incur additional tax liability if
FelCor sells its investments in six hotels that it acquired in
                                        22
   29

July 1994 from partnerships controlled by these individuals. Consequently,
FelCor's interests could differ from Messrs. Corcoran's and Mathewson's
interests in the event that FelCor considers a sale of any of these hotels.
Decisions regarding a sale of any of these six hotels must be made by a majority
of the independent directors.

FEDERAL INCOME TAX RISKS

  Requirements imposed on us relating to MeriStar Hospitality Corporation's real
  estate investment trust status could cause us to operate in a manner that
  might be disadvantageous to noteholders

     We are the operating partnership through which MeriStar Hospitality
Corporation holds its assets and conducts its operations. MeriStar Hospitality
Corporation has operated and intends to continue to operate in a manner designed
to permit it to qualify as a real estate investment trust for federal income tax
purposes.

     To obtain the favorable tax treatment accorded to real estate investment
trusts under the Internal Revenue Code, MeriStar Hospitality Corporation
normally will be required each year to distribute to its stockholders at least
90% of its real estate investment trust taxable income, determined without
regard to the deduction for dividends paid and by excluding net capital gain.
MeriStar Hospitality Corporation will be subject to income tax on undistributed
real estate investment trust taxable income and net capital gain, and to a 4%
nondeductible excise tax on the amount, if any, by which distributions it pays
with respect to any calendar year are less than the sum of:

     - 85% of its ordinary income for the calendar year;

     - 95% of its capital gain net income for that year; and

     - 100% of its undistributed income from prior years.

MeriStar Hospitality Corporation's income consists primarily of its share of our
income and its cash flow consists primarily of its share of distributions made
by us.

     Our partnership agreement provides that we will not take, or refrain from
taking, any action which, in the judgment of MeriStar Hospitality Corporation,
as our general partner,

          (a) could adversely affect the ability of MeriStar Hospitality
     Corporation to continue to qualify as a real estate investment trust,
     unless MeriStar Hospitality Corporation otherwise ceases to qualify as a
     real estate investment trust, or

          (b) could subject MeriStar Hospitality Corporation to additional
     income or excise taxes applicable to real estate investment trusts under
     the Internal Revenue Code,

unless such action or inaction has been specifically consented to by MeriStar
Hospitality Corporation in writing. Our partnership agreement also provides that
MeriStar Hospitality Corporation, as our general partner, shall use its best
efforts to cause us to make sufficient distributions to enable MeriStar
Hospitality Corporation to meet the distribution requirements described above
and to avoid any federal income or excise tax liability, except to the extent
that such distributions would contravene the terms of any notes or other debt
obligations to which we are subject in conjunction with borrowed funds. Finally,
our partnership agreement generally requires us to make pro rata distributions
to all holders of common units, not just to MeriStar Hospitality Corporation.
Thus, whenever distributions are made to MeriStar Hospitality Corporation in
order to satisfy the foregoing requirements, equivalent distributions must be
made to our other partners holding common units.

     These provisions of our partnership agreement could in the future cause us
to distribute amounts that otherwise would be spent on future acquisitions,
unanticipated capital expenditures or repayment of debt, which would require us
to borrow funds or to sell assets to fund the cost of these items. In addition,
it is possible that differences in timing between the receipt of income and the
payment of expenses in arriving at our taxable income or the taxable income of
MeriStar Hospitality Corporation and the effect of

                                        23
   30

nondeductible capital expenditures, the creation of reserves or required debt
amortization payments could in the future require us to borrow funds on a short
or long-term basis to enable MeriStar Hospitality Corporation to continue to
qualify as a real estate investment trust and avoid federal income taxes and the
4% nondeductible excise tax. In these circumstances, we might need to borrow
funds in order to avoid adverse tax consequences to MeriStar Hospitality
Corporation even if we believe that the then prevailing market conditions
generally are not favorable for those borrowings or that those borrowings are
not advisable in the absence of these tax considerations.

     Distributions by us will be determined by MeriStar Hospitality Corporation,
our general partner, and are dependent on a number of factors, including:

     - the amount of cash available for distribution;

     - our financial condition;

     - our decision to reinvest funds rather than to distribute the funds;

     - restrictions in our debt instruments;

     - our capital expenditure requirements;

     - the annual distribution requirements under the real estate investment
       trust provisions of the Internal Revenue Code; and

     - other factors as we deem relevant.

Although we intend to continue to make distributions so that MeriStar
Hospitality Corporation may satisfy the annual distribution requirement to avoid
corporate income taxation on the earnings that it in turn distributes, we may
not be able to do so.

  If we were subject to federal income taxation as a corporation, our ability to
  make payments on the exchange notes could be substantially reduced

     We currently are classified as a partnership for federal income tax
purposes. Although we are organized and operated with a view to maintaining that
status, if the Internal Revenue Service were successfully to determine that we
should properly be treated for federal income tax purposes as a corporation
rather than as a partnership, we would be required to pay federal income tax at
corporate tax rates on our taxable income. To the extent that distributions
already had been made to our partners, and, as described above, we generally
expect to make distributions to our partners each year at least equal to the
amount of our taxable income so that MeriStar Hospitality Corporation can make
distributions to its stockholders sufficient to avoid federal income and excise
taxes, we might be required to borrow funds or to liquidate assets to pay the
applicable corporate income tax. This treatment could substantially reduce the
amount of cash available for payments on the notes. In addition to the direct
impact on us, our treatment as a corporation for federal income tax purposes
would also cause MeriStar Hospitality Corporation to cease to qualify as a real
estate investment trust, which would have the possible results described below.

  If MeriStar Hospitality Corporation fails to qualify as a real estate
  investment trust, it will be subject to federal income tax at corporate rates
  and its ability to satisfy its obligations as a guarantor of the notes might
  be impaired

     Qualification as a real estate investment trust involves the application of
highly technical and complex provisions of the Internal Revenue Code of 1986 for
which there are only limited judicial and administrative interpretations. In
addition, there are not yet any judicial or administrative interpretations of
the federal tax legislation enacted in 1999 with respect to our taxable REIT
subsidiaries. The determination of various factual matters and circumstances not
entirely within the control of MeriStar Hospitality Corporation may affect its
ability to continue to qualify as a real estate investment trust. The complexity
of these provisions and of the applicable income tax regulations that have been
promulgated
                                        24
   31

under the Internal Revenue Code is greater in the case of a real estate
investment trust that holds its assets through a partnership, such as MeriStar
Hospitality Corporation does. Moreover, legislation, new regulations,
administrative interpretations or court decisions might change the tax laws with
respect to qualification as a real estate investment trust or the federal income
tax consequences of that qualification.

     If MeriStar Hospitality Corporation fails to qualify as a real estate
investment trust in any taxable year, it will not be allowed a deduction for
distributions to its stockholders in computing its taxable income and it will be
subject to federal income tax, including any applicable alternative minimum tax,
on its taxable income at the applicable corporate rate. In addition, unless it
was entitled to relief under statutory provisions, it would be disqualified from
treatment as a real estate investment trust for the four taxable years following
the year during which qualification is lost. This disqualification might reduce
the funds available to MeriStar Hospitality Corporation to satisfy any
obligations it might have as a guarantor of the notes because of the additional
tax liability for the year or years involved. In addition, to the extent that
distributions to stockholders would have been made in anticipation of MeriStar
Hospitality Corporation qualifying as a real estate investment trust, it might
be required to borrow funds or to liquidate assets to pay the applicable
corporate income tax, including assets held by us.

ADDITIONAL RISKS RELATING TO OUR BUSINESS AND THE EXCHANGE OFFER

  We rely on the knowledge and experience of some key personnel, and the loss of
  these personnel may have a material adverse effect on our operations

     We place substantial reliance on the lodging industry knowledge and
experience and the continued services of our senior management, led by Paul W.
Whetsell and John Emery. While we believe that, if necessary, we could find
replacements for these key personnel, the loss of their services could have a
material adverse effect on our operations. In addition, Messrs. Whetsell and
Emery are currently engaged, and in the future will continue to engage, in the
management of MeriStar Hotels & Resorts. Messrs. Whetsell and Emery may
experience conflicts of interest in allocating management time, services and
functions between us and MeriStar Hotels & Resorts.

  If we are deemed to be in violation of fraudulent transfer or conveyance laws
  at the time of the issuance of the exchange notes and the related guarantees,
  our ability and the ability of MeriStar Hospitality Corporation and the other
  guarantors to make payments on the exchange notes and the guarantees will be
  impaired substantially

     Under applicable provisions of the United States Bankruptcy Code or
comparable provisions of state fraudulent transfer and conveyance laws, if an
obligor under the exchange notes or the related guarantees, at the time it
issued the instrument,

          (a) incurred indebtedness with the actual intent to hinder, delay or
     defraud creditors or

          (b)(1) received less than reasonably equivalent value or fair
     consideration for the instrument, and

             (2)(A) was insolvent at the time of the incurrence,

                (B) was rendered insolvent by reason of the incurrence and the
        application of its proceeds,

                (C) was engaged or were about to engage in a business or
        transaction for which the assets remaining with us constituted
        unreasonably small capital to carry on its business, or

                (D) intended to incur, or believed that it would incur, debts
        beyond its ability to pay as they mature,

then, in each case, a court of competent jurisdiction could avoid, in whole or
in part, the exchange notes or the guarantees or, in the alternative, fashion
other equitable relief. The measure of insolvency for purposes of the above
would likely vary depending upon the law applied. Generally, however, an entity

                                        25
   32

would be considered insolvent if the sum of its debts, including contingent
liabilities, was greater than all of its assets at a fair valuation, or if the
present fair-saleable value of its assets was less than the amount that would be
required to pay the probable liabilities on its existing debts, including
contingent liabilities, as these debts become absolute and matured. We believe
that, for purposes of the United States Bankruptcy Code and state fraudulent
transfer and conveyance laws, the exchange notes and the guarantees are being
issued without the intent to hinder, delay or defraud creditors and for proper
purposes and in good faith; that we and the guarantors will receive reasonably
equivalent value or fair consideration for the exchange notes and guarantees and
that, after the issuance of the exchange notes and the guarantees and the
application of the net proceeds of the exchange notes and the guarantees, we and
the guarantors will be solvent, will have sufficient capital for carrying on our
business and will be able to pay debts as they mature. However, a court passing
on these issues might not agree with the determination of our management.

  There may be an absence of a public market for the exchange notes

     You may not be able to sell your exchange notes at a particular time, and
the prices that you receive when you sell may not be favorable. We also cannot
assure you as to the level of liquidity of the trading market for the exchange
notes or, in the case of any holders of notes that do not exchange them, the
trading market for the initial notes following completion of the exchange offer.

     Furthermore, the liquidity of the trading market in the exchange notes and
the market price quoted for the exchange notes, may be adversely affected by
changes in the overall market for high yield securities and by changes in our
financial performance or prospects or in the prospects for companies in our
industry generally.

  The issuance of the exchange notes may adversely affect the market for the
  initial notes

     Following commencement of the exchange offer, you may continue to trade the
initial notes in the Private Offerings, Resales and Trading through Automated
Linkages market. If initial notes are tendered for exchange and accepted in the
exchange offer, the trading market for the untendered and tendered but
unaccepted initial notes could be adversely affected. Please refer to the
section in this prospectus entitled "The Exchange Offer -- Your failure to
participate in the exchange offer will have adverse consequences."

  Your failure to participate in the exchange offer will have adverse
  consequences

     The initial notes were not registered under the Securities Act or under the
securities laws of any state and you may not resell them, offer them for resale
or otherwise transfer them unless they are subsequently registered or resold
under an exemption from the registration requirements of the Securities Act and
applicable state securities laws. If you do not exchange your initial notes for
exchange notes pursuant to this exchange offer, or if you do not properly tender
your initial notes in this exchange offer, you will not be able to resell, offer
to resell or otherwise transfer the initial notes unless they are registered
under the Securities Act or unless you resell them, offer to resell or otherwise
transfer them under an exemption from the registration requirements of, or in a
transaction not subject to, the Securities Act. In addition, you may no longer
be able to obligate us to register the initial notes under the Securities Act,
except in the limited circumstances provided under our registration rights
agreements.

  Some persons who participate in the exchange offer must deliver a prospectus
  in connection with resales of the exchange notes

     Based on certain no-action letters issued by the staff of the Securities
and Exchange Commission, we believe that you may offer for resale, resell or
otherwise transfer the exchange notes without compliance with the registration
and prospectus delivery requirements of the Securities Act. However, in some
instances described in this prospectus under "The Exchange Offer," you will
remain obligated to comply with the registration and prospectus delivery
requirements of the Securities Act to transfer your exchange notes. In these
cases, if you transfer any exchange note without delivering a prospectus meeting
the

                                        26
   33

requirements of the Securities Act or without an exemption from registration of
your exchange notes under the Securities Act, you may incur liability under this
act. We do not and will not assume, or indemnify you against, this liability.

  Risks Relating to Forward-Looking Statements

     Some of the statements we have made in this prospectus under the sections
entitled "Summary," "Risk Factors," "Management's Discussion and Analysis of
Financial Condition and Results of Operations" and "Business" are
forward-looking. They include statements about our expectations, beliefs, plans,
objectives, assumptions or future events or performance. These forward-looking
statements are based on our expectations and are susceptible to a number of
risks and uncertainties. Some of these risks and uncertainties are beyond our
control. Our actual results may differ materially from those suggested by these
forward-looking statements for various reasons, including those discussed under
"Management's Discussion and Analysis of Financial Condition and Results of
Operations," "Business" and in this "Risk Factors" section.

     Because of the preceding and other factors, we cannot give any assurance as
to future results, levels of activity and achievements. Neither we nor any other
person assumes responsibility for the accuracy and completeness of these
forward-looking statements. Any forward-looking statements in this prospectus
speak solely as of the date on which those statements are made. We undertake no
obligation to update any forward-looking statements to reflect events or
circumstances after the date on which those statements were made or to reflect
the occurrence of unanticipated events.

RISKS RELATING TO THE FELCOR MERGER

  The integration of our operations with FelCor's will make substantial demands
  on FelCor's resources, which could divert needed attention away from its other
  operations

     Our integration with FelCor will make substantial demands on FelCor's
management, operational resources and financial and internal control systems.
FelCor's future operating results will depend in part on its ability to continue
to implement and improve its operating and financial controls. The devotion of
management's time to our integration may limit the time available to management
to attend to other operational, financial and strategic issues of FelCor.

     Statements regarding the increased earnings estimates, the anticipated
operating efficiencies, cost savings and other benefits FelCor expects to
realize from our integration are forward-looking statements. Actual results for
the combined operations could differ materially from results currently
anticipated depending upon, among other things:

     - FelCor's and our future revenues, expenses and other operating results;

     - FelCor's and our ability to maintain present efficiency levels and
       realize expected cost savings and synergies;

     - unforeseen costs and expenses incurred in connection with our integration
       into FelCor; and

     - economic or competitive uncertainties and contingencies.

  There may be undisclosed liabilities in connection with the merger

     We may be subject to undisclosed or otherwise unforeseen environmental,
tax, pension, litigation or other liabilities which are not known to us, or we
may underestimate the liabilities of FelCor of which we are aware. If unknown
liabilities materialize or known liabilities are greater than are currently
estimated, they could result in a material adverse effect on the combined
company's business, financial condition and results of operations and, going
forward, could adversely affect the results of the combined company and its
ability to meet its obligations under the exchange notes.

                                        27
   34

  Our operations may not be integrated successfully with those of FelCor, and
  intended benefits of the merger may not be realized, which could have a
  negative impact on the ability of FelCor to meet its obligations under the
  exchange notes

     The future operations and earnings of the combined company will depend in
part on FelCor's ability to integrate our properties into its system and
operations and realize synergies and cost savings. In order to achieve the
anticipated benefits of the merger, FelCor will need to:

     - identify and realize synergies and cost savings between the two
       organizations on a timely basis, including those with respect to selling,
       general and administrative expenses, personnel expenses and public
       company costs;

     - capitalize on increased purchasing power, including for furniture,
       fixtures, equipment, insurance and utilities;

     - leverage the increased scale in brand negotiations; and

     - effectively control the progress of the integration process and the
       associated costs.

     FelCor's assessment of the potential synergies and cost savings is
preliminary and subject to change. FelCor may need to incur additional costs to
realize them. In addition, if FelCor fails to integrate our operations
successfully and/or fails to realize the intended benefits of the merger,
FelCor's ability to meet its obligation under the exchange notes could decrease.

  FelCor may be unable to complete financing plans for the merger

     FelCor intends to obtain an estimated $1.2 billion of financing in
connection with the merger, including approximately $226 million to pay the cash
portion of the consideration to be paid to MeriStar Hospitality Corporation's
common stockholders and our unitholders by using a combination of expanded
borrowing availability under its existing revolving credit facility, new
mortgage financing entered into at the closing of the merger and the issuance of
additional securities. FelCor may not be able to obtain this financing on terms
that are acceptable to it.

     The terms of approximately $352 million in aggregate principal amount of
convertible subordinated notes and subordinated notes of MeriStar Hospitality
Corporation will require FelCor Lodging Trust to make an offer to repurchase
those notes because of the completion of the merger. FelCor Lodging Trust
currently expects, based on the market prices of those notes, that the holders
of those notes will accept FelCor Lodging Trust's offer to repurchase them. In
addition, FelCor Lodging Limited Partnership, as successor to our company after
the merger, will be required to make an offer to repurchase up to the entire
$500 million in principal amount of outstanding initial notes as a result of the
change in control of our company. FelCor Lodging Limited Partnership does not
anticipate, based on the current market price of these initial notes, that the
holders of the initial notes will tender those notes under the offer. If those
noteholders tender their initial notes in that offer, FelCor Lodging Limited
Partnership will be required to redeem the tendered notes at 101% of their
principal amount plus accrued interest and may require additional financing to
make the required repurchases.

  Failure to complete the merger may require, under specified circumstances,
  payment of termination fees

     The merger is subject to stockholder approval of both FelCor Lodging Trust
and MeriStar Hospitality Corporation and other customary conditions. MeriStar
Hospitality Corporation might not be able to satisfy its obligations under the
merger agreement and complete the merger. Failure by MeriStar Hospitality
Corporation to complete the merger, under specified circumstances, may require
it to pay a termination fee and FelCor's expenses in connection with the merger.
These payments could amount to as much as $40 million. In addition, failure to
complete the merger could result in a possible decline in the market price of
the exchange notes to the extent current market prices reflect a market
assumption that the merger will be completed.

                                        28
   35

  Failure to complete the merger may result in other adverse consequences to
  MeriStar Hospitality Corporation

     Under the merger agreement, we, MeriStar Hospitality Corporation and FelCor
agreed to some affirmative and negative covenants, including covenants affecting
the conduct of our respective businesses outside the ordinary course of
business. Accordingly, the parties to the merger agreement may forego
opportunities which otherwise would be available had the merger agreement not
been executed. In addition, transactions such as the merger can disrupt
relationships with employees and others with whom the parties have existing or
prospective relationships. Accordingly, if the merger agreement is terminated,
the ability of FelCor, MeriStar Hospitality Corporation or us to continue our
pre-merger business plans could be adversely affected. We, MeriStar Hospitality
Corporation and FelCor will incur significant transaction expenses and
integration-related costs in connection with the merger, which may not be
reimbursable.

  FelCor may be unable to realize the anticipated benefits of renovations

     The majority of FelCor's and our hotels either recently have been, or are
in the process of being, substantially renovated, redeveloped and, in some
cases, rebranded. If the completion of the current renovation projects is
significantly delayed, FelCor's operating results could be adversely affected.
The recently completed and ongoing improvements may not achieve the results
anticipated when FelCor and/or we made the decision to invest in the
improvements.

                                USE OF PROCEEDS

     The issuers will not receive any cash proceeds from the issuance of the
exchange notes in exchange for the outstanding initial notes. The issuers are
making this exchange solely to satisfy their obligations under their
registration rights agreements. In consideration for issuing the exchange notes,
the issuers will receive initial notes in like aggregate principal amount.

     The net proceeds to us from the issuance of the initial notes, after
deducting estimated discounts, commissions and other expenses, was approximately
$492.0 million. Of the net proceeds, approximately $300 million was used to
permanently reduce outstanding indebtedness under our senior secured credit
facility term loans, which had a weighted-average interest rate of 8.8% at the
time of the reduction. The remainder was used to pay down amounts outstanding
under the revolving line of credit under our senior secured credit facility,
which had a weighted-average interest rate of 8.4% at the time of the repayment.
The term loans mature in July 2003 and July 2004 and have no optional
extensions. The revolving facility matures in July 2001 and has two one-year
optional extensions through July 2003. We incurred the indebtedness that was
refinanced with the net proceeds of the initial notes in order to pay
transaction costs, refinance the indebtedness of CapStar Hotel Company and
American General Hospitality Corporation in connection with the merger of those
two companies on August 3, 1998 and for general corporate purposes.

                                        29
   36

                                 CAPITALIZATION

     The following table shows our capitalization as of March 31, 2001 and on a
pro forma basis to give effect to the FelCor merger and the related
transactions. MeriStar LP and MeriStar will be the acquired entities, and
therefore the pro forma amounts are those of FelCor LP and FelCor. You should
read this table in conjunction with the consolidated financial statements and
related notes that are included elsewhere in this prospectus or incorporated
herein by reference and the unaudited pro forma combined financial data and
related notes that are included in this prospectus, and the information in the
section entitled "Management's Discussion and Analysis of Financial Condition
and Results of Operations -- Liquidity and Capital Resources."



                                                                   MARCH 31, 2001
                                                              ------------------------
                                                                ACTUAL      PRO FORMA
                                                              ----------    ----------
                                                                      
Debt:
  MeriStar LP Secured Facility..............................  $  323,397    $  323,397
  Mortgage, capital lease, and other debt...................      54,441     1,110,946
  MeriStar LP Credit Facility:
     Revolver...............................................     247,000            --
     Term Loan A............................................     121,000            --
     Term Loan B............................................      74,000            --
  Line of credit............................................          --       362,709
  Notes payable to MeriStar.................................     356,826            --
  Senior notes:
     MeriStar LP 9% due 2008................................     299,092       299,092
     MeriStar LP 9 1/8% due 2011............................     199,222       199,222
     FelCor 7 3/8% due 2004.................................          --       124,345
     FelCor 7 5/8% due 2007.................................          --       174,537
     FelCor 9 1/2% due 2008.................................          --       496,659
     FelCor 8 1/2% due 2011.................................          --       595,014
                                                              ----------    ----------
          Total debt........................................   1,674,978     3,685,921
Redeemable OP units at redemption value.....................      87,175       293,471
Preferred units.............................................          --       393,265
Common units................................................   1,126,902     2,197,168
                                                              ----------    ----------
          Total capitalization..............................  $2,889,055    $6,569,825
                                                              ==========    ==========


                                        30
   37

               UNAUDITED PRO FORMA COMBINED FINANCIAL INFORMATION

     The following unaudited pro forma financial information show the
adjustments to the results of operations and financial position resulting from
the proposed merger and partnership merger and from the adoption of certain
provisions of the REIT Modernization Act, or RMA, which was enacted on January
1, 2001 and resulted in changes to the federal tax laws relating to real estate
investment trusts.

PRO FORMA COMBINED STATEMENTS OF OPERATIONS -- PARTNERSHIP MERGER

     MeriStar LP will be acquired by FelCor LP, and therefore the unaudited pro
forma combined statements of operations are those of FelCor LP. The following
unaudited pro forma combined statements of operations for the three months ended
March 31, 2001 and the year ended December 31, 2000 are based in part upon the
consolidated statements of operations of FelCor LP, DJONT Operations L.L.C., or
DJONT, Bristol Hotels & Resorts Tenant Companies, or Bristol Tenant, and
MeriStar LP for the three months ended March 31, 2001 and the year ended
December 31, 2000 included or incorporated by reference herein, except for the
consolidated statement of operations of Bristol Tenant for the three months
ended March 31, 2001 which was provided by Bristol Tenant.

     The Pro Forma Combined Statements of Operations for the three months ended
March 31, 2001 and the year ended December 31, 2000 assumes that all the
following occurred on January 1 of the fiscal period presented:

     - FelCor's acquisition of DJONT Operations, LLC, effective January 1, 2001,
       for 416,667 units of limited partnership interest in FelCor LP valued at
       approximately $10 million;

     - FelCor's acquisition of 12 leases held by Bass, effective January 1,
       2001, for 413,585 of FelCor's units of limited partnership interest
       valued at approximately $10 million;

     - FelCor's acquisition of the remaining 88 leases held by Bass, effective
       July 1, 2001, and the recording of a lease termination expense of
       approximately $125 million in the third quarter of 2001 and a
       corresponding liability of approximately $125 million that will be
       amortized over the term of the management agreements with respect to
       these hotels;

     - the assignment of the leases from MeriStar Hotels & Resorts, Inc. to
       taxable REIT subsidiaries, or TRSs, of MeriStar LP; and

     - the completion of the FelCor LP merger and the related financings and
       application of the net proceeds.

     The unaudited pro forma combined statements of operations are not
necessarily indicative of what the results of operations actually would have
been if the partnership merger had occurred and the RMA had been enacted at the
beginning of the periods presented. Additionally, the unaudited pro forma
statements of operations do not attempt to present FelCor LP's results of
operations for any future period. The unaudited pro forma financial information
should be read together with the historical consolidated financial statements
and related notes of MeriStar LP and FelCor LP which are included in this
prospectus or incorporated by reference herein.

                                        31
   38

                       FELCOR LODGING LIMITED PARTNERSHIP

                  PRO FORMA COMBINED STATEMENTS OF OPERATIONS
                   FOR THE THREE MONTHS ENDED MARCH 31, 2001
                                  (UNAUDITED)
                  (IN THOUSANDS, EXCEPT FOR PER UNIT AMOUNTS)



                                                          FELCOR
                                             FELCOR         LP         FELCOR     MERISTAR
                                               LP           RMA          LP          LP         MERGER
                                           HISTORICAL   ADJUSTMENTS   POST RMA   HISTORICAL   ADJUSTMENTS   PRO FORMA
                                              (A)           (B)        TOTAL        (C)           (D)         TOTAL
                                           ----------   -----------   --------   ----------   -----------   ---------
                                                                                          
Revenues:
  Room and suite revenue.................   $192,227     $130,702     $322,929    $200,380                  $523,309
  Food and beverage revenue..............     27,652       34,940      62,592       71,291                   133,883
  Other operating departments............     11,612        4,361      15,973       22,471                    38,444
  Percentage lease revenue...............     51,531      (51,531)                   5,384                     5,384
  Retail space rental and other
    revenue..............................      2,722        3,370       6,092        3,158                     9,250
  Equity in income from unconsolidated
    entities.............................      2,150                    2,150                                  2,150
                                            --------     --------     --------    --------                  --------
Total revenues...........................    287,894      121,842     409,736      302,684                   712,420
                                            --------     --------     --------    --------                  --------
Expenses:
  Hotel operating expenses:
    Room.................................     38,230       31,353      69,583       45,722                   115,305
    Food and beverage expenses...........     20,104       27,473      47,577       51,404                    98,981
    Other operating departments..........     11,921        3,621      15,542       12,507                    28,049
  Management and incentive fees..........      7,098        6,412      13,510        7,327                    20,837
  Other property operating costs.........     63,379       47,016     110,395       77,929                   188,324
  Property taxes, insurance, and other...     37,978          491      38,469       18,387                    56,856
                                            --------     --------     --------    --------                  --------
Total operating expenses.................    178,710      116,366     295,076      213,276                   508,352
                                            --------     --------     --------    --------                  --------
Operating income.........................    109,184        5,476     114,660       89,408                   204,068
                                            --------     --------     --------    --------                  --------
Corporate expenses.......................      2,884                    2,884        2,359                     5,243
Interest expense, net....................     39,356        2,384      41,740       31,243      $ 5,088(E)    78,071
Depreciation.............................     39,808                   39,808       28,374       (5,936)(F)   62,246
Lease termination costs..................     36,226      (36,226)(G)
Swap termination costs...................                                            9,297                     9,297
Writedown of investments.................                                            2,112                     2,112
Minority interests in other
  partnerships...........................      1,756                    1,756           11                     1,767
Other....................................        639          132         771          453           59(H)     1,283
                                            --------     --------     --------    --------      -------     --------
Income (loss) before nonrecurring
  items..................................    (11,485)      39,186      27,701       15,559          789       44,049
Gain (loss) on sale of assets, net.......      2,473                    2,473       (1,062)           3(H)     1,414
                                            --------     --------     --------    --------      -------     --------
Net income (loss) before extraordinary
  items..................................     (9,012)      39,186      30,174       14,497          792       45,463
Preferred distributions..................     (6,150)                  (6,150)        (141)      (2,625)(I)   (8,916)
                                            --------     --------     --------    --------      -------     --------
Net income (loss) before extraordinary
  items applicable to common
  unitholders............................   $(15,162)    $ 39,186     $24,024     $ 14,356      $(1,833)    $ 36,547
                                            ========     ========     ========    ========      =======     ========
Basic per unit data:
  Net income (loss) before extraordinary
    items applicable to common
    unitholders..........................   $  (0.25)                                                       $   0.37
                                            ========                                                        ========
  Weighted average units outstanding.....     61,609                                             38,387(J)    99,996
                                            ========                                            =======     ========
Diluted per unit data:
  Net income (loss) before extraordinary
    items applicable to common
    unitholders..........................   $  (0.25)                                                       $   0.36
                                            ========                                                        ========
  Weighted average units outstanding.....     61,609                                             39,745(J)   101,354
                                            ========                                            =======     ========


           See notes to pro forma combined statements of operations.

                                        32
   39

                       FELCOR LODGING LIMITED PARTNERSHIP

                  PRO FORMA COMBINED STATEMENTS OF OPERATIONS
                      FOR THE YEAR ENDED DECEMBER 31, 2000
                                  (UNAUDITED)
                  (IN THOUSANDS, EXCEPT FOR PER UNIT AMOUNTS)


                                                   FELCOR                                 MERISTAR
                                      FELCOR         LP          FELCOR      MERISTAR        LP         MERISTAR
                                        LP           RMA           LP           LP           RMA           LP         MERGER
                                    HISTORICAL   ADJUSTMENTS    POST RMA    HISTORICAL   ADJUSTMENTS    POST RMA    ADJUSTMENTS
                                       (A)           (K)         TOTAL         (L)           (M)         TOTAL          (D)
                                    ----------   -----------   ----------   ----------   -----------   ----------   -----------
                                                                                               
Revenues:
  Room and suite revenue..........               $1,309,301    $1,309,301                 $ 782,288    $  782,288
  Food and beverage revenue.......                  261,551       261,551                   290,792       290,792
  Other operating departments.....                   88,571        88,571                    84,660        84,660
  Percentage lease revenue........   $536,907      (536,907)                 $391,729      (370,804)       20,925
  Retail space rental and other
    revenue.......................      4,965         5,045        10,010       8,956         9,468        18,424   $        93(H)
  Equity in income from
    unconsolidated entities.......     14,820        (3,269)       11,551
                                     --------    ----------    ----------    --------     ---------    ----------   -----------
Total revenues....................    556,692     1,124,292     1,680,984     400,685       796,404     1,197,089            93
                                     --------    ----------    ----------    --------     ---------    ----------   -----------
Expenses:
  Hotel operating expenses:
    Room..........................                  307,717       307,717                   184,791       184,791
    Food and beverage expenses....                  196,426       196,426                   209,962       209,962
    Other operating departments...                   35,523        35,523                    48,263        48,263
  Management and incentive fees...                   60,653        60,653                    28,943        28,943
  Other property operating
    costs.........................                  444,619       444,619       2,731       299,616       302,347
  Property taxes, insurance, and
    other.........................     89,257        72,679       161,936      47,481        24,829        72,310
                                     --------    ----------    ----------    --------     ---------    ----------
Total operating expenses..........     89,257     1,117,617     1,206,874      50,212       796,404       846,616
                                     --------    ----------    ----------    --------     ---------    ----------   -----------
Operating income..................    467,435         6,675       474,110     350,473                     350,473            93
                                     --------    ----------    ----------    --------                  ----------   -----------
Corporate expenses................     12,256                      12,256       9,445                       9,445
Interest expense, net.............    158,620        10,000       168,620     120,850                     120,850        18,354(E)
Depreciation......................    160,745         1,091       161,836     107,362                     107,362       (17,612)(F)
Reserve for assets held for
  sale............................     63,000                      63,000
Minority interests in other
  partnerships....................      3,570                       3,570          (3)                         (3)
Other.............................      3,376         2,649         6,025       1,622                       1,622           406(H)
                                     --------    ----------    ----------    --------     ---------    ----------   -----------
Income (loss) before nonrecurring
  items...........................     65,868    $   (7,065)       58,803     111,197     $               111,197        (1,055)
                                                 ==========                               =========
Gains on sale of assets...........      4,388                       4,388       3,439                       3,439           (14)(H)
                                     --------                  ----------    --------                  ----------   -----------
Net income (loss) before
  extraordinary items.............     70,256                      63,191     114,636                     114,636        (1,069)
Preferred distributions...........    (24,682)                    (24,682)       (565)                       (565)      (10,500)(I)
                                     --------                  ----------    --------                  ----------   -----------
Net income (loss) before
  extraordinary items applicable
  to common unitholders...........   $ 45,574                  $   38,509    $114,071                  $  114,071   $   (11,569)
                                     ========                  ==========    ========                  ==========   ===========
Basic per unit data:
  Net income before extraordinary
    items applicable to common
    unitholders...................   $   0.73
                                     ========
    Weighted average units
      outstanding.................     62,301                                                                            38,387(J)
                                     ========                                                                       ===========
Diluted per unit data:
  Net income before extraordinary
    items applicable to common
    unitholders...................   $   0.73
                                     ========
    Weighted average units
      outstanding.................     62,556                                                                            39,278(J)
                                     ========                                                                       ===========



                                    PRO FORMA
                                      TOTAL
                                    ----------
                                 
Revenues:
  Room and suite revenue..........  $2,091,589
  Food and beverage revenue.......     552,343
  Other operating departments.....     173,231
  Percentage lease revenue........      20,925
  Retail space rental and other
    revenue.......................      28,527
  Equity in income from
    unconsolidated entities.......      11,551
                                    ----------
Total revenues....................   2,878,166
                                    ----------
Expenses:
  Hotel operating expenses:
    Room..........................     492,508
    Food and beverage expenses....     406,388
    Other operating departments...      83,786
  Management and incentive fees...      89,596
  Other property operating
    costs.........................     746,966
  Property taxes, insurance, and
    other.........................     234,246
                                    ----------
Total operating expenses..........   2,053,490
                                    ----------
Operating income..................     824,676
                                    ----------
Corporate expenses................      21,701
Interest expense, net.............     307,824
Depreciation......................     251,586
Reserve for assets held for
  sale............................      63,000
Minority interests in other
  partnerships....................       3,567
Other.............................       8,053
                                    ----------
Income (loss) before nonrecurring
  items...........................     168,945
Gains on sale of assets...........       7,813
                                    ----------
Net income (loss) before
  extraordinary items.............     176,758
Preferred distributions...........     (35,747)
                                    ----------
Net income (loss) before
  extraordinary items applicable
  to common unitholders...........  $  141,011
                                    ==========
Basic per unit data:
  Net income before extraordinary
    items applicable to common
    unitholders...................  $     1.40
                                    ==========
    Weighted average units
      outstanding.................     100,688
                                    ==========
Diluted per unit data:
  Net income before extraordinary
    items applicable to common
    unitholders...................  $     1.38
                                    ==========
    Weighted average units
      outstanding.................     101,834
                                    ==========


           See notes to pro forma combined statements of operations.

                                        33
   40

         NOTES TO FELCOR LP PRO FORMA COMBINED STATEMENTS OF OPERATIONS
                   FOR THE THREE MONTHS ENDED MARCH 31, 2001,
                      AND THE YEAR ENDED DECEMBER 31, 2000
                                  (UNAUDITED)

(A)  Represents FelCor LP's historical results of operations, excluding
     extraordinary items.

(B)  Effective January 1, 2001, with the enactment of the REIT Modernization
     Act, FelCor LP completed transactions that resulted in its newly formed
     taxable REIT subsidiaries acquiring leases for 96 hotels that were
     previously leased to either DJONT or Bass; accordingly, the revenues,
     expenses and management fees associated with these hotels are included in
     FelCor LP's historical consolidated statement of operations for the three
     month period ended March 31, 2001. In March 2001, FelCor LP entered into an
     agreement with Bass to acquire the remaining 88 hotel leases effective July
     1, 2001. In consideration for the acquisition of these leases, one of
     FelCor LP's taxable REIT subsidiaries who lease these hotels will enter
     into long-term management agreements with Bass with regard to these hotels.
     A portion of the management fees with respect to the 88 hotels managed by
     Bass will be considered lease termination costs, and FelCor LP will record
     a lease termination cost of $125 million in the third quarter of 2001. The
     expense associated with the $125 million lease termination cost is not
     reflected in these adjustments. This pro forma adjustment column represents
     the historical hotel revenues and expenses and the elimination of the
     related historical percentage lease revenue associated with the 88 hotels
     as if the Bass leases were acquired effective January 1, 2000.

(C)  Represents historical results of operations, excluding extraordinary items.
     Effective January 1, 2001, because of the enactment of the REIT
     Modernization Act, taxable REIT subsidiaries were assigned the leases on
     106 hotels that had previously been held by MeriStar Hotels & Resorts, Inc.
     and entered into management contracts with MeriStar Hotels & Resorts to
     manage these hotels. Accordingly, the related hotel revenues, expenses and
     management fees are included in MeriStar LP's historical results of
     operations for the three month period ended March 31, 2001. Some
     reclassifications have been made to conform to the presentation of FelCor
     LP's statement of operations.

                                        34
   41
 NOTES TO FELCOR LP PRO FORMA COMBINED STATEMENTS OF OPERATIONS -- (CONTINUED)

(D)  On May 10, 2001, FelCor and MeriStar announced that they had signed a
     merger agreement, under which MeriStar will merge with and into FelCor, and
     a wholly-owned subsidiary of FelCor LP will merge with and into MeriStar LP
     and the limited partners of MeriStar LP, other than FelCor and its
     subsidiaries, will exchange their interests in MeriStar LP for interests in
     FelCor LP and, where applicable, cash. Under the merger agreement, each
     holder of MeriStar common stock will receive, for each share of MeriStar
     common stock, $4.60 in cash plus 0.784 of a share of FelCor common stock.
     Each holder of common units and profits-only partnership units in MeriStar
     LP, other than FelCor and its subsidiaries, will receive, for each common
     unit and profits-only unit, $4.60 in cash plus 0.784 of a common unit of
     FelCor LP. Each holder of Class C preferred units in MeriStar LP will
     receive, for each unit, $4.60 in cash plus 0.784 of a Series C preferred
     unit in FelCor LP. Each holder of Class D preferred units in MeriStar LP
     will receive, for each unit, one Series D preferred unit in FelCor LP.
     Amounts represent adjustments to record the partnership merger and related
     transactions as if the partnership merger had occurred on January 1 of the
     fiscal period presented. The calculation of the merger acquisition cost is
     as follows (in thousands, except share and unit data):


                                                                    

        Issuance of 37.630 million common units of FelCor LP units
          in exchange for 48.0 million common and profits-only units
          of MeriStar LP............................................   $  831,638

        Issuance of 755,954 FelCor LP Series C preferred units in
          exchange for 964,227 MeriStar LP Class C preferred
          units.....................................................       16,707

        Payment of $4.60 per unit of MeriStar LP common units, Class
          C preferred units and profits-only units..................      225,227

        Issuance of 392,157 FelCor LP Series D preferred units in
          exchange for a like number of MeriStar LP Class D
          preferred units...........................................        8,690

        Issuance of 3.6 million FelCor stock options based on a
          0.784 exchange ratio in exchange for MeriStar stock
          options, assuming all MeriStar option holders are not
          retained by FelCor........................................       10,600

        Assumption of MeriStar's liabilities........................    1,887,451

        Transaction costs...........................................       39,600
                                                                       ----------

        Total merger acquisition cost...............................   $3,019,913
                                                                       ==========


     The following is a calculation of estimated transaction costs (in
thousands):


                                                                    

        Severance and excise tax payments...........................   $   15,000

        Financial advisory fees.....................................       12,000

        Consent payments in connection with debt agreements.........        4,600

        Legal fees..................................................        3,000

        Accounting fees.............................................        1,000

        Mailing and filing fees.....................................        1,000

        Other.......................................................        3,000
                                                                       ----------

                  Transaction costs.................................   $   39,600
                                                                       ==========


                                        35
   42
 NOTES TO FELCOR LP PRO FORMA COMBINED STATEMENTS OF OPERATIONS -- (CONTINUED)

(E)  Represents the net adjustment to historical interest expense for the
     increase in interest expense related to new borrowings, with interest rates
     ranging from 5.75% to 8.50%, resulting from merger related transactions
     offset by reductions in historical interest expense related to borrowings,
     with interest rates ranging from 4.75% to 8.80%, that will be repaid, along
     with the push down of interest expense from MeriStar to MeriStar LP that is
     not reflected in MeriStar LP's historical interest expense, see also note
     (H), as follows (in thousands):



                                                         FOR THE THREE MONTHS ENDED   FOR THE YEAR ENDED
                                                               MARCH 31, 2001         DECEMBER 31, 2000
                                                         --------------------------   ------------------
                                                                                

        Increases:

          FelCor LP's new senior notes of $600,000.....           $12,645                  $ 50,575

          FelCor LP's new mortgage debt of $350,000....             5,031                    20,125

          FelCor LP's new line of credit borrowings of
             $362,709..................................             6,120                    24,483

          Amortization of deferred financing costs of
             new borrowings of $19,700 over lives of
             1-10 years................................             1,531                     6,126
                                                                  -------                  --------

          Total increases..............................            25,327                   101,309
                                                                  -------                  --------

        Reductions:

          FelCor LP $248,900 line of credit repaid.....             4,766                    19,066

          FelCor LP $61,744 mortgage debt repaid.......             1,203                     5,340

          MeriStar LP $356,826 notes payable to
             MeriStar repaid...........................             6,242                    24,969

          MeriStar LP $247,000 line of credit repaid...             4,656                    19,735

          MeriStar LP $195,000 term loans repaid.......             3,831                    16,655

          Historical interest capitalized by MeriStar
             LP........................................            (1,473)                   (6,136)

          Historical amortization of MeriStar LP
             deferred financing costs..................             1,323                     4,585
                                                                  -------                  --------

          Total reductions.............................            20,548                    84,214
                                                                  -------                  --------

                                                                    4,779                    17,095

        Plus push down of interest expense.............               309                     1,259
                                                                  -------                  --------

        Net adjustment for MeriStar LP.................           $ 5,088                  $ 18,354
                                                                  =======                  ========


     FelCor LP expects to assume approximately $500 million of MeriStar LP's
     senior notes and approximately $377 million of mortgage debt of MeriStar
     LP's subsidiaries in connection with the partnership merger.

(F)  Represents the reduction in historical depreciation associated with the
     allocation of the purchase price of MeriStar LP, offset by additional
     depreciation on $8.3 million of furniture, fixtures, and equipment acquired
     from Bass. The allocation of basis to the assets acquired from MeriStar LP
     is as follows (in thousands):


                                                                   

        Total merger acquisition cost...............................  $3,019,913

        Less: non-real estate assets acquired at historical cost
          (which approximates fair value)...........................     201,198
                                                                      ----------

        Allocation to investment in hotels..........................  $2,818,715
                                                                      ==========


                                        36
   43
 NOTES TO FELCOR LP PRO FORMA COMBINED STATEMENTS OF OPERATIONS -- (CONTINUED)

     The basis is anticipated to be allocated $281.9 million to land, $2,395.9
     million to buildings and improvements, and $140.9 million to furniture,
     fixtures, and equipment. The depreciable lives assigned to buildings and
     improvements are forty years and five years for furniture, fixtures, and
     equipment. The adjustment is calculated as follows (in thousands):



                                                         FOR THE THREE MONTHS ENDED   FOR THE YEAR ENDED
                                                               MARCH 31, 2001         DECEMBER 31, 2000
                                                         --------------------------   ------------------
                                                                                

        Buildings and improvements acquired from
          MeriStar LP..................................           $ 14,974                $  59,898

        Furniture, fixtures, and equipment acquired
          from MeriStar LP.............................              7,048                   28,186
                                                                  --------                ---------

                                                                    22,022                   88,084

        Historical MeriStar LP depreciation............            (28,374)                (107,362)
                                                                  --------                ---------

                                                                    (6,352)                 (19,278)

        Furniture, fixtures, and equipment acquired
          from Bass....................................                416                    1,666
                                                                  --------                ---------

        Net adjustment.................................           $ (5,936)               $ (17,612)
                                                                  ========                =========


(G)  Represents elimination of lease termination costs associated with the
     acquisition of DJONT and Bass leases.

(H)  FelCor has no assets, liabilities, revenues or expenses other than those
     derived from its ownership of FelCor LP. MeriStar has miscellaneous assets,
     liabilities, revenues and expenses other than those derived from its
     ownership of MeriStar LP. Upon completion of the merger and partnership
     merger and related transactions, FelCor will contribute to FelCor LP all
     assets and liabilities acquired; accordingly these miscellaneous
     adjustments are made to reflect the contribution of the items historically
     reported only at the MeriStar level.

(I)  Represents dividends on $100 million of cumulative redeemable preferred
     units at an anticipated dividend rate of 10.5%.

(J)  Represents the impact of additional units issued in the partnership merger
     on a basic and diluted basis. Also represents the dilutive effect of
     historical FelCor stock options, which were antidilutive on a historical
     basis but dilutive on a pro forma basis for the three months ended March
     31, 2001, and the dilutive effect of FelCor stock options issued to
     MeriStar option holders as follows (in thousands):



                                                          FOR THE THREE MONTHS ENDED   FOR THE YEAR ENDED
                                                                MARCH 31, 2001         DECEMBER 31, 2000
                                                          --------------------------   ------------------
                                                                                 

        Basic

          Units issued to MeriStar LP unitholders.......            38,387                   38,387
                                                                    ------                   ------

          Adjustment to weighted average units-basic....            38,387                   38,387

        Diluted

          Historical dilutive effect of FelCor
             options....................................               467

          Dilutive effect of options issued to MeriStar
             optionholders..............................               891                      891
                                                                    ------                   ------

        Adjustment to weighted average units-diluted....            39,745                   39,278
                                                                    ======                   ======


(K)  Represents adjustments necessary to reflect the hotel revenues, expenses
     and management fees and elimination of percentage lease revenue for the
     DJONT and Bass leased hotels, as if the acquisition of the leases was
     effective January 1, 2000.

(L)  Represents MeriStar LP's historical results of operations, excluding
     extraordinary items. Some reclassifications have been made to conform to
     the presentation of FelCor LP's statements of operations.

(M)  Represents adjustments necessary to reflect hotel revenues, expenses and
     management fees and elimination of percentage lease revenue for the hotels
     formerly leased to MeriStar Hotels & Resorts, as if the assignment of the
     leases to taxable REIT subsidiaries of MeriStar LP was effective January 1,
     2000.

                                        37
   44

  PRO FORMA COMBINED BALANCE SHEET -- PARTNERSHIP MERGER

     MeriStar LP will be acquired by FelCor LP, and therefore the unaudited pro
forma combined balance sheet is that of FelCor LP. The following unaudited pro
forma combined balance sheet as of March 31, 2001 is based in part upon the
consolidated balance sheets of FelCor LP, DJONT and MeriStar LP included or
incorporated by reference herein, and the consolidated balance sheet of Bristol
Tenant which was provided by Bristol Tenant.

     The Pro Forma Combined Balance Sheet assumes all of the following occurred
on March 31, 2001:

     - FelCor LP's acquisition of the remaining 88 leases held by Bass,
       effective July 1, 2001, and the recording of a lease termination expense
       of approximately $125 million in the third quarter of 2001 and a
       corresponding liability of approximately $125 million that will be
       amortized over the term of the management agreements with respect to
       these hotels; and

     - the completion of the partnership merger and the related financings and
       application of the net proceeds.

     The unaudited pro forma balance sheet is not necessarily indicative of what
the financial position actually would have been if the partnership merger had
occurred and the RMA had been enacted at March 31, 2001. Additionally, the
unaudited pro forma combined balance sheet does not attempt to present FelCor
LP's financial position at any future date. The unaudited pro forma financial
information should be read together with the historical consolidated financial
statements and related notes of MeriStar LP and FelCor LP which are included in
this prospectus or incorporated by reference herein.

                                        38
   45

                       FELCOR LODGING LIMITED PARTNERSHIP

                        PRO FORMA COMBINED BALANCE SHEET
                              AS OF MARCH 31, 2001
                           (UNAUDITED, IN THOUSANDS)



                                        FELCOR LP       BASS                    MERISTAR LP
                                        HISTORICAL   ACQUISITION   FELCOR LP    HISTORICAL        MERGER        PRO FORMA
                                           (A)           (B)        POST RMA        (C)       ADJUSTMENTS(D)      TOTAL
                                        ----------   -----------   ----------   -----------   --------------    ----------
                                                                                              
                                                          ASSETS


Net investment in hotels..............  $3,734,891    $   8,328    $3,743,219   $2,878,442      $  (59,727)(E)  $6,561,934
Investment in unconsolidated
  entities............................    150,960                    150,960        41,714                         192,674
Assets held for sale..................     58,733                     58,733                                        58,733
Cash and cash equivalents.............     60,743        15,832       76,575        18,982                          95,557
Restricted cash.......................                                              18,221                          18,221
Due from MeriStar Hotels & Resorts....                                              10,709                          10,709
Note receivable from MeriStar Hotels &
  Resorts.............................                                              36,000                          36,000
Accounts receivable...................     47,857        34,003       81,860        57,311                         139,171
Prepaid expenses......................     11,731         2,996       14,727        18,221                          32,948
Deferred expenses, net................     23,873                     23,873        16,016           3,610(F)       43,499
Other assets..........................      8,016         5,171       13,187                            40(G)       13,227
                                        ----------    ---------    ----------   ----------      ----------      ----------
        Total assets..................  $4,096,804    $  66,330    $4,163,134   $3,095,616      $  (56,077)     $7,202,673
                                        ==========    =========    ==========   ==========      ==========      ==========

                                   LIABILITIES, REDEEMABLE UNITS AND PARTNERS' CAPITAL

Debt..................................  $1,812,690                 $1,812,690   $1,674,978      $  198,253(H)   $3,685,921
Distributions payable.................     34,196                     34,196        24,142                          58,338
Accrued expenses and other............    144,900     $  40,932      185,832       179,721           5,912(G)      371,465
Deferred rent.........................      5,254        (5,254)
Due to manager........................                   25,398       25,398                                        25,398
Lease termination liability...........                  125,000      125,000                                       125,000
Minority interest in other
  partnerships........................     49,949                     49,949         2,698                          52,647
                                        ----------    ---------    ----------   ----------      ----------      ----------
        Total liabilities.............  2,046,989       186,076    2,233,065     1,881,539         204,165       4,318,769
                                        ----------    ---------    ----------   ----------      ----------      ----------
Redeemable units at redemption
  value...............................    206,872                    206,872        87,175            (576)(I)     293,471
                                        ----------    ---------    ----------   ----------      ----------      ----------
Preferred units:
  Series A preferred units............    149,515                    149,515                                       149,515
  Series B preferred units............    143,750                    143,750                                       143,750
  New preferred units.................                                                             100,000(J)      100,000
Common units..........................  1,549,678      (119,746)   1,429,932     1,126,902        (359,666)(K)   2,197,168
                                        ----------    ---------    ----------   ----------      ----------      ----------
Partners' Capital.....................  1,842,943      (119,746)   1,723,197     1,126,902        (259,666)      2,590,433
                                        ----------    ---------    ----------   ----------      ----------      ----------
        Total liabilities, redeemable
          units and partners'
          capital.....................  $4,096,804    $  66,330    $4,163,134   $3,095,616      $  (56,077)     $7,202,673
                                        ==========    =========    ==========   ==========      ==========      ==========


                 See notes to pro forma combined balance sheet.

                                        39
   46

              NOTES TO FELCOR LP PRO FORMA COMBINED BALANCE SHEET
                              AS OF MARCH 31, 2001
                                  (UNAUDITED)

(A)  Represents FelCor LP's historical consolidated balance sheet as of March
     31, 2001.

(B)  Effective January 1, 2001, with the enactment of the REIT Modernization
     Act, FelCor LP had completed transactions that resulted in the newly formed
     taxable REIT subsidiaries acquiring leases for 96 hotels that were
     previously leased to either DJONT or Bass. Accordingly, the assets and
     liabilities associated with these hotels are included in FelCor LP's
     historical consolidated balance sheet as of March 31, 2001. In March 2001,
     FelCor LP entered into an agreement with Bass to acquire the remaining 88
     hotel leases effective July 1, 2001. In consideration for the acquisition
     of these leases, one of FelCor LP's taxable REIT subsidiaries will enter
     into long-term management agreements with Bass. A portion of the management
     fees with respect to the 88 hotels managed by Bass will be considered lease
     termination costs and FelCor LP will record a lease termination cost of
     $125 million in the third quarter of 2001. This pro forma adjustment column
     represents the historical hotel assets and liabilities associated with the
     88 hotels and the lease termination cost liability as if the Bass leases
     were acquired effective March 31, 2001.

(C)  Represents the historical consolidated balance sheet of MeriStar LP as of
     March 31, 2001. Some reclassifications have been made to conform to the
     presentation of FelCor LP's balance sheet.

(D)  On May 10, 2001, FelCor and MeriStar announced that they had signed a
     merger agreement, under which MeriStar will merge with and into FelCor, and
     a wholly-owned subsidiary of FelCor LP will merge with and into MeriStar LP
     and the limited partners of MeriStar LP, other than FelCor and its
     subsidiaries, will exchange their interests in MeriStar LP for interests in
     FelCor LP and, where applicable, cash. Under the merger agreement, each
     holder of MeriStar common stock will receive, for each share of MeriStar
     common stock, $4.60 in cash plus 0.784 of a share of FelCor common stock.
     Each holder of common units and profits-only partnership units in MeriStar
     LP, other than FelCor and its subsidiaries, will receive, for each common
     unit and profits-only unit, $4.60 in cash plus 0.784 of a common unit of
     FelCor LP. Each holder of Class C preferred units in MeriStar LP will
     receive, for each unit, $4.60 in cash plus 0.784 of a Series C preferred
     unit in FelCor LP. Each holder of Class D preferred units in MeriStar LP
     will receive, for each unit, one Series D preferred unit in FelCor LP.
     Amounts represent adjustments to record the partnership merger and related
     transactions as if the merger had occurred on March 31, 2001. The
     calculation of the partnership merger acquisition cost is as follows (in
     thousands, except share and unit data):


                                                                    

        Issuance of 37.630 million common units of FelCor LP in
          exchange for 48.0 million common and profits-only units of
          MeriStar LP...............................................   $  831,638

        Issuance of 755,954 FelCor LP Series C preferred units in
          exchange for 964,227 MeriStar LP Class C preferred
          units.....................................................       16,707

        Payment of $4.60 per unit of MeriStar LP common, Class C
          preferred and profits-only units..........................      225,227

        Issuance of 392,157 FelCor LP Series D preferred units in
          exchange for a like number of MeriStar LP Class D
          preferred units...........................................        8,690

        Issuance of 3.6 million FelCor stock options based on a
          0.784 exchange ratio in exchange for MeriStar stock
          options, assuming all MeriStar option holders are not
          retained by FelCor........................................       10,600

        Assumption of MeriStar's liabilities........................    1,887,451

        Transaction costs...........................................       39,600
                                                                       ----------

        Total merger acquisition cost...............................   $3,019,913
                                                                       ==========


                                        40
   47
       NOTES TO FELCOR LP PRO FORMA COMBINED BALANCE SHEET -- (CONTINUED)

     The following is a calculation of estimated transaction costs (in
thousands):


                                                             

 Severance and excise tax payments...........................   $15,000

 Financial advisory fees.....................................    12,000

 Consent payments in connection with debt agreements.........     4,600

 Legal fees..................................................     3,000

 Accounting fees.............................................     1,000

 Mailing and filing fees.....................................     1,000

 Other.......................................................     3,000
                                                                -------

           Transaction costs.................................   $39,600
                                                                =======


(E)  Represents the purchase accounting adjustment to the historical carrying
     value of MeriStar LP investment in hotels as follows (in thousands):


                                                                    

        FelCor LP allocation to investment in hotels................   $2,818,715

        MeriStar LP historical carrying amount......................    2,878,442
                                                                       ----------

             Adjustment.............................................   $  (59,727)
                                                                       ==========


(F)  Represents the net effect of the following adjustments (in thousands):


                                                                    

        Deferred financing costs for new borrowings.................   $ 19,626

        Elimination of historical MeriStar LP deferred financing
          costs.....................................................    (16,016)
                                                                       --------

             Adjustment.............................................   $  3,610
                                                                       ========


(G)  FelCor has no assets, liabilities, revenues or expenses other than those
     derived from its ownership of FelCor LP. MeriStar has miscellaneous assets,
     liabilities, revenues and expenses other than those derived from its
     ownership of MeriStar LP. Upon completion of the merger and partnership
     merger and related transactions, FelCor will contribute to FelCor LP all
     assets and liabilities acquired; accordingly these miscellaneous
     adjustments are made to reflect the contribution of the items historically
     reported only at the MeriStar level.

(H)  Represents the net increase in debt as a result of the partnership merger
     and related transactions as follows (in thousands):


                                                                    

        FelCor LP issuance of $600,000 senior notes, net of
          discount..................................................   $ 595,014

        FelCor LP issuance of new mortgage debt.....................     350,000

        FelCor LP borrowings on new line of credit..................     362,709

        Repayment of FelCor LP line of credit.......................    (248,900)

        Repayment of FelCor LP mortgage debt........................     (61,744)

        Repayment of MeriStar LP notes payable to MeriStar..........    (356,826)

        Repayment of MeriStar LP line of credit.....................    (247,000)

        Repayment of MeriStar LP term loans.........................    (195,000)
                                                                       ---------

             Net Adjustment.........................................   $ 198,253
                                                                       =========


(I)  Represents the net change in redeemable units as follows:


                                                                    

        Elimination of MeriStar LP historical balance...............   $(87,175)

        Record at redemption value 2.769 million FelCor LP common
          units issued in exchange for 3.532 million MeriStar LP
          common and profits-only units and issuance of 755,954
          FelCor LP Series C preferred units in exchange for 964,227
          MeriStar LP Class C preferred units.......................     86,599
                                                                       --------

                  Net adjustment....................................   $   (576)
                                                                       ========


(J)  Represents FelCor LP's issuance of $100 million in cumulative redeemable
     preferred units.

                                        41
   48
       NOTES TO FELCOR LP PRO FORMA COMBINED BALANCE SHEET -- (CONTINUED)

(K)  Represents the net adjustments resulting from the partnership merger and
     related transactions as follows (in thousands, except share and unit data):



                                                                      ADDITIONAL
                                                                        PAID IN
                                                                       PARTNERS
                                                                        CAPITAL
                                                                      -----------
                                                                   

        Issuance of 34.861 million units of FelCor LP in exchange
          for 44.466 million units of MeriStar LP...................  $   770,436

        Elimination of historical MeriStar balances.................   (1,126,902)

        Offering expenses of new $100,000 of FelCor cumulative
          redeemable preferred units................................       (3,200)
                                                                      -----------

                  Net adjustments...................................  $  (359,666)
                                                                      ===========


                                        42
   49

  PRO FORMA COMBINED STATEMENTS OF OPERATIONS -- MERGER

     MeriStar will be acquired by FelCor, and therefore the unaudited pro forma
combined statements of operations are those of FelCor. The following unaudited
pro forma combined statements of operations for the three months ended March 31,
2001 and the year ended December 31, 2000 are based in part upon the
consolidated statements of operations of FelCor, DJONT, Bristol Tenant, and
MeriStar for the three months ended March 31, 2001 and the year ended December
31, 2000 incorporated by reference, except for the consolidated statement of
operations of Bristol Tenant for the three months ended March 31, 2001 which was
provided by Bristol Tenant.

     The Pro Forma Combined Statements of Operations for the three months ended
March 31, 2001 and the year ended December 31, 2000 assumes that all the
following occurred on January 1 of the fiscal period presented:

     - FelCor's acquisition of DJONT, effective January 1, 2001, for 416,667
       units of limited partnership interest in FelCor LP valued at
       approximately $10 million;

     - FelCor's acquisition of 12 leases held by Bass, effective January 1,
       2001, for 413,585 shares of FelCor common stock valued at approximately
       $10 million;

     - FelCor's acquisition of the remaining 88 leases held by Bass, effective
       July 1, 2001, and the recording of a lease termination expense of
       approximately $125 million in the third quarter of 2001 and a
       corresponding liability of approximately $125 million that will be
       amortized over the term of the management agreements with respect to
       these hotels;

     - the assignment of the leases from MeriStar Hotels & Resorts, Inc. to
       taxable REIT subsidiaries, or TRSs, of MeriStar; and

     - the completion of the MeriStar merger and related financings and the
       application of the net proceeds.

     The unaudited pro forma combined statements of operations are not
necessarily indicative of what the results of operations actually would have
been if the merger had occurred and the RMA had been enacted at the beginning of
the periods presented. Additionally, the unaudited pro forma combined statements
of operations do not attempt to present FelCor's results of operations for any
future period. The unaudited pro forma financial information should be read
together with the historical consolidated financial statements and related notes
of MeriStar and FelCor which are included in this prospectus or incorporated by
reference herein.

                                        43
   50

                       FELCOR LODGING TRUST INCORPORATED

                  PRO FORMA COMBINED STATEMENTS OF OPERATIONS
                   FOR THE THREE MONTHS ENDED MARCH 31, 2001
                                  (UNAUDITED)
                  (IN THOUSANDS, EXCEPT FOR PER SHARE AMOUNTS)



                                                          FELCOR
                                             FELCOR         RMA        FELCOR     MERISTAR      MERGER
                                           HISTORICAL   ADJUSTMENTS   POST RMA   HISTORICAL   ADJUSTMENTS   PRO FORMA
                                              (A)           (B)        TOTAL        (C)           (D)         TOTAL
                                           ----------   -----------   --------   ----------   -----------   ---------
                                                                                          
Revenues:
  Room and suite revenue.................   $192,227     $130,702     $322,929    $200,380                  $523,309
  Food and beverage revenue..............     27,652       34,940      62,592       71,291                   133,883
  Other operating departments............     11,612        4,361      15,973       22,471                    38,444
  Percentage lease revenue...............     51,531      (51,531)                   5,384                     5,384
  Retail space rental and other
    revenue..............................      2,722        3,370       6,092        3,158                     9,250
  Equity in income from unconsolidated
    entities.............................      2,150                    2,150                                  2,150
                                            --------     --------     --------    --------                  --------
Total revenues...........................    287,894      121,842     409,736      302,684                   712,420
                                            --------     --------     --------    --------                  --------
Expenses:
  Hotel operating expenses:
    Room.................................     38,230       31,353      69,583       45,722                   115,305
    Food and beverage expenses...........     20,104       27,473      47,577       51,404                    98,981
    Other operating departments..........     11,921        3,621      15,542       12,507                    28,049
  Management and incentive fees..........      7,098        6,412      13,510        7,327                    20,837
  Other property operating costs.........     63,379       47,016     110,395       77,929                   188,324
  Property taxes, insurance, and other...     37,978          491      38,469       18,387                    56,856
                                            --------     --------     --------    --------                  --------
Total operating expenses.................    178,710      116,366     295,076      213,276                   508,352
                                            --------     --------     --------    --------                  --------
Operating income.........................    109,184        5,476     114,660       89,408                   204,068
                                            --------     --------     --------    --------                  --------
Corporate expenses.......................      2,884                    2,884        2,359                     5,243
Interest expense, net....................     39,356        2,384      41,740       31,552      $ 4,779(E)    78,071
Depreciation.............................     39,808                   39,808       28,374       (5,936)(F)   62,246
Lease termination costs..................     36,226      (36,226)(G)
Swap termination costs...................                                            9,297                     9,297
Writedown of investments.................                                            2,112                     2,112
Minority interests.......................       (450)       5,702       5,252        1,104          135(H)     6,491
Other....................................        639          132         771          512                     1,283
                                            --------     --------     --------    --------      -------     --------
Income (loss) before nonrecurring
  items..................................     (9,279)      33,484      24,205       14,098        1,022       39,325
Gain (loss) on sale of assets, net.......      2,473                    2,473       (1,059)                    1,414
                                            --------     --------     --------    --------      -------     --------
Net income (loss) before extraordinary
  items..................................     (6,806)      33,484      26,678       13,039        1,022       40,739
Preferred distributions..................     (6,150)                  (6,150)                   (2,625)(I)   (8,775)
                                            --------     --------     --------    --------      -------     --------
Net income (loss) before extraordinary
  items applicable to common
  shareholders...........................   $(12,956)    $ 33,484     $20,528     $ 13,039      $(1,603)    $ 31,964
                                            ========     ========     ========    ========      =======     ========
Basic per share data:
  Net income (loss) before extraordinary
    items applicable to common
    shareholders.........................   $  (0.25)                                                       $   0.37
                                            ========                                                        ========
  Weighted average shares outstanding....     52,595                                             34,861(J)    87,456
                                            ========                                            =======     ========
Diluted per share data:
  Net income (loss) before extraordinary
    items applicable to common
    shareholders.........................   $  (0.25)                                                       $   0.36
                                            ========                                                        ========
  Weighted average shares outstanding....     52,595                                             36,219(J)    88,814
                                            ========                                            =======     ========


           See notes to pro forma combined statements of operations.

                                        44
   51

                       FELCOR LODGING TRUST INCORPORATED

                  PRO FORMA COMBINED STATEMENTS OF OPERATIONS
                      FOR THE YEAR ENDED DECEMBER 31, 2000
                                  (UNAUDITED)
                  (IN THOUSANDS, EXCEPT FOR PER SHARE AMOUNTS)


                                                   FELCOR                                 MERISTAR
                                      FELCOR         RMA         FELCOR      MERISTAR        RMA        MERISTAR      MERGER
                                    HISTORICAL   ADJUSTMENTS    POST RMA    HISTORICAL   ADJUSTMENTS    POST RMA    ADJUSTMENTS
                                       (A)           (K)         TOTAL         (L)           (M)         TOTAL          (D)
                                    ----------   -----------   ----------   ----------   -----------   ----------   -----------
                                                                                               
Revenues:
  Room and suite revenue..........               $1,309,301    $1,309,301                 $ 782,288    $  782,288
  Food and beverage revenue.......                  261,551       261,551                   290,792       290,792
  Other operating departments.....                   88,571        88,571                    84,660        84,660
  Percentage lease revenue........   $536,907      (536,907)                 $391,729      (370,804)       20,925
  Retail space rental and other
    revenue.......................      4,965         5,045        10,010       9,049         9,468        18,517
  Equity in income from
    unconsolidated entities.......     14,820        (3,269)       11,551
                                     --------    ----------    ----------    --------     ---------    ----------
Total revenues....................    556,692     1,124,292     1,680,984     400,778       796,404     1,197,182
                                     --------    ----------    ----------    --------     ---------    ----------
Expenses:
  Hotel operating expenses:
    Room..........................                  307,717       307,717                   184,791       184,791
    Food and beverage expenses....                  196,426       196,426                   209,962       209,962
    Other operating departments...                   35,523        35,523                    48,263        48,263
  Management and incentive fees...                   60,653        60,653                    28,943        28,943
  Other property operating
    costs.........................                  444,619       444,619       2,731       299,616       302,347
  Property taxes, insurance, and
    other.........................     89,257        72,679       161,936      47,481        24,829        72,310
                                     --------    ----------    ----------    --------     ---------    ----------
Total operating expenses..........     89,257     1,117,617     1,206,874      50,212       796,404       846,616
                                     --------    ----------    ----------    --------     ---------    ----------
Operating income..................    467,435         6,675       474,110     350,566                     350,566
                                     --------    ----------    ----------    --------                  ----------
Corporate expenses................     12,256                      12,256       9,445                       9,445
Interest expense, net.............    158,620        10,000       168,620     122,109                     122,109   $    17,095(E)
Depreciation......................    160,745         1,091       161,836     107,362                     107,362       (17,612)(F)
Reserve for assets held for
  sale............................     63,000                      63,000
Minority interests................      8,262          (618)        7,644      10,240                      10,240         1,049(H)
Other.............................      3,376         2,649         6,025       2,028                       2,028
                                     --------    ----------    ----------    --------     ---------    ----------   -----------
Income (loss) before nonrecurring
  items...........................     61,176    $   (6,447)       54,729      99,382     $                99,382          (532)
                                                 ==========                               =========
Gains on sale of assets...........      4,388                       4,388       3,425                       3,425
                                     --------                  ----------    --------                  ----------   -----------
Net income (loss) before
  extraordinary items.............     65,564                      59,117     102,807                     102,807          (532)
Preferred distributions...........    (24,682)                    (24,682)                                              (10,500)(I)
                                     --------                  ----------    --------                  ----------   -----------
Net income (loss) before
  extraordinary items applicable
  to common shareholders..........   $ 40,882                  $   34,435    $102,807                  $  102,807   $   (11,032)
                                     ========                  ==========    ========                  ==========   ===========
Basic per share data:
  Net income before extraordinary
    items applicable to common
    shareholders..................   $   0.74
                                     ========
    Weighted average shares
      outstanding.................     55,264                                                                            34,861(J)
                                     ========                                                                       ===========
Diluted per share data:
  Net income before extraordinary
    items applicable to common
    shareholders..................   $   0.74
                                     ========
    Weighted average shares
      outstanding.................     55,519                                                                            35,752(J)
                                     ========                                                                       ===========



                                    PRO FORMA
                                      TOTAL
                                    ----------
                                 
Revenues:
  Room and suite revenue..........  $2,091,589
  Food and beverage revenue.......     552,343
  Other operating departments.....     173,231
  Percentage lease revenue........      20,925
  Retail space rental and other
    revenue.......................      28,527
  Equity in income from
    unconsolidated entities.......      11,551
                                    ----------
Total revenues....................   2,878,166
                                    ----------
Expenses:
  Hotel operating expenses:
    Room..........................     492,508
    Food and beverage expenses....     406,388
    Other operating departments...      83,786
  Management and incentive fees...      89,596
  Other property operating
    costs.........................     746,966
  Property taxes, insurance, and
    other.........................     234,246
                                    ----------
Total operating expenses..........   2,053,490
                                    ----------
Operating income..................     824,676
                                    ----------
Corporate expenses................      21,701
Interest expense, net.............     307,824
Depreciation......................     251,586
Reserve for assets held for
  sale............................      63,000
Minority interests................      18,933
Other.............................       8,053
                                    ----------
Income (loss) before nonrecurring
  items...........................     153,579
Gains on sale of assets...........       7,813
                                    ----------
Net income (loss) before
  extraordinary items.............     161,392
Preferred distributions...........     (35,182)
                                    ----------
Net income (loss) before
  extraordinary items applicable
  to common shareholders..........  $  126,210
                                    ==========
Basic per share data:
  Net income before extraordinary
    items applicable to common
    shareholders..................  $     1.40
                                    ==========
    Weighted average shares
      outstanding.................      90,125
                                    ==========
Diluted per share data:
  Net income before extraordinary
    items applicable to common
    shareholders..................  $     1.38
                                    ==========
    Weighted average shares
      outstanding.................      91,271
                                    ==========


           See notes to pro forma combined statements of operations.

                                        45
   52

          NOTES TO FELCOR PRO FORMA COMBINED STATEMENTS OF OPERATIONS
                   FOR THE THREE MONTHS ENDED MARCH 31, 2001,
                      AND THE YEAR ENDED DECEMBER 31, 2000
                                  (UNAUDITED)

(A)  Represents FelCor's historical results of operations, excluding
     extraordinary items.

(B)  Effective January 1, 2001, with the enactment of the REIT Modernization
     Act, FelCor had completed transactions that resulted in its newly formed
     taxable REIT subsidiaries acquiring leases for 96 hotels that were
     previously leased to either DJONT or Bass, accordingly, the revenues,
     expenses and management fees associated with these hotels are included in
     FelCor's historical consolidated statement of operations for the three
     month period ended March 31, 2001. In March 2001, FelCor entered into an
     agreement with Bass to acquire the remaining 88 hotel leases effective July
     1, 2001. In consideration for the acquisition of these leases, one of
     FelCor's taxable REIT subsidiaries who lease these hotels will enter into
     long-term management agreements with Bass with regard to these hotels and
     issue to Bass 100 shares of FelCor common stock. A portion of the
     management fees with respect to the 88 hotels managed by Bass will be
     considered lease termination costs, and FelCor will record a lease
     termination cost of $125 million in the third quarter of 2001. The expense
     associated with the $125 million lease termination cost is not reflected in
     these adjustments. This pro forma adjustment column represents the
     historical hotel revenues and expenses and the elimination of the related
     historical percentage lease revenue associated with the 88 hotels as if the
     Bass leases were acquired effective January 1, 2000.

(C)  Represents MeriStar's historical results of operations, excluding
     extraordinary items. Effective January 1, 2001, because of the enactment of
     the REIT Modernization Act, taxable REIT subsidiaries of MeriStar
     Partnership were assigned the leases on 106 hotels that had previously been
     held by MeriStar Hotels & Resorts, Inc. and entered into management
     contracts with MeriStar Hotels & Resorts to manage these hotels.
     Accordingly, the related hotel revenues, expenses and management fees are
     included in MeriStar's historical results of operations for the three month
     period ended March 31, 2001. Certain reclassifications have been made to
     conform to the presentation of FelCor's statements of operations.

                                        46
   53
   NOTES TO FELCOR PRO FORMA COMBINED STATEMENTS OF OPERATIONS -- (CONTINUED)

(D)  On May 10, 2001, FelCor and MeriStar announced that they had signed a
     merger agreement, under which MeriStar will merge with and into FelCor, and
     a wholly-owned subsidiary of FelCor LP will merge with and into MeriStar LP
     and the limited partners of MeriStar LP, other than FelCor and its
     subsidiaries, will exchange their interests in MeriStar LP for interests in
     FelCor LP and, where applicable, cash. Under the merger agreement, each
     holder of MeriStar common stock will receive, for each share of MeriStar
     common stock, $4.60 in cash plus 0.784 of a share of FelCor common stock.
     Each holder of common units and profits-only partnership units in MeriStar
     LP, other than FelCor and its subsidiaries will receive, for each common
     unit and profits-only unit, $4.60 in cash plus 0.784 of a common unit of
     FelCor LP. Each holder of Class C preferred units in MeriStar LP will
     receive, for each unit, $4.60 in cash plus 0.784 of a Series C preferred
     unit in FelCor LP. Each holder of Class D preferred units in MeriStar LP
     will receive, for each unit, one Series D preferred unit in FelCor LP.
     Amounts represent adjustments to record the merger and related transactions
     as if the merger had occurred on January 1 of the fiscal period presented.
     The calculation of the merger acquisition cost is as follows (in thousands,
     except share and unit data):


                                                                    

        Issuance of 34.861 million shares of FelCor common stock in
          exchange for 44.5 million shares of MeriStar common
          stock.....................................................   $  770,436

        Issuance of 2.769 million FelCor LP common units in exchange
          for 3.5 million MeriStar LP common and profits-only
          units.....................................................       61,202

        Issuance of 755,954 FelCor LP Series C preferred units in
          exchange for 964,227 MeriStar LP Class C preferred
          units.....................................................       16,707

        Payment of $4.60 per share of MeriStar common stock and per
          MeriStar LP common, Class C preferred and profits-only
          units.....................................................      225,227

        Issuance of 392,157 FelCor LP Series D preferred units in
          exchange for a like number of MeriStar LP Class D
          preferred units...........................................        8,690

        Issuance of 3.6 million FelCor stock options based on a
          0.784 exchange ratio in exchange for MeriStar stock
          options, assuming all MeriStar option holders are not
          retained by FelCor........................................       10,600

        Assumption of MeriStar's liabilities........................    1,887,451

        Transaction costs...........................................       39,600
                                                                       ----------

        Total merger acquisition cost...............................   $3,019,913
                                                                       ==========


     The following is a calculation of estimated transaction costs (in
thousands):


                                                                    

        Severance and excise tax payments...........................   $   15,000

        Financial advisory fees.....................................       12,000

        Consent payments in connection with debt agreements.........        4,600

        Legal fees..................................................        3,000

        Accounting fees.............................................        1,000

        Mailing and filing fees.....................................        1,000

        Other.......................................................        3,000
                                                                       ----------

                  Transaction costs.................................   $   39,600
                                                                       ==========


                                        47
   54
   NOTES TO FELCOR PRO FORMA COMBINED STATEMENTS OF OPERATIONS -- (CONTINUED)

(E)  Represents the net adjustment to historical interest expense for the
     increase in interest expense related to new borrowings, with interest rates
     ranging from 5.75% to 8.50%, resulting from merger related transactions
     offset by reductions in historical interest expense related to borrowings,
     with interest rates ranging from 4.75% to 8.80%, that will be repaid as
     follows (in thousands):



                                                         FOR THE THREE MONTHS ENDED   FOR THE YEAR ENDED
                                                               MARCH 31, 2001         DECEMBER 31, 2000
                                                         --------------------------   ------------------
                                                                                

        Increases:

          FelCor's new senior notes of $600,000........           $12,645                  $ 50,575

          FelCor's new mortgage debt of $350,000.......             5,031                    20,125

          FelCor's new line of credit borrowings of
             $362,709..................................             6,120                    24,483

          Amortization of deferred financing costs of
             new borrowings of $19,700 over lives of
             1-10 years................................             1,531                     6,126
                                                                  -------                  --------

          Total increases..............................            25,327                   101,309
                                                                  -------                  --------

        Reductions:

          FelCor $248,900 line of credit repaid........             4,766                    19,066

          FelCor $61,744 mortgage debt repaid..........             1,203                     5,340

          MeriStar $202,526 subordinated notes
             repaid....................................             4,410                    17,640

          MeriStar $154,300 convertible notes repaid...             1,832                     7,329

          MeriStar $247,000 line of credit repaid......             4,656                    19,735

          MeriStar $195,000 term loans repaid..........             3,831                    16,655

          Historical interest capitalized by
             MeriStar..................................            (1,473)                   (6,136)

          Historical amortization of MeriStar deferred
             financing costs...........................             1,323                     4,585
                                                                  -------                  --------

          Total reductions.............................            20,548                    84,214
                                                                  -------                  --------

        Net adjustment.................................           $ 4,779                  $ 17,095
                                                                  =======                  ========


     FelCor expects to assume approximately $500 million of MeriStar LP's senior
     notes and approximately $377 million of mortgage debt of MeriStar's
     subsidiaries in connection with the merger.

(F)  Represents the reduction in historical depreciation associated with the
     allocation of FelCor's purchase price of MeriStar, offset by additional
     depreciation on $8.3 million of furniture, fixtures, and equipment acquired
     from Bass. The allocation of basis to the assets acquired from MeriStar is
     as follows (in thousands):


                                                                   

        Total merger acquisition cost...............................  $3,019,913

        Less: non-real estate assets acquired at historical cost
          (which approximates fair value)...........................     201,198
                                                                      ----------

        Allocation to investment in hotels..........................  $2,818,715
                                                                      ==========


                                        48
   55
   NOTES TO FELCOR PRO FORMA COMBINED STATEMENTS OF OPERATIONS -- (CONTINUED)

     The basis is anticipated to be allocated $281.9 million to land, $2,395.9
     million to buildings and improvements, and $140.9 million to furniture,
     fixtures, and equipment. The depreciable lives assigned to buildings and
     improvements are forty years and five years for furniture, fixtures, and
     equipment. The adjustment is calculated as follows (in thousands):



                                                         FOR THE THREE MONTHS ENDED   FOR THE YEAR ENDED
                                                               MARCH 31, 2001         DECEMBER 31, 2000
                                                         --------------------------   ------------------
                                                                                

        Buildings and improvements acquired from
          MeriStar.....................................           $ 14,974                $  59,898

        Furniture, fixtures, and equipment acquired
          from MeriStar................................              7,048                   28,186
                                                                  --------                ---------

                                                                    22,022                   88,084

        Historical MeriStar depreciation...............            (28,374)                (107,362)
                                                                  --------                ---------

                                                                    (6,352)                 (19,278)

        Furniture, fixtures, and equipment acquired
          from Bass....................................                416                    1,666
                                                                  --------                ---------

        Net adjustment.................................           $ (5,936)               $ (17,612)
                                                                  ========                =========


(G)  Represents elimination of lease termination costs associated with the
     acquisition of DJONT and Bass leases.

(H)  Represents adjustment necessary to record impact of merger related
     transactions on minority interests.

(I)  Represents dividends on $100 million of cumulative redeemable preferred
     stock at an anticipated dividend rate of 10.5%.

(J)  Represents the impact of additional shares issued in the merger on a basic
     and diluted basis. Also represents the dilutive effect of historical FelCor
     stock options, which were antidilutive on a historical basis but dilutive
     on a pro forma basis for the three months ended March 31, 2001, and the
     dilutive effect of FelCor stock options issued to MeriStar option holders
     as follows (in thousands):



                                                          FOR THE THREE MONTHS ENDED   FOR THE YEAR ENDED
                                                                MARCH 31, 2001         DECEMBER 31, 2000
                                                          --------------------------   ------------------
                                                                                 

        Basic

          Shares issued to MeriStar stockholders........            34,861                   34,861
                                                                    ------                   ------

          Adjustment to weighted average shares-basic...            34,861                   34,861

        Diluted

          Historical dilutive effect of FelCor
             options....................................               467

          Dilutive effect of options issued to MeriStar
             optionholders..............................               891                      891
                                                                    ------                   ------

        Adjustment to weighted average shares-diluted...            36,219                   35,752
                                                                    ======                   ======


(K)  Represents adjustments necessary to reflect the hotel revenues, expenses,
     management fees and elimination of percentage lease revenues for the DJONT
     and Bass leased hotels, as if FelCor's acquisition of the leases was
     effective January 1, 2000.

(L)  Represents MeriStar's historical results of operations, excluding
     extraordinary items. Certain reclassifications have been made to conform to
     the presentation of FelCor's statements of operations.

(M)  Represents adjustments necessary to reflect hotel revenues, expenses and
     management fees and elimination of percentage lease revenue for the hotels
     formerly leased to MeriStar Hotels & Resorts, as if the assignment of the
     leases to MeriStar was effective January 1, 2000.

                                        49
   56

  PRO FORMA COMBINED BALANCE SHEET -- MERGER

     MeriStar will be acquired by FelCor, and therefore the unaudited combined
balance sheet is that of FelCor. The following unaudited pro forma combined
balance sheet as of March 31, 2001 is based in part upon the consolidated
balance sheets of FelCor, DJONT, and MeriStar incorporated by reference, and the
consolidated balance sheet of Bristol Tenant which was provided by Bristol
Tenant.

     The Pro Forma Combined Balance Sheet assumes all of the following occurred
on March 31, 2001:

     - FelCor's acquisition of the remaining 88 leases held by Bass, effective
       July 1, 2001, and the recording of a lease termination expense of
       approximately $125 million in the third quarter of 2001 and a
       corresponding liability of approximately $125 million that will be
       amortized over the term of the management agreements with respect to
       these hotels; and

     - the completion of the merger and related financings and the application
       of the net proceeds.

     The unaudited pro forma balance sheet is not necessarily indicative of what
the financial position actually would have been if the merger had occurred and
the RMA had been enacted at March 31, 2001. Additionally, the unaudited pro
forma combined balance sheet does not attempt to present FelCor's financial
position at any future date. The unaudited pro forma financial information
should be read together with the historical consolidated financial statements
and related notes of MeriStar and FelCor which are included in this prospectus
or incorporated by reference herein.

                                        50
   57

                       FELCOR LODGING TRUST INCORPORATED

                        PRO FORMA COMBINED BALANCE SHEET
                              AS OF MARCH 31, 2001
                           (UNAUDITED, IN THOUSANDS)



                                       FELCOR        BASS                     MERISTAR
                                     HISTORICAL   ACQUISITION     FELCOR     HISTORICAL       MERGER          PRO FORMA
                                        (A)           (B)        POST RMA       (C)       ADJUSTMENTS(D)        TOTAL
                                     ----------   -----------   ----------   ----------   --------------      ----------
                                                                                            
                                                         ASSETS


Net investment in hotels...........  $3,734,891    $   8,328    $3,743,219   $2,878,442     $ (59,727)(E)     $6,561,934
Investment in unconsolidated
  entities.........................     150,960                   150,960        41,714                          192,674
Assets held for sale...............      58,733                    58,733                                         58,733
Cash and cash equivalents..........      60,743       15,832       76,575        18,982                           95,557
Restricted cash....................                                              18,221                           18,221
Due from MeriStar Hotels &
  Resorts..........................                                              10,709                           10,709
Note receivable from MeriStar
  Hotels & Resorts.................                                              36,000                           36,000
Accounts receivable................      47,857       34,003       81,860        57,311                          139,171
Prepaid expenses...................      11,731        2,996       14,727        18,221                           32,948
Deferred expenses, net.............      23,873                    23,873        22,211        (2,585)(F)         43,499
Other assets.......................       8,016        5,171       13,187            40                           13,227
                                     ----------    ---------    ----------   ----------     ---------         ----------
        Total assets...............  $4,096,804    $  66,330    $4,163,134   $3,101,851     $ (62,312)        $7,202,673
                                     ==========    =========    ==========   ==========     =========         ==========

                                           LIABILITIES & SHAREHOLDERS' EQUITY

Debt...............................  $1,812,690                 $1,812,690   $1,674,978     $ 198,253(G)      $3,685,921
Distributions payable..............      34,196                    34,196        24,142                           58,338
Accrued expenses and other.........     144,900    $  40,932      185,832       185,633                          371,465
Deferred rent......................       5,254       (5,254)
Due to manager.....................                   25,398       25,398                                         25,398
Lease termination liability........                  125,000      125,000                                        125,000
Minority interest in Operating
  Partnership......................     255,577                   255,577        95,083       (18,781)(H)        331,879
Minority interest in other
  partnerships.....................      49,949                    49,949         2,698                           52,647
                                     ----------    ---------    ----------   ----------     ---------         ----------
        Total liabilities..........   2,302,566      186,076    2,488,642     1,982,534       179,472          4,650,648
                                     ----------    ---------    ----------   ----------     ---------         ----------
Shareholders' equity:
Preferred stock....................     293,265                   293,265                     100,000(I)         393,265
Common stock.......................         699                       699           486          (137)(J)          1,048
Additional paid-in capital.........   2,064,469                 2,064,469     1,180,099      (402,915)(J)      2,841,653
Accumulated other comprehensive
  income (loss)....................      (4,844)                   (4,844)      (14,690)       14,690(K)          (4,844)
Distributions in excess of
  earnings.........................    (243,490)    (119,746)    (363,236)       25,776       (25,776)(K)       (363,236)
Less: Common stock in treasury, at
  cost.............................    (315,861)                 (315,861)      (72,354)       72,354(K)        (315,861)
                                     ----------    ---------    ----------   ----------     ---------         ----------
        Total shareholders'
          equity...................   1,794,238     (119,746)   1,674,492     1,119,317      (241,784)         2,552,025
                                     ----------    ---------    ----------   ----------     ---------         ----------
        Total liabilities and
          shareholders' equity.....  $4,096,804    $  66,330    $4,163,134   $3,101,851     $ (62,312)        $7,202,673
                                     ==========    =========    ==========   ==========     =========         ==========


                 See notes to pro forma combined balance sheet.

                                        51
   58

                NOTES TO FELCOR PRO FORMA COMBINED BALANCE SHEET
                              AS OF MARCH 31, 2001
                                  (UNAUDITED)

(A)  Represents FelCor's historical consolidated balance sheet as of March 31,
     2001.

(B)  Effective January 1, 2001, with the enactment of the REIT Modernization
     Act, FelCor had completed transactions that resulted in its newly formed
     taxable REIT subsidiaries acquiring leases for 96 hotels that were
     previously leased to either DJONT or Bass. Accordingly, the assets and
     liabilities associated with these hotels are included in FelCor's
     consolidated balance sheet as of March 31, 2001. In March 2001, FelCor
     entered into an agreement with Bass to acquire the remaining 88 hotel
     leases effective July 1, 2001. In consideration for the acquisition of
     these leases, one of FelCor's taxable REIT subsidiaries will enter into
     long-term management agreements with Bass with regard to these hotels and
     issue to Bass 100 shares of FelCor common stock. A portion of the
     management fees with respect to the 88 hotels managed by Bass will be
     considered lease termination costs and FelCor will record a lease
     termination cost of $125 million in the third quarter of 2001. This pro
     forma adjustment column represents the historical hotel assets and
     liabilities associated with the 88 hotels and the lease termination cost
     liability as if the Bass leases were acquired effective March 31, 2001.

(C)  Represents the historical consolidated balance sheet of MeriStar as of
     March 31, 2001. Certain reclassifications have been made to conform to the
     presentation of FelCor's balance sheet.

(D)  On May 10, 2001, FelCor and MeriStar announced that they had signed a
     merger agreement, under which MeriStar will merge with and into FelCor, and
     a wholly-owned subsidiary of FelCor LP will merge with and into MeriStar LP
     and the limited partners of MeriStar LP, other than FelCor and its
     subsidiaries, will exchange their interests in MeriStar LP for interests in
     FelCor LP and, where applicable, cash. Under the merger agreement, each
     holder of MeriStar common stock will receive, for each share of MeriStar
     common stock, $4.60 in cash plus 0.784 of a share of FelCor common stock.
     Each holder of common units and profits-only partnership units in MeriStar
     LP, other than FelCor LP and its subsidiaries will receive, for each common
     unit and profits-only unit, $4.60 in cash plus 0.784 of a common unit of
     FelCor LP. Each holder of Class C preferred units in MeriStar LP will
     receive, for each unit, $4.60 in cash plus 0.784 of a Series C preferred
     unit in FelCor LP. Each holder of Class D preferred units in MeriStar LP
     will receive, for each unit, one Series D preferred unit in FelCor LP.
     Amounts represent adjustments to record the merger and related transactions
     as if the merger had occurred on March 31, 2001. The calculation of the
     merger acquisition cost is as follows (in thousands, except share and unit
     data):


                                                                   

        Issuance of 34.861 million shares of FelCor common stock in
          exchange for 44.5 million shares of MeriStar common
          stock.....................................................  $  770,436

        Issuance of 2.769 million FelCor LP common units in exchange
          for 3.5 million MeriStar LP common and profits-only
          units.....................................................      61,202

        Issuance of 755,954 FelCor LP Series C preferred units in
          exchange for 964,227 MeriStar LP Class C preferred
          units.....................................................      16,707

        Payment of $4.60 per share of MeriStar common stock and per
          MeriStar LP common, Class C preferred and profits-only
          units.....................................................     225,227

        Issuance of 392,157 FelCor LP Series D preferred units in
          exchange for a like number of MeriStar LP Class D
          preferred units...........................................       8,690

        Issuance of 3.6 million FelCor stock options based on a
          0.784 exchange ratio in exchange for MeriStar stock
          options, assuming all MeriStar option holders are not
          retained by FelCor........................................      10,600

        Assumption of MeriStar's liabilities........................   1,887,451

        Transaction costs...........................................      39,600
                                                                      ----------

        Total merger acquisition cost...............................  $3,019,913
                                                                      ==========


                                        52
   59
        NOTES TO FELCOR PRO FORMA COMBINED BALANCE SHEET -- (CONTINUED)

     The following is a calculation of estimated transaction costs (in
thousands):


                                                           
Severance and excise tax payments...........................  $15,000
Financial advisory fees.....................................   12,000
Consent payments in connection with debt agreements.........    4,600
Legal fees..................................................    3,000
Accounting fees.............................................    1,000
Mailing and filing fees.....................................    1,000
Other.......................................................    3,000
                                                              -------
          Transaction costs.................................  $39,600
                                                              =======


(E)  Represents the purchase accounting adjustment to the historical carrying
     value of MeriStar investment in hotels as follows (in thousands):


                                                                   

        FelCor allocation to investment in hotels...................  $2,818,715

        MeriStar historical carrying amount.........................   2,878,442
                                                                      ----------

             Adjustment.............................................  $  (59,727)
                                                                      ==========


(F)  Represents the net effect of the following adjustments (in thousands):


                                                                   

        Deferred financing costs for new borrowings.................  $ 19,626

        Elimination of historical MeriStar deferred financing
          costs.....................................................   (22,211)
                                                                      --------

             Adjustment.............................................  $ (2,585)
                                                                      ========


(G)  Represents the net increase in debt as a result of the merger and related
     transactions as follows (in thousands):


                                                                   

        FelCor's issuance of $600,000 senior notes, net of
          discount..................................................  $ 595,014

        FelCor's issuance of new mortgage debt......................    350,000

        Borrowings on new line of credit............................    362,709

        Repayment of FelCor line of credit..........................   (248,900)

        Repayment of FelCor mortgage debt...........................    (61,744)

        Repayment of MeriStar subordinated notes....................   (202,526)

        Repayment of MeriStar convertible notes.....................   (154,300)

        Repayment of MeriStar line of credit........................   (247,000)

        Repayment of MeriStar term loans............................   (195,000)
                                                                      ---------

             Net adjustment.........................................  $ 198,253
                                                                      =========


(H)  Represents the net adjustment to minority interest as follows (in
     thousands, except share and unit data):


                                                                   

        Issuance of 2.769 million FelCor LP common units in exchange
          for 3.532 million MeriStar LP common and profits-only
          units.....................................................  $ 61,202

        Issuance of 755,954 FelCor LP Series C preferred units in
          exchange for 964,227 MeriStar LP Class C preferred
          units.....................................................    16,707

        Issuance of 392,157 FelCor LP Series D preferred units in
          exchange for a like number of MeriStar LP Class D
          preferred units...........................................     8,690

        Elimination of historical MeriStar minority interest........   (95,083)

        Adjustment to reflect minority interest as 12.5% of common
          equity....................................................   (10,297)
                                                                      --------

                  Net adjustment....................................  $(18,781)
                                                                      ========


                                        53
   60
        NOTES TO FELCOR PRO FORMA COMBINED BALANCE SHEET -- (CONTINUED)

     The minority interest percentage is calculated as follows (in thousands):


                                                                    

        Historical FelCor common stock..............................     52,981

        Historical FelCor LP units convertible into FelCor common
          stock.....................................................      9,014

        FelCor common stock issued in the merger....................     34,861

        FelCor LP units convertible into FelCor common stock issued
          in the merger.............................................      3,525
                                                                       --------

                  Total shares and units............................    100,381
                                                                       ========

        Units as a percentage of shares and units...................       12.5%


(I)  Represents the issuance of $100 million in cumulative redeemable preferred
     stock.

(J)  Represents the net adjustments resulting from the merger and related
     transactions as follows (in thousands, except share and unit data):



                                                                               ADDITIONAL
                                                                      COMMON     PAID IN
                                                                      STOCK      CAPITAL
                                                                      ------   -----------
                                                                         

        Issuance of 34.861 million shares of FelCor common stock in
          exchange for 44.466 million shares of MeriStar common
          stock.....................................................  $ 349    $   770,087

        Elimination of historical MeriStar balances.................   (486)    (1,180,099)

        Offering expenses of new $100,000 of FelCor cumulative
          redeemable preferred stock................................                (3,200)

        Adjustment to reflect minority interest as 12.5% of common
          equity....................................................                10,297
                                                                      -----    -----------

                  Net adjustments...................................  $(137)   $  (402,915)
                                                                      =====    ===========


(K)  Represents the elimination of historical MeriStar balances.

                                        54
   61

             SELECTED HISTORICAL CONSOLIDATED FINANCIAL INFORMATION

MERISTAR LP AND MERISTAR

     The following table sets forth selected historical consolidated financial
information for MeriStar LP and MeriStar. The selected historical information is
presented as of and for the three months ended March 31, 2001 and 2000 and as of
and for the years ended December 31, 2000, 1999, 1998, 1997 and 1996. The
historical financial information for the years ended December 31, 2000, 1999 and
1998 has been derived from the consolidated financial statements and financial
statement notes of MeriStar LP and MeriStar which have been audited by KPMG LLP,
independent auditors. The selected historical consolidated financial information
for MeriStar LP as of and for the years ended December 31, 1997 and 1996 has
been derived from the unaudited financial statements which have been prepared by
management of MeriStar. The selected historical financial information for
MeriStar for the years ended December 31, 1997 and 1996 has been derived from
the consolidated financial statements and financial statement notes of MeriStar
which have been audited by KPMG LLP, independent auditors. The selected
historical financial information as of and for the three months ended March 31,
2001 and 2000 has been derived from the unaudited financial statements which
have been prepared by management of MeriStar, on the same basis as the audited
financial statements and, in the opinion of management of MeriStar, include all
adjustments consisting of normal recurring accruals that are considered
necessary for a fair presentation of the results for those periods. The results
of operations for the three months ended March 31, 2001 and 2000 are not
necessarily indicative of results to be anticipated for the entire year. The
following information should be read together with the consolidated financial
statements and financial statement notes of MeriStar LP and MeriStar included in
this prospectus supplement or incorporated herein by reference. See "Additional
Information" beginning on page 142.

  MERISTAR HOSPITALITY OPERATING PARTNERSHIP, L.P.



                                            THREE MONTHS
                                           ENDED MARCH 31,
                                             (UNAUDITED)                             YEAR ENDED DECEMBER 31,
                                       -----------------------   ----------------------------------------------------------------
                                                                                                           1997          1996
                                        2001(B)        2000         2000         1999       1998(A)     (UNAUDITED)   (UNAUDITED)
                                       ----------   ----------   ----------   ----------   ----------   -----------   -----------
                                                      (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS AND OPERATING DATA)
                                                                                                 
RESULTS OF OPERATIONS:
Total revenues.......................  $  302,684   $   67,080   $  400,685   $  374,820   $  522,031   $  292,554    $  102,742
Net operating income.................  $   46,252   $   25,741   $  230,340   $  218,299   $  135,910   $   58,537    $   18,773
Interest expense, net................  $   30,229   $   28,760   $  117,524   $  100,387   $   50,492   $   20,968    $   12,223
Income (loss) before gain (loss) on
 sale of assets and extraordinary
 gain (loss).........................  $   15,559   $   (2,986)  $  111,197   $  116,207   $   86,304   $   21,290    $    3,915
Gain (loss) on sale of assets, net of
 tax(C)..............................  $   (1,062)  $       --   $    3,439   $       --   $       --   $       --    $       --
Extraordinary gain (loss), net of
 tax(D)..............................  $   (1,226)  $    3,400   $    3,400   $   (4,551)  $   (1,238)  $   (4,092)   $   (1,956)
Net income...........................  $   13,271   $      414   $  118,036   $  111,656   $   85,066   $   17,198    $    1,959
Net income applicable to common
 unitholders.........................  $   13,130   $      273   $  117,471   $  111,091   $   84,416   $   17,198    $    1,959
Basic earnings per unit before
 extraordinary gain (loss)(E)........  $     0.29   $    (0.06)  $     2.25   $     2.22   $     2.38   $     1.29    $     0.31
Diluted earnings per unit before
 extraordinary gain (loss)(E)........  $     0.29   $    (0.06)  $     2.18   $     2.15   $     2.25   $     1.27    $     0.31
Distributions per common unit(F).....  $     0.51   $     0.51   $     2.02   $     2.02   $     0.82   $       --    $       --
Number of partnership units
 outstanding(G)......................      48,781       51,915       48,851       52,193       51,460       26,743        12,754
OTHER FINANCIAL DATA:
EBITDA(H)............................  $   87,048   $   52,039   $  341,028   $  320,094   $  194,752   $   78,891    $   26,672
Net cash provided by operating
 activities..........................  $   46,352   $   46,247   $  224,088   $  228,329   $  186,891   $   55,417    $   12,147
Net cash (used in) provided by
 investing activities................  $  (31,994)  $   34,032   $  (14,286)  $ (187,952)  $ (785,505)  $ (579,758)   $ (223,425)
Net cash provided by (used in)
 financing activities................  $    4,166   $  (82,827)  $ (212,173)  $  (41,948)  $  520,457   $  584,220    $  226,131
Ratio of earnings to fixed
 charges(I)..........................         1.4x          .9x         1.8x         1.9x         2.4x         2.7x          1.3x


                                        55
   62



                                            THREE MONTHS
                                           ENDED MARCH 31,
                                             (UNAUDITED)                             YEAR ENDED DECEMBER 31,
                                       -----------------------   ----------------------------------------------------------------
                                                                                                           1997          1996
                                        2001(B)        2000         2000         1999       1998(A)     (UNAUDITED)   (UNAUDITED)
                                       ----------   ----------   ----------   ----------   ----------   -----------   -----------
                                                      (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS AND OPERATING DATA)
                                                                                                 
BALANCE SHEET DATA:
Investments in hotel properties,
 gross...............................  $3,192,731   $3,143,594   $3,193,730   $3,118,723   $2,957,543   $  950,052    $  343,092
Total assets.........................  $3,095,616   $3,035,331   $3,006,500   $3,086,096   $2,989,609   $1,040,223    $  354,795
Long-term debt.......................  $1,674,978   $1,629,672   $1,638,319   $1,676,771   $1,602,352   $  491,790    $  199,476
Redeemable units.....................  $   87,175   $   86,559   $   88,545   $   81,401   $   89,435   $   66,847    $       --
Partners' capital....................  $1,126,902   $1,159,424   $1,142,772   $1,203,518   $1,170,220   $  396,838    $   49,141


  MERISTAR HOSPITALITY CORPORATION



                                               THREE MONTHS
                                              ENDED MARCH 31,
                                                (UNAUDITED)                            YEAR ENDED DECEMBER 31,
                                          -----------------------   -------------------------------------------------------------
                                           2001(B)        2000         2000         1999       1998(A)        1997        1996
                                          ----------   ----------   ----------   ----------   ----------   ----------   ---------
                                                        (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS AND OPERATING DATA)
                                                                                                   
RESULTS OF OPERATIONS:
Total revenues..........................  $  302,684   $   67,100   $  400,778   $  374,904   $  525,297   $  316,393   $ 109,792
Net operating income....................  $   45,942   $   25,402   $  229,174   $  217,065   $  133,906   $   61,512   $  19,334
Interest expense, net...................  $   30,229   $   28,760   $  117,524   $  100,398   $   64,378   $   21,024   $  12,346
Income (loss) before gain (loss) on sale
 of assets, extraordinary gain (loss)
 and cumulative effect of accounting
 change.................................  $   14,098   $   (3,426)  $   99,382   $  103,496   $   48,708   $   24,152   $   4,353
Gain (loss) on sale of assets, net of
 tax(C).................................  $   (1,059)  $       --   $    3,425   $       --   $       --   $       --   $      --
Extraordinary gain (loss), net of
 tax(D).................................  $   (1,224)  $    3,054   $    3,054   $   (4,532)  $   (4,080)  $   (4,092)  $  (1,956)
Cumulative effect of accounting change,
 net of tax(J)..........................  $       --   $       --   $       --   $       --   $     (921)  $       --   $      --
Net income (loss).......................  $   11,815   $     (372)  $  105,861   $   98,964   $   43,707   $   20,060   $   2,397
Basic earnings (loss) per share before
 extraordinary gain (loss)(E)...........  $     0.29   $    (0.07)  $     2.21   $     2.19   $     1.45   $     1.29   $    0.31
Diluted earnings (loss) per share before
 extraordinary gain (loss)(E)...........  $     0.28   $    (0.07)  $     2.14   $     2.11   $     1.40   $     1.27   $    0.31
Dividends per common share(F)...........  $    0.505   $    0.505   $     2.02   $     2.02   $     0.82   $       --   $      --
Number of shares of common stock issued
 and outstanding(G).....................      44,527       47,058       44,380       47,257       46,718       24,867      12,754
OTHER FINANCIAL DATA:
EBITDA(H)...............................  $   87,048   $   52,032   $  341,121   $  320,164   $  194,609   $   82,502   $  27,582
Net cash provided by operating
 activities.............................  $   47,784   $   47,484   $  224,037   $  229,193   $  162,796   $   59,882   $  13,373
Net cash (used in) provided by investing
 activities.............................  $  (31,994)  $   34,032   $  (14,286)  $ (187,952)  $ (785,505)  $ (586,259)  $(225,251)
Net cash provided by (used in) financing
 activities.............................  $    2,726   $  (84,071)  $ (212,121)  $  (42,812)  $  543,256   $  588,428   $ 226,830
BALANCE SHEET DATA:
Investments in hotel properties,
 gross..................................  $3,192,731   $3,143,594   $3,193,730   $3,118,723   $2,957,543   $  950,052   $ 343,092
Total assets............................  $3,101,851   $3,042,763   $3,013,008   $3,094,201   $2,998,460   $1,124,642   $ 379,161
Long-term debt..........................  $1,674,978   $1,629,672   $1,638,319   $1,676,771   $1,602,352   $  492,771   $ 200,361


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

(A)  MeriStar LP and MeriStar were created on August 3, 1998, when American
     General Hospitality Corporation, a corporation operating as a REIT, and its
     associated entities merged with CapStar Hotel Company and its associated
     entities. In connection with the merger between CapStar and American
     General, MeriStar Hotels & Resorts, a separate publicly traded company, was
     created to be the lessee and manager of nearly all of MeriStar's hotels.
     Prior to August 2, 1998, MeriStar LP's and MeriStar's operating results
     consisted of the revenues and expenses of the hotels.

(B)  From August 3, 1998 until January 1, 2001, MeriStar Hotels & Resorts leased
     substantially all of MeriStar's hotels, and MeriStar LP and MeriStar earned
     lease revenue under the participating lease agreements with its lessees.
     Upon assigning the 106 leases with MeriStar Hotels & Resorts to MeriStar's
     taxable REIT subsidiaries on January 1, 2001, in conjunction with the REIT
     Modernization Act, MeriStar LP's and MeriStar's operating results now
     include the revenues and expenses of these hotels.

(C)  During 2000, MeriStar LP and MeriStar sold three limited service hotels
     that resulted in a gain on sales of assets. During 2001, MeriStar LP and
     MeriStar sold one hotel that resulted in a loss on the sale of the asset.

(D)  During 1996, 1997, 1998, and 1999 some loan facilities were refinanced and
     the write-offs of deferred costs associated with these facilities were
     recorded as extraordinary losses in accordance with GAAP. During 2000,
     MeriStar LP repaid some of its

                                        56
   63

     notes payable to MeriStar at a discount, and MeriStar repurchased some of
     its convertible notes at a discount, which resulted in extraordinary gains.
     During 2001, MeriStar LP and MeriStar paid down a portion of its revolving
     credit facility resulting in an extraordinary loss.

(E)  Basic and diluted earnings per unit or share before extraordinary loss for
     the year ended December 31, 1996 is based on earnings for the period from
     August 20, 1996, the date of CapStar's initial public offering, through
     December 31, 1996.

(F)  No distributions or dividends were declared prior to August 3, 1998, the
     date of the merger between American General and CapStar.

(G)  As of the end of the period presented.

(H)  EBITDA represents earnings before interest expense, income taxes,
     depreciation and amortization. MeriStar's management believes that EBITDA
     is a useful measure of operating performance because it is industry
     practice to evaluate hotel properties based on operating income before
     interest, depreciation and amortization, which is generally equivalent to
     EBITDA, and EBITDA is unaffected by the debt and equity structure of the
     entity. EBITDA does not represent cash flow from operations as defined by
     GAAP, is not necessarily indicative of cash available to fund all cash flow
     needs, and should not be considered as an alternative to net income under
     GAAP for purposes of evaluating MeriStar LP's and MeriStar's results of
     operations and may not be comparable to other similarly titled measures
     used by other companies.

     For the three months ended March 31, 2001, MeriStar LP's and MeriStar's
     EBITDA has been presented before the effect of non-recurring items; swap
     termination costs of $9,297 and the write-down of investment in STS Hotel
     Net of $2,112.

(I)  For the purpose of computing the ratio of earnings to fixed charges,
     earnings consist of income from continuing operations plus fixed charges,
     excluding capitalized interest, and fixed charges consist of interest,
     whether expensed or capitalized, and amortization of loan costs.

(J)  Under AICPA Statement of Position 98-5, "Reporting on the Costs of Start-Up
     Activities," which MeriStar adopted on July 1, 1998, the cumulative effect
     of this accounting change was a pre-tax reduction of income for the year
     ended December 31, 1998 of $1,485 ($921 net of tax effect).

FELCOR LP AND FELCOR

     The following tables set forth selected historical consolidated financial
information for FelCor LP and FelCor. The selected historical information is
presented as of and for the three months ended March 31, 2001 and 2000 and as of
and for the years ended December 31, 2000, 1999, 1998, 1997 and 1996. FelCor LP
and FelCor derived the historical financial information for the years ended
December 31, 2000, 1999, 1998, 1997 and 1996 from the FelCor LP and FelCor
consolidated financial statements and the notes to them, audited by
PricewaterhouseCoopers LLP, independent accountants. The selected historical
financial information as of and for the three months ended March 31, 2001 and
2000 has been derived from the unaudited financial statements which have been
prepared by FelCor LP's and FelCor's management on the same basis as the audited
financial statements and, in the opinion of FelCor LP's and FelCor's management,
include all adjustments consisting of normal recurring accruals that are
considered necessary for a fair presentation of the results for those periods.
The results of operations for the three months ended March 31, 2001 and 2000 are
not necessarily indicative of results to be anticipated for the entire year. The
following information should be read together with FelCor LP's and FelCor's
consolidated financial statements and financial statement notes incorporated
herein by reference. See "Available Information" beginning on page 142.

                                        57
   64

     FELCOR LODGING LIMITED PARTNERSHIP



                                         THREE MONTHS ENDED
                                              MARCH 31,
                                             (UNAUDITED)                            YEAR ENDED DECEMBER 31,
                                       -----------------------   --------------------------------------------------------------
                                        2001(3)        2000       2000(2)        1999       1998(1)        1997         1996
                                       ----------   ----------   ----------   ----------   ----------   ----------   ----------
                                                            (IN THOUSANDS EXCEPT PER SHARE AND RATIO DATA)
                                                                                                
STATEMENT OF OPERATIONS DATA:
  Total revenues.....................  $  287,894   $  126,381   $  556,692   $  504,001   $  339,617   $  176,651   $  100,944
  Net income (loss)..................  $   (9,012)  $   19,931   $   66,391   $  135,776   $  121,339   $   69,467   $   46,527
  Net income (loss) applicable to
    common unitholders...............  $  (15,162)  $   13,747   $   41,709   $  111,041   $   99,916   $   57,670   $   38,793
  Diluted earnings per unit:
    Income applicable to common
      unitholders before
      extraordinary charge...........  $    (0.25)  $     0.21   $     0.73   $     1.59   $     1.93   $     1.68   $     1.58
    Net income applicable to common
      unitholders....................  $    (0.25)  $     0.21   $     0.67   $     1.57   $     1.87   $     1.67   $     1.49
    Weighted average common units
      outstanding....................      61,609       64,050       62,556       70,561       53,323       34,467       26,004
OTHER DATA:
  Cash flows provided by operating
    activities.......................  $   40,864   $   52,205   $  277,304   $  282,365   $  192,583   $   97,478   $   67,494
  Cash flows (used in) provided by
    investing activities.............  $   64,763   $  (18,808)  $  (34,766)  $ (205,517)  $ (550,498)  $ (687,860)  $ (478,428)
  Cash flows provided by (used in)
    financing activities.............  $  (70,944)  $  (18,766)  $ (252,601)  $  (75,417)  $  375,064   $  600,132   $  251,906
  Cash distributions per common
    unit(4)..........................  $     0.55   $     0.55   $     2.20   $     2.20   $    2.545   $     2.10   $     1.92
  Funds From Operations(5)...........  $   71,423   $   68,495   $  288,636   $  286,895   $  217,363   $  129,815   $   77,141
  EBITDA(6)..........................  $  117,337   $  112,415   $  470,861   $  432,689   $  306,361   $  165,613   $   88,355
  Ratio of earnings to fixed
    charges(7).......................          .8x         1.6x         1.5x         2.1x         2.7x         3.2x         5.3x
  Adjusted ratio of earnings to fixed
    charges(8).......................         1.7x         1.6x         1.9x         2.1x         2.7x         3.2x         5.3x
BALANCE SHEET DATA (AT END OF
  PERIOD):
  Investment in hotels, net of
    accumulated depreciation.........  $3,734,891   $4,018,411   $3,750,275   $4,035,344   $3,964,484   $1,489,764   $  899,691
  Total assets.......................  $4,096,804   $4,272,711   $4,103,603   $4,255,751   $4,175,383   $1,673,364   $  978,788
  Debt...............................  $1,812,690   $1,899,913   $1,838,241   $1,833,954   $1,594,734   $  476,819   $  239,425
  Redeemable units...................  $  206,872   $  135,814   $  205,800   $   52,338   $   67,595   $  102,933   $   98,542
  Partners' capital..................  $1,842,943   $2,068,839   $1,880,599   $2,212,651   $2,337,375   $1,049,016   $  619,496


                                        58
   65

     FELCOR LODGING TRUST INCORPORATED



                                           THREE MONTHS ENDED
                                                MARCH 31,
                                               (UNAUDITED)                            YEAR ENDED DECEMBER 31,
                                         -----------------------   -------------------------------------------------------------
                                          2001(3)        2000       2000(2)        1999       1998(1)        1997        1996
                                         ----------   ----------   ----------   ----------   ----------   ----------   ---------
                                                             (IN THOUSANDS EXCEPT PER SHARE AND RATIO DATA)
                                                                                                  
STATEMENT OF OPERATIONS DATA:
  Total revenues.......................  $  287,894   $  126,381   $  556,692   $  504,001   $  339,617   $  176,651   $ 100,944
  Net income (loss)....................  $   (6,806)  $   18,927   $   61,699   $  131,080   $  114,839   $   63,650   $  40,937
  Net income (loss) applicable to
    common shareholders................  $  (12,956)  $   12,743   $   37,017   $  106,345   $   93,416   $   51,853   $  33,203
  Diluted earnings per share:
    Income applicable to common
      shareholders before extraordinary
      charge...........................  $    (0.25)  $     0.21   $     0.74   $     1.59   $     1.92   $     1.65   $    1.53
    Net income applicable to common
      shareholders.....................  $    (0.25)  $     0.21   $     0.67   $     1.57   $     1.86   $     1.64   $    1.43
    Weighted average common shares
      outstanding......................      52,595       59,377       55,519       67,581       50,314       31,610      23,218
OTHER DATA:
  Cash flows provided by operating
    activities.........................  $   40,864   $   52,205   $  277,304   $  282,365   $  192,583   $   97,478   $  67,494
  Cash flows (used in) provided by
    investing activities...............  $   64,763   $  (18,808)  $  (34,766)  $ (205,517)  $ (550,498)  $ (687,860)  $(478,428)
  Cash flows provided by (used in)
    financing activities...............  $  (70,944)  $  (18,766)  $ (252,601)  $  (75,417)  $  375,064   $  600,132   $ 251,906
  Cash distributions per common
    share(4)...........................  $     0.55   $     0.55   $     2.20   $     2.20   $    2.545   $     2.10   $    1.92
  Funds From Operations(5).............  $   71,423   $   68,495   $  288,636   $  286,895   $  217,363   $  129,815   $  77,141
  EBITDA(6)............................  $  117,337   $  112,415   $  470,861   $  432,689   $  306,361   $  165,613   $  88,355
  Ratio of earnings to fixed
    charges(5).........................         .8x         1.6x         1.5x         2.1x         2.7x         3.2x        5.3x
  Adjusted ratio of earnings to fixed
    charges(6).........................        1.7x         1.6x         1.9x         2.1x         2.7x         3.2x        5.3x
BALANCE SHEET DATA (AT END OF PERIOD):
  Investment in hotels, net of
    accumulated depreciation...........  $3,734,891   $4,018,411   $3,750,275   $4,035,344   $3,964,484   $1,489,764   $ 899,691
  Total assets.........................  $4,096,804   $4,272,711   $4,103,603   $4,255,751   $4,175,383   $1,673,364   $ 978,788
  Debt.................................  $1,812,690   $1,899,913   $1,838,241   $1,833,954   $1,594,734   $  476,819   $ 239,425
  Minority interest in FelCor
    Partnership........................  $  255,577   $  230,658   $  252,294   $   90,078   $   87,353   $   73,451   $  76,112
  Total shareholders' equity...........  $1,794,238   $1,973,995   $1,834,105   $2,174,911   $2,317,617   $1,078,498   $ 641,926


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

(1) On July 28, 1998, FelCor completed the merger of Bristol Hotel Company's
    real estate holdings with and into FelCor. The merger resulted in the net
    acquisition of 107 primarily full-service hotels in return for approximately
    31 million shares of newly issued common stock. FelCor subsequently
    contributed all assets and liabilities it acquired in the merger to FelCor
    LP in exchange for approximately 31 million common units.

(2) In the second quarter of 2000, FelCor recorded a $63 million one-time
    reserve for the sale of non-strategic hotel assets, which is reflected in
    the income statements presented for the period.

(3) Includes hotel revenues and expenses with respect to 96 hotels that were
    leased to either DJONT or subsidiaries of Bass prior to the effectiveness of
    the REIT Modernization Act on January 1, 2001. Prior to January 1, 2001,
    revenues were comprised mainly of percentage lease revenues. Additionally,
    in the first quarter of 2001, FelCor recorded lease termination costs of
    $36.2 million with respect to the 96 hotels.

(4) In 1998, FelCor declared a special one-time distribution of accumulated but
    undistributed earnings and profits as a result of Bristol Hotel Company
    merging with and into FelCor, in addition to the annual dividend of $2.20
    per common unit. The amount of the one-time distribution was $0.345 per
    common unit.

(5) FelCor considers Funds From Operations to be a key measure of a REIT's
    performance, which should be considered along with, but not as an
    alternative to, net income and cash flow as a measure of operating
    performance and liquidity.

    The White Paper on Funds From Operations approved by the Board of Governors
    of the National Association of Real Estate Investment Trusts, or NAREIT,
    defines Funds From Operations as net income or loss, computed in accordance
    with GAAP, excluding gains or losses from extraordinary items in accordance
    with GAAP and sales of depreciable operating properties, plus real estate
    related depreciation and amortization and after comparable adjustments for
    FelCor's portion of these items related to unconsolidated entities and joint
    ventures. FelCor believes that Funds From Operations is helpful to investors
    as a measure of the performance of an equity REIT because, along with cash
    flow from operating activities, financing activities and investing
    activities, it provides investors with an indication of FelCor's ability to
    incur and service debt, to make capital expenditures, and to fund other cash
    needs. FelCor computes Funds From Operations in accordance with standards
    established by NAREIT,

                                        59
   66

    except that FelCor add back rent deferred under SAB 101, reserves for assets
    held for sale and lease termination costs to derive Funds From Operations.
    This may not be comparable to Funds From Operations reported by other REITs
    that do not define the term in accordance with the current NAREIT
    definition, that interpret the current NAREIT definition differently than
    FelCor does or that do not adjust Funds From Operations for rent deferred
    under SAB 101, reserves for assets held for sale or lease termination costs.
    Funds From Operations does not represent cash generated from operating
    activities determined by GAAP and should not be considered as an alternative
    to net income, determined in accordance with GAAP, as an indication of
    FelCor's financial performance or to cash flow from operating activities,
    determined in accordance with GAAP, as a measure of FelCor's liquidity, nor
    is it indicative of funds available to fund FelCor's cash needs, including
    its ability to make cash distributions. Funds From Operations may include
    funds that may not be available for discretionary use by FelCor's management
    due to requirements to conserve funds for capital expenditures and property
    acquisitions and other commitments and uncertainties.

    The computation of Funds From Operations for FelCor LP and FelCor yields the
    same result. The following table details our computation of Funds From
    Operations for FelCor LP.



                                          THREE MONTHS ENDED
                                               MARCH 31,
                                              (UNAUDITED)                     YEAR ENDED DECEMBER 31,
                                          -------------------   ---------------------------------------------------
                                            2001       2000       2000       1999       1998       1997      1996
                                          --------   --------   --------   --------   --------   --------   -------
                                                                       (IN THOUSANDS)
                                                                                       
Net income (loss).......................  $ (9,012)  $ 19,931   $ 66,391   $135,776   $121,339   $ 69,467   $46,527
Deferred rent...........................     5,254      8,854
Lease termination costs.................    36,226
Gain on sale............................                          (2,595)
Reserve for assets held for sale........                          63,000
Series B redeemable preferred
  distributions.........................    (3,234)    (3,234)   (12,937)   (12,937)    (8,373)
Extraordinary charge from write-off of
  deferred financing fees...............                        3,865...      1,113      3,075        185     2,354
Depreciation............................    39,808     40,400    160,745    152,948     90,835     50,798    26,544
Depreciation from unconsolidated
  entities..............................     2,381      2,544     10,167      9,995     10,487      9,365     1,716
                                          --------   --------   --------   --------   --------   --------   -------
Funds From Operations...................  $ 71,423   $ 68,495   $288,636   $286,895   $217,363   $129,815   $77,141
                                          ========   ========   ========   ========   ========   ========   =======
Weighted average units outstanding(a)...    66,767     68,740     67,239     75,251     58,013     39,157    29,306


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

     (a)  Weighted average units outstanding are computed including dilutive
          options, unvested stock grants and assuming conversion of Series A
          preferred units to common units.

(6) EBITDA is computed by adding Funds From Operations, interest expense,
    FelCor's portion of interest expense from unconsolidated entities,
    amortization expense and our Series B redeemable preferred distributions.
    EBITDA is presented because it provides useful information regarding
    FelCor's ability to service debt. EBITDA should not be considered as an
    alternative measure of operating results or cash flow from operations, as
    determined in accordance with GAAP. EBITDA as presented by FelCor may not be
    comparable to other similarly titled measures used by other companies. The
    computation of EBITDA for FelCor LP and FelCor yields the same result. A
    reconciliation of Funds From Operations to EBITDA is as follows:



                                                           THREE MONTHS
                                                               ENDED
                                                             MARCH 31,
                                                            (UNAUDITED)                     YEAR ENDED DECEMBER 31,
                                                        -------------------   ---------------------------------------------------
                                                          2001       2000       2000       1999       1998       1997      1996
                                                        --------   --------   --------   --------   --------   --------   -------
                                                                                     (IN THOUSANDS)
                                                                                                     
Funds From Operations.................................  $ 71,423   $ 68,495   $288,636   $286,895   $217,363   $129,815   $77,141
Interest expense......................................    40,093     37,904    158,620    125,435     73,182     28,792     9,803
Interest expense from unconsolidated entities.........     2,111      2,620      9,188      6,729      6,521      5,895       818
Amortization expense..................................       476        162      1,480        693        922      1,111       593
Series B redeemable preferred distributions...........     3,234      3,234     12,937     12,937      8,373
                                                        --------   --------   --------   --------   --------   --------   -------
EBITDA................................................  $117,337   $112,415   $470,861   $432,689   $306,361   $165,613   $88,355
                                                        ========   ========   ========   ========   ========   ========   =======


(7) For the purpose of computing the ratio of earnings to fixed charges,
    earnings consist of income from continuing operations plus fixed charges and
    minority interest in FelCor LP, with respect to FelCor, excluding
    capitalized interest, and fixed charges consist of interest, whether
    expensed or capitalized, and amortization of loan costs. For the three
    months ended March 31, 2001, earnings were insufficient to cover fixed
    charges by $7.7 million as the result of $36 million in lease termination
    costs that were recorded in the quarter.

(8) The adjusted ratio of earnings to fixed charges is computed the same as
    described in footnote (7) except that income from continuing operations is
    adjusted for the year ended December 31, 2000 to add back a $63 million
    one-time reserve for the sale of non-strategic hotel assets recorded in the
    second quarter of 2000 and for the three months ended March 31, 2001 to add
    back $36 million in lease termination costs.

                                        60
   67

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

     The management's discussion and analysis of financial condition and results
of operations of MeriStar Hospitality Corporation, FelCor Lodging Trust and
FelCor Lodging Limited Partnership are incorporated in this document by
reference to the companies' Annual Reports on Form 10-K for the year ended
December 31, 2000 and Quarterly Reports on Form 10-Q for the three months ended
March 31, 2001. See "Where You Can Find More Information." The following is the
management's discussion and analysis of the financial condition and results of
operations of MeriStar LP.

GENERAL

     We were created on August 3, 1998, when American General Hospitality
Corporation, a corporation operating as a REIT, and its associated entities
merged with CapStar Hotel Company and its associated entities. In connection
with the merger between CapStar and American General, MeriStar Hotels & Resorts,
Inc., a separate publicly traded company, was created to be the lessee and
manager of all but eight of our hotels. The eight hotels not leased by MeriStar
Hotels & Resorts are leased by affiliates of Prime Hospitality Corporation.

     Prior to January 1, 2001, in order for MeriStar Hospitality Corporation to
maintain its tax status as a REIT, we were not permitted to participate in the
operations of the hotel properties. To comply with this requirement through
December 31, 2000, all of the properties were subject to leases involving two
third-party lessees, MeriStar Hotels & Resorts and Prime Hospitality
Corporation.

     On January 1, 2001, changes to the federal tax laws governing REITs,
commonly known as the REIT Modernization Act, became effective. The REIT
Modernization Act permits us to create taxable REIT subsidiaries on or after
January 1, 2001, which are subject to taxation as C corporations. Because of the
REIT Modernization Act, we have created a number of these taxable REIT
subsidiaries that are the lessees of our real property. The REIT Modernization
Act prohibits the taxable REIT subsidiaries from engaging in the following
activities:

     - they may not manage the properties themselves; they are required to enter
       into arms length management agreements with independent third-party
       managers that are actively involved in the trade or business of hotel
       management and manage properties on behalf of other owners,

     - they may not lease a property that contains gambling operations, and

     - they may not own a brand or franchise under which hotels are operated.

     We believe that establishing taxable REIT subsidiaries to lease the
properties provides a more efficient alignment of and ability to capture the
economic interests of property ownership.

     Subsidiaries of MeriStar Hotels & Resorts assigned their participating
leases to our wholly-owned taxable REIT subsidiaries as of January 1, 2001. In
connection with the assignment, our taxable REIT subsidiaries executed new
management agreements with a subsidiary of MeriStar Hotels & Resorts to manage
the hotels. Under these management agreements, the taxable REIT subsidiaries pay
a management fee to MeriStar Hotels & Resorts for each property. The taxable
REIT subsidiaries in turn make rental payments to us under the participating
leases. The management agreements have been structured to substantially mirror
the economics of the former leases. The transactions did not result in any cash
consideration exchanged among the parties except in regard to the transfer of
hotel operating assets and liabilities to the taxable REIT subsidiaries. Under
the new management agreements, the base management fee is 2.5% of total hotel
revenue plus incentive payments, based on meeting performance thresholds, that
could total up to 1.5% of total hotel revenue. The agreements have an initial
term of 10 years with three renewal periods of five years each at the option of
MeriStar Hotels & Resorts, subject to some exceptions. Because these leases have
been assigned to our taxable REIT subsidiaries, we now bear the operating risk
associated with the hotels.

                                        61
   68

FINANCIAL CONDITION

  March 31, 2001 Compared with December 31, 2000

     Our total assets increased by $89.1 million to $3,095.6 million at March
31, 2001 from $3,006.5 million at December 31, 2000 primarily due to:

     - lending $36.0 million to MeriStar Hotels & Resorts under a revolving
       credit agreement;

     - deferring $8.1 million in financing costs related to issuing $500 million
       of senior unsecured notes;

     - capital expenditures at the hotels;

     - the increase in operating assets of $62.0 million related to the
       assignment of the hotel leases with MeriStar Hotels & Resorts to the
       taxable subsidiaries; partially offset by

     - the decrease of $11.5 million in due from MeriStar Hotels & Resorts;

     - the sale of one hotel and the use of the $7.3 million in proceeds to
       paydown debt; and

     - depreciation on hotel assets.

     Total liabilities increased by $106.3 million to $1,878.8 million at March
31, 2001 from $1,772.5 million at December 31, 2000 due mainly to:

     - net borrowings of long-term debt;

     - the adoption of FASB 133 and the related recording of a $7.6 million
       liability for the derivative instruments; and

     - the increase in operating liabilities of $65.7 million related to the
       assignment of the hotel leases with MeriStar Hotels & Resorts to the
       taxable subsidiaries.

     Long-term debt increased by $36.7 million to $1,675.0 million at March 31,
2001 from $1,638.3 million at December 31, 2000 due primarily to:

     - $500 million in senior unsecured notes sold, partially offset set by

     - the repayment of the revolving credit facility from the proceeds of the
       senior unsecured notes borrowings.

     Partners' capital decreased $15.9 million to $1,126.9 at March 31, 2001
from $1,142.8 million at December 31, 2000 due primarily to:

     - the payment of distributions; and

     - $8.6 million increase in accumulated other comprehensive loss due mainly
       to the adoption of FASB 133 described above; partially offset by

     - net income for 2001; and

     - the issuance of additional common limited partnership units to MeriStar.

RESULTS OF OPERATIONS

  Three Months Ended March 31, 2001 Compared with Three Months Ended March 31,
  2000.

     Until January 1, 2001, MeriStar Hotels & Resorts leased substantially all
of our hotels, and we earned lease revenue under the participating lease
agreements with the lessees. Upon assigning the 106 leases with MeriStar Hotels
& Resorts to our taxable REIT subsidiaries on January 1, 2001, we assumed all
operating risks and rewards at these hotels. As a result, our operating results
now include the revenues and expenses of our hotels. Therefore, our operating
results for the three months ended March 31, 2001 are not directly comparable to
those for the same period in 2000.

                                        62
   69

     For comparative purposes, the following shows the results for the three
months ended March 31, 2000 on a pro forma basis assuming the leases with
MeriStar Hotels & Resorts were converted to management contracts on January 1,
2000 compared to actual results for the three months ended March 31, 2001 (in
thousands):



                                                                2001       2000
                                                              --------   --------
                                                                   
Revenue.....................................................  $302,684   $300,954
Total expenses..............................................   286,661    269,226
Net income before loss on sale of assets and extraordinary
  items.....................................................    15,559     31,200
Net income..................................................    13,271     34,600
Recurring EBITDA............................................    87,048     86,786


     The following table provides our hotels' operating statistics on a same
store basis for the three months ended March 31, 2001 and 2000.



                                                             2001      2000     CHANGE
                                                            -------   -------   ------
                                                                       
Revenue per available room................................  $ 80.36   $ 78.37     2.5%
Average daily rate........................................  $115.42   $111.44     3.6%
Occupancy.................................................     69.6%     70.3%   (1.0)%


     Total expenses increased $17.5 million to $286.7 million for the three
months ended March 31, 2001 from $269.2 million for the same period in 2000 on a
pro forma basis due primarily to:

     - $9.3 million in swap termination costs;

     - the $2.1 million write down of the investment in STS Hotel Net;

     - an increase in depreciation on hotel assets; and

     - a $3.0 million increase in property operating costs due primarily to a
       $2.2 million increase in energy costs.

     Recurring EBITDA is presented before the effect of non-recurring items; the
swap termination costs and the write down of the investment in STS Hotel Net.
Recurring EBITDA increased $0.2 million to $87.0 million in 2001 from $86.8
million in 2000.

     In 2001, we paid down $300 million of our revolving credit facility. This
resulted in an extraordinary loss of $1.2 million, net of tax effect.

     In 2001, we sold one hotel and received $7.3 million. This resulted in a
loss on the sale of the asset of $1.1 million, net of tax.

  Year Ended December 31, 2000 compared with the Year Ended December 31, 1999

     Until January 1, 2001 substantially all of our hotels were leased to and
operated by MeriStar Hotels & Resorts. Participating lease revenue represents
lease payments from the lessees under the participating lease agreements. Total
revenue increased by $25.9 million to $400.7 million in 2000 compared to $374.8
million in 1999. This increase was primarily attributable to an increase of
$23.7 million in participating lease revenue resulting from an increase in room
revenue at our hotels under lease. The following table provides our hotels'
operating statistics on a same-store basis for the year:



                                                             2000      1999     CHANGE
                                                            -------   -------   ------
                                                                       
Revenue per available room................................  $ 77.71   $ 73.51    5.71%
Average daily rate........................................  $107.60   $101.92    5.57%
Occupancy.................................................     72.2%     72.1%   0.14%


                                        63
   70

     Operating expenses increased to $170.3 million for the year ended December
31, 2000 from $156.5 million for the same period in 1999 due primarily to:

     - to an increase in depreciation on hotel assets;

     - an increase in administrative costs, as we added personnel during 2000 to
       address the operating changes associated with the REIT Modernization Act;
       and

     - increased insurance costs.

     Net interest expense increased $17.1 million to $117.5 million for the year
ended December 31, 2000, from $100.4 million in 1999 due mainly to:

     - lower capitalized interest due to a decrease in capital expenditures in
       2000;

     - an increase in variable interest rates during 2000 and higher interest
       rates on swap arrangements executed in 2000; partially offset by

     - a lower average debt balance during 2000.

     In 2000, we repaid $18.2 million of our notes payable to MeriStar
Hospitality Corporation at a discount in connection with its repurchase of its
convertible notes at an equal discount. This resulted in an extraordinary gain
of $3.4 million.

     In 2000, we sold three limited service hotels and received $24.1 million.
This resulted in a gain on sale of assets of $3.4 million.

     EBITDA grew $20.9 million to $341.0 million in 2000 from $320.1 million in
1999. This growth is due to:

     - the increase in participating lease revenue; partially offset by

     - the increase in administrative and insurance costs.

  Year Ended December 31, 1999 compared with the Year Ended December 31, 1998

     Substantially all of our hotels were leased to and operated by MeriStar
Hotels & Resorts. Participating lease revenue represents lease payments from the
lessees under the participating lease agreements. Total revenue decreased by
$147.2 million to $374.8 million in 1999 compared to $522.0 million in 1998.
This decrease was primarily attributable to the change in the types of revenues
recorded in our financial statements in periods before and after August 2, 1998,
the date of the merger of CapStar Hotel Company and American General Hospitality
Corporation and the spin-off of MeriStar Hotels & Resorts.

     The following table provides our hotels' operating statistics on a
same-store basis for the year:



                                                             1999      1998     CHANGE
                                                            -------   -------   ------
                                                                       
Revenue per available room................................  $ 74.05   $ 71.80   3.1%
Average daily rate........................................  $102.39   $100.96   1.4%
Occupancy.................................................    72.3%     71.1%   1.7%


     There were no department operating expenses in 1999 compared to $142.5
million in 1998. This decrease was the result of the hotel operations being
leased to MeriStar Hotels & Resorts after August 2, 1998, in conjunction with
the merger and spin-off of MeriStar Hotels & Resorts.

     Undistributed operating expenses decreased significantly in 1999 as a
result of the merger. Prior to the spin-off of MeriStar Hotels & Resorts, we
were responsible for all hotel operating expenses. Subsequent to August 3, 1998,
we, as owner and lessor, were only responsible for real estate taxes, property
insurance and various other undistributed expenses. Depreciation and
amortization increased $43.0 million to $101.8 million in 1999 from $58.8
million in 1998 as a result of the assets acquired in the merger.

                                        64
   71

     Net interest expense increased $49.9 million to $100.4 million for the year
ended December 31, 1999, from $50.5 million in 1998. This increase was
attributable to:

     - the borrowings used to finance the acquisition of hotels during 1998;

     - the borrowings used to finance renovations of hotels during 1998 and
       1999;

     - the new debt associated with the merger;

     - higher average interest rates; and

     - 1999 borrowings made to finance real estate ventures.

     In 1999, we recognized extraordinary losses of $4.6 million due to the
write-off of unamortized deferred financing fees in conjunction with refinancing
some credit facilities.

     EBITDA grew $125.3 million to $320.1 million in 1999 from $194.8 million in
1998. This growth is due to:

     - the merger;

     - other hotel acquisitions which occurred during 1998; partially offset by

     - the spin-off of MeriStar Hotels & Resorts.

LIQUIDITY AND CAPITAL RESOURCES

  Sources of Cash

     Our principal sources of liquidity are cash on hand, cash generated from
operations, and funds from external borrowings and debt and equity offerings. We
expect to fund our continuing operations through cash generated by our hotels.
We also expect to finance hotel acquisitions, hotel renovations and joint
venture investments through a combination of internally generated cash, external
borrowings, and the issuance of our limited partnership units. Additionally,
MeriStar Hospitality Corporation must distribute to stockholders at least 90% of
its taxable income, excluding net capital gains, to preserve its status as a
REIT. MeriStar Hospitality Corporation, as our general partner, is required to
use its best efforts to cause our partnership distributions to it to be
sufficient to comply with this requirement. We expect to fund these
distributions through cash generated from operations, borrowings on the credit
facilities or through the preferred return on the investment in MeriStar
Investment Partners, LP. We generated $46.4 million of cash from operations
during the first three months of 2001.

     We generated $4.2 million of cash from financing activities during the
three months ended March 31, 2001 primarily from:

     - net borrowings under our credit facilities, and

     - capital contributions from MeriStar Hospitality Corporation, partially
       offset by

     - payment of dividends and distributions, and

     - additional deferred financing costs related to issuing $500 million of
       senior unsecured notes.

  Uses of Cash

     We used $32.0 million of cash in investing activities during the three
months ended March 31, 2001, primarily for:

     - the $36.0 million note receivable from MeriStar Hotels & Resorts; and

     - capital expenditures at hotels; partially offset by

     - hotel operating cash received on lease conversions; and

     - proceeds from selling one hotel.

                                        65
   72

     In January 2001, we sold $500 million of senior unsecured notes. The senior
unsecured notes are structured as:

     - $300 million in notes with a 9.0% interest rate which mature on January
       15, 2008, and

     - $200 million in notes with a 9.125% interest rate which mature on January
       15, 2011.

     The proceeds were used to repay outstanding debt under our revolving credit
facility and to make payments to terminate some swap agreements that hedged
variable interest rates of the loans that we repaid. The repayments of the term
loans under the credit facility resulted in an extraordinary loss of $1.2
million, net of tax. As of March 31, 2001, we had $253.0 million available under
our senior secured credit facility. The weighted average interest rate on
borrowings outstanding under our credit facility as of March 31, 2001 was 6.92%.

     Capital for renovation work is expected to be provided by a combination of
internally generated cash and external borrowings. Initial renovation programs
for most of the hotels are complete or nearing completion. Once initial
renovation programs for a hotel are completed, we expect to spend approximately
4% annually of hotel revenues for ongoing capital expenditure programs,
including room and facilities refurbishments, renovations, and furniture and
equipment replacements. For the three months ended March 31, 2001, We spent $8.7
million on renovation and ongoing property capital expenditure programs. We
intend to spend an additional $56.3 million during 2001 to complete the
renovation programs and for the ongoing capital expenditure programs.

     We believe cash generated by operations, together with anticipated
borrowing capacity under the credit facilities, will be sufficient to fund the
existing working capital requirements, ongoing capital expenditures, and debt
service requirements. We believe, however, that the future capital decisions
will also be made in response to specific acquisition and/or investment
opportunities, depending on conditions in the capital and/or other financial
markets. Accordingly, we may consider increasing the borrowing capacity or
issuing additional debt or partnership units and these proceeds could be used to
finance acquisitions or investments, refinance existing debt, or repurchase
common stock.

     We are obligated to lend MeriStar Hotels & Resorts up to $50 million for
general corporate purposes under a revolving credit agreement. As of March 31,
2001, there was $36 million outstanding under this revolving credit agreement.

     FelCor Lodging Trust Incorporated, MeriStar Hotels & Resorts and we have
agreed to amend, effective when the merger is complete, the credit agreement to
fix its maturity at February 28, 2004, set the interest rate at 600 basis points
over the 30-day London Interbank Offered Rate and set the default rate of
interest at 800 basis points over the 30-day London Interbank Offered Rate. We
have agreed to use best efforts to obtain the consents of MeriStar Hotels &
Resorts' senior lenders to these amendments.

  Seasonality

     Demand in the lodging industry is affected by recurring seasonal patterns.
For non-resort properties, demand is lower in the winter months due to decreased
travel and higher in the spring and summer months during peak travel season. For
resort properties, demand is generally higher in winter and early spring. Since
the majority of the hotels are non-resort properties, the operations generally
reflect non-resort seasonality patterns. We have lower revenue, operating income
and cash flow in the first and fourth quarters and higher revenue, operating
income and cash flow in the second and third quarters.

                                        66
   73

                                    BUSINESS

GENERAL

     MeriStar Hospitality Operating Partnership, L.P. owns a portfolio of
primarily upscale, full-service hotels, diversified geographically as well as by
franchise and brand affiliations, in the United States and Canada. We are the
operating partnership of MeriStar Hospitality Corporation, a real estate
investment trust that operates all of its business through us. MeriStar
Hospitality Corporation is our sole general partner and controls us. As of March
31, 2000, we owned 113 hotels with 28,877 rooms. The hotels are located in major
metropolitan areas or rapidly growing secondary markets and are well located
within these markets. A majority of the hotels are operated under nationally
recognized brand names such as Hilton(R), Sheraton(R), Westin(R), Marriott(R),
Radisson(R), Doubletree(R) and EmbassySuites(R).

     We believe that the upscale, full-service segment of the lodging industry
is the most attractive segment in which to own hotels. The upscale, full-service
segment is attractive for several reasons. First, the real estate market has
recently experienced a significant slowdown in the construction of upscale,
full-service hotels. Second, upscale, full-service hotels appeal to a wide
variety of customers, thus reducing the risk of decreasing demand from any
particular customer group. Additionally, these hotels have particular appeal to
both business executives and upscale leisure travelers, customers who are
generally less price sensitive than travelers who use limited-service hotels.

     Our business strategy is to opportunistically acquire hotel properties and
related businesses with the potential for cash flow growth and to renovate and
reposition each hotel according to the characteristics of the hotel and its
market.

ACQUISITION STRATEGY

     We focus our attention on investments in hotels located in markets with
economic, demographic and supply dynamics favorable to hotel owners. Through an
extensive due diligence process, we select those acquisition targets where we
believe selective capital improvements and well selected third-party management
will increase the hotel's ability to attract key demand segments, enhance hotel
operations and increase long-term value. In order to evaluate the relative
merits of each investment opportunity, our senior management, together with
MeriStar Hotels & Resorts, creates detailed plans covering all areas of
renovation and operation. These plans serve as the basis for our acquisition
decisions and guide subsequent renovation and operating plans which will be
carried out by a third-party hotel operator.

     For those tax years beginning before January 1, 2001, in order to maintain
its qualification as a REIT, MeriStar Hospitality Corporation was required to
make annual distributions to its stockholders of at least 95% of its real estate
investment trust taxable income, determined without regard to the deduction for
dividends paid and by excluding net capital gains. For the taxable years
beginning January 1, 2001, pursuant to the REIT Modernization Act, the
percentage of required annual distributions was reduced to 90%.

     Among other things, under the terms of our partnership agreement, we may
not take or refrain from taking, any action which, in the judgment of MeriStar
Hospitality Corporation, in its sole and absolute discretion:

     - could adversely affect the ability of MeriStar Hospitality Corporation to
       continue to qualify as a REIT unless MeriStar Hospitality Corporation
       otherwise ceases to qualify as a REIT; or

     - could subject MeriStar Hospitality Corporation to any additional taxes
       under section 857 or section 4981 of the Internal Revenue Code.

     As a result, to complete acquisitions and renovations, we rely heavily on
our ability to raise new capital through debt and equity offerings. That ability
is dependent on the then-current status of the capital markets.

                                        67
   74

     Although we are not currently pursuing direct acquisition opportunities,
due to the current economic environment and the current costs of our equity
capital, we continue to be aware of acquisition opportunities in the upscale,
full-service hotel market. We may make investments in hotels through co-
investment with strategic partners if such investments offer current cash
returns.

THE INTERCOMPANY AGREEMENT

     MeriStar Hospitality Corporation and we are parties to an intercompany
agreement with MeriStar Hotels & Resorts. On completion of the merger, FelCor
Lodging Trust will assume MeriStar Hospitality's rights and obligations under
the agreement. The intercompany agreement provides that, for so long as the
agreement remains in effect, MeriStar Hotels & Resorts is prohibited from making
real property investments that a real estate investment trust could make unless:

     - MeriStar Hospitality Corporation and we are first given the opportunity,
       but elect not to pursue the activities or investments;

     - it is on land already owned or leased by MeriStar Hotels & Resorts or
       subject to a lease or purchase option in favor of MeriStar Hotels &
       Resorts;

     - MeriStar Hotels & Resorts will operate the property under a trade name
       owned by MeriStar Hotels & Resorts; or

     - it is a minority investment made as part of a lease or management
       agreement arrangement.

     MeriStar Hospitality Corporation and we have a right of first refusal with
respect to any real property investment to be sold by MeriStar Hotel & Resorts.

     The intercompany agreement will generally grant MeriStar Hotels & Resorts
the right of first refusal with respect to any management opportunity at any of
our properties that MeriStar Hospitality Corporation does not elect to have
managed by a hotel brand owner. This opportunity will be made available to
MeriStar Hotels & Resorts only if MeriStar Hospitality Corporation determines
that:

     - consistent with MeriStar Hospitality Corporation's status as a REIT, it
       must enter into a management agreement with an unaffiliated third party
       with respect to the property;

     - MeriStar Hotels & Resorts is qualified to be the manager of that
       property; and

     - MeriStar Hospitality Corporation decides not to have the property
       operated by the owner of a hospitality trade name under that trade name.

     Because of the provisions of the intercompany agreement, the nature of our
business and the opportunities we may pursue will be restricted.

  Provision of Services

     MeriStar Hotels & Resorts may provide MeriStar Hospitality Corporation and
us with services as MeriStar Hospitality Corporation or we may reasonably
request from time to time, including administrative, renovation supervision,
corporate, accounting, financial, insurance, legal, tax, information technology,
human resources, acquisition identification and due diligence, and operational
services. MeriStar Hospitality Corporation compensates MeriStar Hotels & Resorts
for services provided in an amount determined in good faith by MeriStar Hotels &
Resorts as the amount a third party would charge MeriStar Hospitality
Corporation for comparable services.

  Equity Offerings

     If either MeriStar Hospitality Corporation or MeriStar Hotels & Resorts
desires to engage in a securities issuance, the issuing party will give notice
to the other party as promptly as practicable of its desire to engage in a
securities issuance. The notice will include the proposed material terms of such
issuance, to the extent determined by the issuing party, including whether the
issuance is proposed to be pursuant to public or private offering, the amount of
securities proposed to be issued and the manner of determining the offering
price and other terms of the securities. The non-issuing party will cooperate
with

                                        68
   75

the issuing party in every way to effect any securities issuance of the issuing
party by assisting in the preparation of any registration statement or other
document required in connection with the issuance and, in connection with that
issuance, providing the issuing party with such information as may be required
to be included in the registration statement or other document.

  Term

     The intercompany agreement will terminate upon the earlier of August 3,
2008, and the date of a change in ownership or control of MeriStar Hotels &
Resorts.

  Credit Facility

     We are obligated to lend MeriStar Hotels & Resorts up to $50 million for
general corporate purposes under a revolving credit agreement. On March 1, 2000,
the revolving credit agreement was amended to reduce the maximum borrowing limit
from $75 million to $50 million, increase the interest rate from 350 basis
points over the 30-day London Interbank Offered Rate to 650 basis points over
the 30-day London Interbank Offered Rate and set the maturity date of the loan
to the 91st day following the maturity of MeriStar Hotel & Resorts' senior
credit facility, as amended, restated, refinanced or renewed. As of March 31,
2001, there was $36 million outstanding under this revolving credit agreement.
Upon effectiveness of the merger, FelCor Lodging Limited Partnership will
succeed to our role as leader under this credit facility.

     FelCor Lodging Trust, MeriStar Hotels & Resorts and we have agreed to
amend, effective when the FelCor merger is complete, the credit agreement to fix
its maturity at February 28, 2004, set the interest rate at 600 basis points
over the 30-day London Interbank Offered Rate and set the default rate of
interest at 800 basis points over the 30-day London Interbank Offered Rate. We
have agreed to use best efforts to obtain the consents of MeriStar Hotels &
Resorts' senior lenders to these amendments.

COMPETITION

     We compete primarily in the upscale and mid-priced sectors of the
full-service segment of the lodging industry. In each geographic market in which
our hotels are located, there are other full- and limited-service hotels that
compete with our hotels. Competition in the U.S. lodging industry is based
generally on convenience of location, brand affiliation, price, range of
services and guest amenities offered, and quality of customer service and
overall product.

EMPLOYEES

     As of March 31, 2000, MeriStar Hospitality Corporation and we employed 50
persons, all of whom work at the corporate headquarters.

FRANCHISES

     We employ a flexible strategy in selecting brand names based on a
particular hotel's market environment and the hotel's unique characteristics.
Accordingly, we use various national trade names under licensing arrangements
with national franchisors.

GOVERNMENTAL REGULATION

  Americans with Disabilities Act.

     Under the Americans with Disabilities Act, or ADA, all public
accommodations are required to meet specific requirements related to access and
use by disabled persons. These requirements became effective in 1992. Although
significant amounts have been and continue to be invested in ADA required
upgrades to our hotels, a determination that we are not in compliance with the
ADA could result in a judicial order requiring compliance, imposition of fines
or an award of damages to private litigants.

                                        69
   76

     We are likely to incur additional costs of complying with the ADA; however,
such costs are not expected to have a material adverse effect on our results of
operations or financial condition.

  Environmental Laws

     Under various federal, state and local environmental laws, ordinances and
regulations, a current or previous owner or operator of real property may be
liable for the costs of removal or remediation of hazardous or toxic substances
on, under or in property. Laws often impose liability whether or not the owner
or operator knew of, or was responsible for, the presence of hazardous or toxic
substances. In addition, the presence of contamination from hazardous or toxic
substances, or the failure to properly remediate contaminated property, may
adversely affect the owner's ability to sell or rent real property or to borrow
funds using real property as collateral. Persons who arrange for the disposal or
treatment of hazardous or toxic substances may also be liable for the costs of
removal or remediation of these substances at the disposal or treatment
facility, whether or not the facility is or ever was owned or operated by those
persons.

     The operation and removal of underground storage tanks are also regulated
by federal and state laws. In connection with the ownership and operation of the
hotels, we could be held liable for the costs of remedial action with respect to
the regulated substances and storage tanks and claims related thereto.
Activities have been undertaken to close or remove storage tanks located on the
property of several of the hotels.

     All of our hotels have undergone Phase I environmental site assessments,
which generally provide a nonintrusive physical inspection and database search,
but not soil or groundwater analyses, by a qualified independent environmental
engineer. The purpose of a Phase I is to identify potential sources of
contamination for which the hotels may be responsible and to assess the status
of environmental regulatory compliance. The Phase Is have not revealed any
environmental liability or compliance concerns that we believe would have a
material adverse effect on our results of operation or financial condition, nor
are we aware of any environmental liability or concerns. Nevertheless, it is
possible that these environmental site assessments did not reveal all
environmental liabilities or compliance concerns or that material environmental
liabilities or compliance concerns exist of which we are currently unaware.

     In addition, our hotels have been inspected to determine the presence of
asbestos. Federal, state and local environmental laws, ordinances and
regulations also require abatement or removal of asbestos-containing materials
and govern emissions of and exposure to asbestos fibers in the air.
Asbestos-containing materials are present in various building materials such as
sprayed-on ceiling treatments, roofing materials or floor tiles at some of the
hotels. Operations and maintenance programs for maintaining asbestos-containing
materials have been or are in the process of being designed and implemented, or
the asbestos-containing materials have been scheduled to be or have been abated,
at these hotels. Any liability resulting from non-compliance or other claims
relating to environmental matters are not expected to have a material adverse
effect on our results of operations or financial condition.

PROPERTIES

     We and MeriStar Hospitality Corporation maintain corporate headquarters in
Washington, D.C. We own hotel properties throughout the United States and
Canada. As of March 31, 2001, we owned 113 hotels. We lease land for seven of
our hotels: Hilton Hotel, Washington, DC; Hilton Hotel, San Pedro, California;
Doral Palm Springs, Palm Springs, California; Jekyll Inn, Jekyll Island,
Georgia; Hilton Hotel, Clearwater, Florida; Courtyard by Marriott, Lake Buena
Vista, Florida; Doral Forrestal Hotel and Conference Center, Princeton , New
Jersey; and Radisson Hotel, Rochester, New York. We also lease part of the land
for six of our hotels: Courtyard by Marriott Meadowlands, Secaucus, New Jersey;
Wyndham Hotel Albuquerque, Albuquerque, New Mexico; Hilton Hotel Toledo, Toledo,
Ohio; Wyndham Airport Hotel, San Jose, California; Hotel Maison de Ville, New
Orleans, Louisiana and Hilton Midland, Midland, Texas. No one hotel property is
material to our operations. A typical hotel has meeting and banquet facilities,
food and beverage facilities and guest rooms and suites.

                                        70
   77

     The hotels generally feature comfortable, modern guest rooms, extensive
meeting and convention facilities and full-service restaurant and catering
facilities that attract meeting and convention functions from groups and
associations, upscale business and vacation travelers as well as banquets and
receptions from the local community.

     The following table sets forth some information with respect to the hotels
for our year ended March 31, 2001:



                                                                                 GUEST
HOTEL                                                         LOCATION           ROOMS
- -----                                                         --------           ------
                                                                           
Sheraton Hotel......................................  Mesa, AZ                      273
Crowne Plaza Hotel..................................  Phoenix, AZ                   250
Embassy Suites......................................  Tucson, AZ                    204
Courtyard by Marriott...............................  Century City, CA              134
Hilton Hotel........................................  Irvine, CA                    289
Marriott Hotel......................................  Los Angeles, CA               469
Courtyard by Marriott...............................  Marina Del Rey, CA            276
Hilton Hotel........................................  Monterey, CA                  204
Doral Palm Springs..................................  Palm Springs, CA              285
Hilton Hotel........................................  Sacramento, CA                331
Holiday Inn Select..................................  San Diego, CA                 317
Sheraton Hotel......................................  San Francisco, CA             525
Crowne Plaza Hotel..................................  San Jose, CA                  239
Wyndham Hotel.......................................  San Jose, CA                  355
Hilton Hotel........................................  San Pedro, CA                 226
Santa Barbara Inn...................................  Santa Barbara, CA              71
Holiday Inn.........................................  Colorado, Springs, CO         200
Sheraton Hotel......................................  Colorado, Springs, CO         500
Embassy Suites......................................  Englewood, CO                 236
Hilton Hotel........................................  Harford, CT                   388
Ramada Hotel........................................  Meriden, CT                   150
Ramada Hotel........................................  Shelton, CT                   155
Doubletree Bradley Airport..........................  Windsor Locks, CT             200
Embassy Row Hilton Hotel............................  Washington, DC                193
Georgetown Inn......................................  Washington, DC                 96
The Latham Hotel....................................  Washington, DC                143
South Seas Plantation...............................  Captiva, FL                   579
Hilton Hotel........................................  Clearwater, FL                426
Ramada Hotel........................................  Clearwater, FL                289
Hilton Hotel........................................  Cocoa Beach, FL               296
Holiday Inn.........................................  Ft. Lauderdale, FL            240
Howard Johnson Resort...............................  Key Largo, FL                 100
Westin Hotel........................................  Key Largo, FL                 200
Courtyard by Marriott...............................  Lake Buena Vista, FL          314
Sheraton Hotel......................................  Lake Buena Vista, FL          489
Radisson Hotel......................................  Marco Island, FL              268
Holiday Inn.........................................  Madeira Beach, FL             149
Radisson Hotel......................................  Orlando, FL                   742
Best Western Hotel..................................  Sanibel Island, FL             46
Safety Harbor Resort and Spa........................  Sanibel Island, FL            193
Sanibel Inn.........................................  Sanibel Island, FL             96
Seaside Inn.........................................  Sanibel Island, FL             32
Song of the Sea.....................................  Sanibel Island, FL             30
Sundial Beach Resort................................  Sanibel Island, FL            243


                                        71
   78



                                                                                 GUEST
HOTEL                                                         LOCATION           ROOMS
- -----                                                         --------           ------
                                                                           
Doubletree Hotel....................................  Tampa, FL                     496
Doubletree Guest Suites.............................  Atlanta, GA                   155
Westin Atlanta Airport..............................  Atlanta, GA                   495
Jekyll Inn..........................................  Jekyll Island, GA             262
Wyndham Hotel.......................................  Marietta, GA                  218
Radisson Hotel......................................  Arlington Heights, IL         201
Radisson Hotels & Suites............................  Chicago, IL                   350
Holiday Inn.........................................  Rosemont, IL                  507
Radisson Hotel......................................  Schaumburg, IL                200
Doubletree Guest Suites.............................  Indianapolis, IN              137
Radisson Plaza......................................  Lexington, KY                 367
Hilton Hotel........................................  Louisville, KY                321
Holiday Inn Select..................................  Kenner, LA                    303
Hilton & Towers.....................................  Lafayette, LA                 327
Maison de Ville.....................................  New Orleans, LA                23
Radisson Hotel......................................  Annapolis, MD                 219
Radisson Hotel......................................  Baltimore, MD                 148
Sheraton Hotel......................................  Columbia, MD                  287
Hilton Hotel........................................  Detroit, MI                   151
Hilton Hotel........................................  Grand Rapids, MI              224
Holiday Inn Sports Complex..........................  Kansas City, MO               163
Sheraton Airport Plaza..............................  Charlotte, NC                 222
Hilton Hotel........................................  Durham, NC                    194
Courtyard by Marriott...............................  Durham, NC                    146
Ramada Hotel........................................  Mahwah, NJ                    128
Sheraton Hotel......................................  Mahwah, NJ                    225
Westin Hotel........................................  Morristown, NJ                199
Four Points Hotel...................................  Mt. Arlington, NJ             124
Doral Forrestal.....................................  Princeton, NJ                 290
Courtyard by Marriott...............................  Secaucus, NJ                  165
Marriott Hotel......................................  Somerset, NJ                  440
Doubletree Hotel....................................  Albuquerque, NM               295
Wyndham Hotel.......................................  Albuquerque, NM               276
Crowne Plaza Hotel..................................  Las Vegas, NV                 201
St. Tropez Suites...................................  Las Vegas, NV                 149
Radisson Hotel......................................  Rochester, NY                 171
Radisson Hotel......................................  Middleburg Heights, OH        237
Hilton Hotel........................................  Toledo, OH                    213
Westin Hotel........................................  Oklahoma City, OK             395
Crowne Plaza Hotel..................................  Lake Oswego, OR               161
Sheraton Hotel......................................  Frazer, PA                    198
Embassy Suites......................................  Philadelphia, PA              288
Holiday Inn Select..................................  Trevose, PA                   215
Hilton Hotel........................................  Arlington, TX                 309
Doubletree Hotel....................................  Austin, TX                    350
Hilton & Towers.....................................  Austin, TX                    320
Holiday Inn Select..................................  Bedford, TX                   243
Radisson Hotel......................................  Dallas, TX                    304
Renaissance Hotel...................................  Dallas, TX                    289
Sheraton Hotel......................................  Dallas, TX                    348
Hilton Hotel........................................  Houston, TX                   292


                                        72
   79



                                                                                 GUEST
HOTEL                                                         LOCATION           ROOMS
- -----                                                         --------           ------
                                                                           
Marriott Hotel......................................  Houston, TX                   302
Hilton Hotel........................................  Houston, TX                   295
Sheraton Hotel......................................  Houston, TX                   382
Holiday Inn Select..................................  Irving, TX                    409
Hilton Hotel........................................  Midland, TX                   249
Hilton Hotel........................................  Salt Lake City, UT            287
Holiday Inn.........................................  Alexandria, VA                178
Radisson Hotel......................................  Alexandria, VA                253
Hilton Hotel........................................  Arlington, VA                 209
Hilton Hotel........................................  Arlington, VA                 386
Richmond Hotel and Conference Center................  Richmond, VA                  280
Hilton Hotel........................................  Bellevue, WA                  179
Crowne Plaza Hotel..................................  Madison, WI                   226
Holiday Inn.........................................  Madison, WI                   194
Holiday Inn.........................................  Calgary, Alberta, Canada      170
Sheraton Hotel......................................  Guildford, B.C., Canada       278
Holiday Inn.........................................  Vancouver, B.C., Canada       100
Ramada Hotel........................................  Vancouver, B.C., Canada       118
                                                                                 ------
Total Rooms.........................................                             28,877
                                                                                 ======


  The Leases

     Until January 1, 2001, subsidiaries of MeriStar Hotels & Resorts leased 106
of the 114 hotels. Each lease provided for an initial term of 12 years. Each
lease provided MeriStar Hotels & Resorts with three renewal options of five
years each, except in the case of properties with ground leases having a
remaining term of less than 40 years, provided that:

     - MeriStar Hotels & Resorts would not have the right to a renewal if a
       change in the tax law has occurred that would permit us to operate the
       hotel directly;

     - if MeriStar Hotels & Resorts elected not to renew a lease for any
       applicable hotel, then we had the right to reject the exercise of a
       renewal right on a lease of a comparable hotel; and

     - the rent for each renewal term would be adjusted to reflect the then fair
       market rental value of the hotel.

     If MeriStar Hospitality Corporation and MeriStar Hotels & Resorts were
unable to agree upon the then fair market rental value of a hotel, the lease
would have terminated upon the expiration of the then current term and MeriStar
Hotels & Resorts then would have had a right of first refusal to lease the hotel
from us on those terms as MeriStar Hospitality Corporation may have agreed upon
with a third-party lessee.

  BASE RENT; PARTICIPATING RENT; ADDITIONAL CHARGES

     Each lease required MeriStar Hotels & Resorts to pay:

     - fixed monthly base rent,

     - participating rent, which was payable monthly and based on specified
       percentages of room revenue, food and beverage revenue and telephone and
       other revenue at each hotel in excess of base rent, and

     - some other amounts, including interest accrued on any late payments or
       charges.

                                        73
   80

     Base rent and departmental revenue on which the rent percentage is based
were increased annually by a percentage equal to the percentage increase in the
Consumer Price Index plus 0.75% in the case of the participating rent
departmental revenue thresholds, compared to the prior year. In addition, under
some circumstances, a reduced percentage rate would apply to the revenues
attributable to certain "discounted rates" that MeriStar Hotels & Resorts might
have offered. Base rent was payable monthly in arrears. Participating rent was
payable in arrears based on a monthly schedule adjusted to reflect the seasonal
variations in the hotel's revenue.

     The leases required MeriStar Hotels & Resorts to pay rent, liability
insurance, all costs and expenses and all utility and other charges incurred in
the operation of the hotels. We were responsible for real estate and personal
property taxes and assessments, rent payable under ground leases, casualty
insurance, including loss of income insurance, capital impositions and capital
replacements and refurbishments, determined in accordance with generally
accepted accounting principles. The leases also provided for rent reductions and
abatements in the event of damage or destruction or a partial taking of any
hotel.

     The leases also provided for a rental adjustment under specified
circumstances in the event of a major renovation of the hotel, or a change in
the franchisor of the hotel.

  LESSEE CAPITALIZATION

     The leases required MeriStar Hotels & Resorts, as guarantor of the leases,
to maintain a book net worth of not less than $40 million. Further, as of
January 1, 1999, for so long as the tangible net worth of MeriStar Hotels &
Resort was less than 17.5% of the aggregate rents payable under the leases for
the prior calendar year, MeriStar Hotels & Resorts was prohibited from paying
dividends or making distributions other than dividends or distributions made for
the purpose of permitting the partners of the operating partnership to pay taxes
on the taxable income of the operating partnership attributable to its partners
plus any required preferred distributions existing to partners.

  TERMINATION

     MeriStar Hospitality Corporation had the right to terminate the applicable
lease upon the sale of a hotel to a third party or, upon MeriStar Hospitality
Corporation's determination not to rebuild after a casualty, upon payment to
MeriStar Hotels & Resorts of the fair market value of the leasehold estate,
except for properties initially identified by MeriStar Hotels & Resorts and
MeriStar Hospitality Corporation as properties slated to be sold. The fair
market value of the leasehold estate was determined by discounting to present
value at a discount rate of 10% per annum the cash flow for each remaining year
of the then current lease term, which cash flow would be deemed to be the cash
flow realized by MeriStar Hotels & Resorts under the applicable lease for the
12-month period preceding the termination date. MeriStar Hospitality Corporation
was to receive as a credit against any such termination payments an amount equal
to any outstanding "New Lease Credits," which means the projected cash flow,
determined on the same basis as the termination payment, of any new leases
entered into between MeriStar Hotels & Resorts and ourselves after the effective
date for the initial term of the new lease amortized on a straight-line basis
over the initial term of the new lease.

  PERFORMANCE STANDARDS

     MeriStar Hospitality Corporation had the right to terminate the applicable
lease if, in any calendar year, the gross revenues from a hotel were less than
95% of the projected gross revenues for that year as set forth in the applicable
budget unless:

     - MeriStar Hotels & Resorts could reasonably demonstrate that the gross
       revenue shortfall was caused by general market conditions beyond its
       control, or

     - MeriStar Hotels & Resorts "cured" the shortfall by paying to us the
       difference between the rent that would have been paid to us had the
       property achieved gross revenues of 95% of the budgeted amounts and the
       rent paid based on actual gross revenues.

                                        74
   81

     MeriStar Hotels & Resorts did not have the cure right for more than two
consecutive years.

     The leases also required that MeriStar Hotels & Resorts spend in each
calendar year at least 95% of the amounts budgeted for marketing expenses and
for repair and maintenance expenses.

  ASSIGNMENT AND SUBLEASING

     MeriStar Hotels & Resorts did not have the right to assign a lease or
sublet a hotel without our prior written consent. For purposes of the lease, a
change in control of MeriStar Hotels & Resorts would have been deemed an
assignment of the lease and would require our consent, which could have been
granted or withheld in our sole discretion.

  Management Agreements with MeriStar Hotels & Resorts

     Until January 1, 2001, we leased all but eight of our hotels to MeriStar
Hotels & Resorts under the lease agreement described above.

     Changes to the federal tax laws governing real estate investment trusts, or
REITs, were enacted in 1999 and became effective on January 1, 2001. Under those
changes, we are permitted to create taxable REIT subsidiaries, which may lease
the property we currently own and are taxable as C corporations. Because of
these changes in the tax laws, we have formed a number of wholly-owned REIT
taxable subsidiaries. We and MeriStar Hotels & Resorts assigned the
participating leases to our taxable REIT subsidiaries and the taxable
subsidiaries entered into management agreements with MeriStar Hotels & Resorts
to manage our hotels. Under these management agreements, the taxable REIT
subsidiaries pay MeriStar Hotels & Resorts a management fee. The taxable REIT
subsidiaries in turn make rental payments to us under the participating leases.
The management agreements have been structured to substantially mirror the
economics and terms of the former leases.

  MANAGEMENT FEES AND PERFORMANCE STANDARDS

     Each taxable REIT subsidiary will pay MeriStar Hotels & Resorts a
management fee for each hotel equal to a specified percentage of aggregate hotel
operating revenues, increased or reduced, as the case may be, by 20% of the
positive or negative difference between:

     - The actual excess of total operating revenues over total operating
       expenses; and

     - The projected excess of total operating revenues over total operating
       expenses.

The total management fee for a hotel in any fiscal year will not be less than
2.5% or greater than 4.0% of aggregate hotel operating revenues.

  TERM AND TERMINATION

     The management agreements with MeriStar Hotels & Resorts will have initial
terms of 10 years with three renewal periods of five years each. A renewal will
not go into effect if a change in the federal tax laws permits us or one of our
subsidiaries to operate the hotel directly without adversely affecting the
ability of MeriStar Hospitality Corporation to qualify as a REIT or if MeriStar
Hotels & Resorts elects not to renew the agreement. We may elect not to renew
the management agreements only as provided below.

     Our taxable REIT subsidiaries have the right to terminate a management
agreement for a hotel upon the sale of the hotel to a third party or if the
hotel is destroyed and not rebuilt after a casualty. Upon that termination, our
taxable REIT subsidiary will be required to pay MeriStar Hotels & Resorts the
fair market value of the management agreement. That fair market value will be
equal to the present value, using a discount rate of 10%, of the remaining
payments under the agreement, assuming that MeriStar Hotels & Resorts would have
been paid management fees under the agreement based on the operating results for
the 12 months preceding the termination. Our taxable REIT subsidiaries will be
able to credit

                                        75
   82

against any termination payments that projected fees, discounted to present
value at a discount rate of 10%, under any management agreements or leases
entered into between us or our subsidiaries on the one hand and MeriStar Hotels
& Resorts on the other hand following August 3, 1998.

     If gross operating profit from a hotel is less than 85% of the amount
projected in the hotel's budget in any fiscal year and gross operating profit
from that hotel is less than 90% of the projected amount in the next fiscal
year, our taxable subsidiaries will have the right to terminate the management
agreement for the hotel, unless:

     - we did not materially comply with the capital expenditures contemplated
       by the budget for either or both of the applicable fiscal years; or

     - MeriStar Hotels & Resorts cures the shortfall by agreeing to reduce its
       management fee for the next fiscal year by the amount of the shortfall
       between the actual operating profit for the second fiscal year and 90% of
       the projected gross operating profit for that year.

MeriStar Hotels & Resorts can only use the cure right once during the term of
the management agreement.

  ASSIGNMENT

     MeriStar Hotels & Resorts does not have the right to assign a management
agreement without the prior written consent of the relevant taxable REIT
subsidiary. A change in control of MeriStar Hotels & Resorts will require the
consent of the relevant subsidiary, which may be granted or withheld in its sole
discretion.

LEGAL PROCEEDINGS

     In the course of our normal business activities, various lawsuits, claims
and proceedings have been or may be instituted or asserted against us. Based on
currently available facts, our management believes that the disposition of
matters that are pending or asserted will not have a material adverse effect on
our consolidated financial position, results of operations or liquidity.

                                        76
   83

                                   MANAGEMENT

EXECUTIVE OFFICERS AND DIRECTORS

     MeriStar Hospitality Operating Partnership has no directors or officers.
The following table lists the executive officers and directors of MeriStar
Hospitality Corporation, our general partner.



NAME                                  AGE              OFFICE OR POSITION HELD
- ----                                  ---              -----------------------
                                      
Paul W. Whetsell....................  50    Director; Chairman and Chief Executive Officer
Steven D. Jorns.....................  52    Director; Vice Chairman
John Emery..........................  36    Director; Chief Operating Officer
James F. Dannhauser.................  47    Director
Daniel L. Doctoroff.................  42    Director
William S. Janes....................  48    Director
H. Cabot Lodge III..................  45    Director
D. Ellen Shuman.....................  46    Director
Bruce G. Wiles......................  48    Director
James R. Worms......................  55    Director


     Paul W. Whetsell.  Mr. Whetsell has been Chairman of the Board of Directors
and Chief Executive Officer of MeriStar Hospitality Corporation since August
1998. Mr. Whetsell has also been the Chairman of the Board of Directors and
Chief Executive Officer of MeriStar Hotels & Resorts since August 1988. Before
August 1998, Mr. Whetsell had been Chairman of the Board of Directors of CapStar
Hotel Company since 1996 and had served as President and Chief Executive Officer
of CapStar Hotel Company since its founding in 1987.

     Steven D. Jorns.  Mr. Jorns has been Vice Chairman of the Board of
Directors of MeriStar Hospitality Corporation since August 1998. Mr. Jorns was
also Chief Operating Officer of MeriStar Hospitality Corporation from August
1998 until January 1999. Mr. Jorns has also been Vice Chairman of the Board of
Directors of MeriStar Hotels & Resorts since August 1998. From April 1996 to
August 1998, Mr. Jorns had been the Chairman of the Board of Directors, Chief
Executive Officer and President of American General Hospitality Corporation. Mr.
Jorns was also the founder of American General Hospitality, Inc. and had served
since its formation in 1981 until August 1998 as its Chairman of the Board of
Directors, Chief Executive Officer and President.

     John Emery.  Mr. Emery has been a director of MeriStar Hospitality
Corporation since May 2000. Mr. Emery has served as Chief Operating Officer of
MeriStar Hospitality Corporation since April 2000. He currently also serves as
Chief Investment Officer of MeriStar Hotels & Resorts. From August 1998 to April
2000, Mr. Emery was Chief Financial Officer of MeriStar Hospitality Corporation.
From June 1997 until August 1998, Mr. Emery served as Chief Financial Officer
and Secretary of CapStar Hotel Company. From March 1996 to June 1997, Mr. Emery
served as Treasurer of CapStar Hotel Company. Prior to that, from January 1987
to September 1995, he worked for Deloitte & Touche LLP in various capacities,
culminating in Senior Manager for the hotel and real estate industries.

     James F. Dannhauser.  Mr. Dannhauser has been a director of MeriStar
Hospitality Corporation since August 1998. Mr. Dannhauser has been the Chief
Financial Officer of Six Flags, Inc. since October 1995 and a member of the
Board of Directors of Six Flags since December 1992. Six Flags, Inc. is a
publicly traded amusement park company listed on the NYSE. From 1990 through
June 1996, Mr. Dannhauser was a managing director of Lepercq de Neuflize & Co.
Incorporated, an investment banking firm. Mr. Dannhauser is a member of the
Board of Directors of Lepercq. Mr. Dannhauser serves as a Director of the
International Association of Amusement Parks and Attractions.

     Daniel L. Doctoroff.  Mr. Doctoroff has been a director of MeriStar
Hospitality Corporation since August 1998. Mr. Doctoroff is a Managing Partner
of Oak Hill Capital Management, Inc., the management company for Oak Hill
Capital Partners, L.P., a private investment partnership. Mr. Doctoroff

                                        77
   84

has been Managing Director of Oak Hill Partners, Inc., the investment advisor to
several private investment funds, and its predecessor since August 1987; Vice
President and Director of Acadia Partners MGP, Inc. since March 1992; Vice
President of Keystone, Inc. since March 1992; and a Managing Partner of
Insurance Partners Advisors, L.P. since February 1994. Mr. Doctoroff is also a
Director of MeriStar Hotels & Resorts and Williams Scotsman, Inc.

     William S. Janes.  Mr. Janes has been a director of MeriStar Hospitality
Corporation since August 1998. Since 1990, Mr. Janes has served as a Principal,
and currently serves as President, of RMB Realty, Inc. which oversees the real
estate investments of Keystone, Inc. and related entities. Prior to that, from
1984 to 1989, Mr. Janes served as Regional General Partner of Lincoln Property
Company. Mr. Janes serves as a Director of MAX FW, LLC, Brazos Asset Management,
Brazos Fund, The Mendik Company Inc., Carr Real Estate Services and American
Skiing Company.

     H. Cabot Lodge III.  Mr. Lodge has been a director of MeriStar Hospitality
Corporation since August 1998. Mr. Lodge is the co-founder of American Corporate
Real Estate, Inc., a real estate investment bank which, through its affiliate,
Acre Partners, specializes in long term net leases with corporations. Mr. Lodge
is an Executive Vice President of iStar Financial, Inc, which recently merged
with Acre Partners. From August 1983 to August 1995, Mr. Lodge was a Managing
Director and Executive Vice President of W.P. Carey & Co. Mr. Lodge is a member
of the Board of Directors of TelAmerica Media, Inc., High Voltage Engineering
Corp and iStar Financial, Inc. During 1997 and 1998, Mr. Lodge was Chairman of
Superconducting Core Technologies, which filed a voluntary petition under
Chapter 11 of the U.S. Bankruptcy Code in September 1998. Mr. Lodge is also a
principal of Carmel Lodge, LLC, a New York-based investment firm.

     D. Ellen Shuman.  Ms. Shuman has been a director of MeriStar Hospitality
Corporation since March 8, 2001. Ms. Shuman is Vice President and Chief
Investment Officer of Carnegie Corporation of New York, a position she has held
since January 1999. Prior to January 1999, Ms. Shuman served as Director of
Investments at Yale University. Ms. Shuman is Vice Chair of the Board of
Trustees of Bowdoin College, serving on the Executive, Trustee Affairs and
Honors Committees. Ms. Shuman is also a Board member of The Investment Fund for
Foundations and an investment advisor to Edna McConnell Clark Foundation.

     Bruce G. Wiles.  Mr. Wiles has been a director, President and Chief
Investment Officer of MeriStar Hospitality Corporation since August 1998. Mr.
Wiles was Executive Vice President of American General Hospitality Corporation
from April 1996 until August 1998. From 1989 to August 1998, Mr. Wiles served as
Executive Vice President of American General Hospitality, Inc, where he was
responsible for acquisition and development activities.

     James R. Worms.  Mr. Worms has been a director of MeriStar Hospitality
Corporation since August 1998. Mr. Worms has served since August 1995 as a
Managing Director of William E. Simon & Sons L.L.C., a private investment firm
and merchant bank, and President of William E. Simon & Sons Realty, through
which the firm conducts its real estate activities. Prior to joining William E.
Simon & Sons, Mr. Worms was employed in various capacities since March 1987 by
Salomon Brothers Inc, an international investment banking firm, culminating with
Managing Director. Mr. Worms is also a director of MeriStar Hotels & Resorts.

                                        78
   85

EXECUTIVE COMPENSATION

     The following table sets forth all compensation paid by MeriStar
Hospitality Corporation during 1998, 1999 and 2000 to its chief executive
officer and its two other executive officers. We refer to these three officers
as "named executive officers."



                                                                                   LONG-TERM COMPENSATION
                                       ANNUAL COMPENSATION              ---------------------------------------------
NAME AND PRINCIPAL          -----------------------------------------                       SECURITIES
OTHER POSITION                                           OTHER ANNUAL   RESTRICTED STOCK    UNDERLYING    ALL OTHER
COMPENSATION                YEAR    SALARY     BONUS     COMPENSATION        AWARDS          OPTIONS     COMPENSATION
- ------------------          ----   --------   --------   ------------   ----------------    ----------   ------------
                                                                                    
Paul W. Whetsell(2).......  2000   $285,000   $220,100     $471,780(6)     $1,089,844(4)          --          --
  Chief Executive           1999    285,000    250,900        3,313        $1,133,656(1)(4)  375,000          --
  Officer and Chairman      1998    330,577    217,710        2,312                --        353,743          --
  of the Board
John Emery(2)(3)..........  2000    234,039    211,000      315,970(6)        697,500(4)          --          --(5)
  Chief Operating           1999    275,000    222,800        2,688         1,116,131(1)(4)  250,000          --
  Officer and Director      1998    250,509    170,050        2,000                --        120,936          --
Bruce G. Wiles(3)(5)......  2000    300,000    190,300      220,500(6)        261,563(4)          --          --(5)
  President, Chief          1999    300,000    219,000        8,400         1,116,131(1)(4)  250,000          --
  Investment Officer        1998    188,713    177,283           --                --             --          --
  and Director


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

(1) On February 4, 1999, pursuant to the MeriStar Incentive Plan, Mr. Whetsell
    received 25,000 restricted shares of MeriStar Hospitality Corporation, which
    vest over five years, and Messrs. Emery and Wiles received 15,000 restricted
    shares of MeriStar Hospitality Corporation, which vest over five years.

(2) Mr. Whetsell and Mr. Emery were officers of CapStar Hotel Company from
    January 1, 1998 until August 3, 1998, the date of the merger between CapStar
    and American General Hospitality Corporation.

(3) Mr. Wiles was an officer of American General Hospitality Corporation from
    January 1, 1998 until August 3, 1998, the date of the merger between CapStar
    and American General.

(4) In December 1999, the compensation committee of MeriStar Hospitality
    Corporation approved the restricted equity award of MeriStar Hospitality
    Corporation common stock and other equity compensation to Messrs. Whetsell,
    Wiles and Emery. In January 2000, the compensation committee determined that
    it would satisfy the restricted equity award by issuing a combination of
    restricted MeriStar Hospitality Corporation common stock, which is subject
    to a three year vesting period beginning March 31, 2000 and a new class of
    our OP Units, which is subject to the satisfaction of certain performance
    criteria ("POPs"). The stock portion of the restricted equity award is
    valued based on the closing price per share of the MeriStar Hospitality
    Corporation common stock on the date of grant. Pursuant to the restricted
    equity award, Mr. Whetsell received 350,000 shares of MeriStar Hospitality
    Corporation common stock and other equity compensation granted as follows:
    (1) 37,500 shares of MeriStar Hospitality Corporation restricted stock on
    December 31, 1999, (2) 137,500 shares of MeriStar Hospitality Corporation
    restricted stock on March 31, 2000 (of which 62,500 were issued on March 31,
    2001 and 12,500 will be issued on March 31, 2002), and (3) 175,000 POPs on
    March 29, 2000. Pursuant to the restricted equity award, Mr. Emery received
    175,000 shares of MeriStar Hospitality Corporation common stock and other
    equity compensation granted as follows: (1) 47,500 shares of MeriStar
    Hospitality Corporation restricted stock on December 31, 1999, (2) 40,000
    shares of MeriStar Hospitality Corporation restricted stock on March 31,
    2000, and (3) 87,500 POPs on March 29, 2000. Pursuant to the restricted
    equity award, Mr. Wiles received 125,000 shares of MeriStar Hospitality
    Corporation common stock and other equity compensation granted as follows:
    (1) 47,500 shares of MeriStar Hospitality Corporation restricted stock on
    December 31, 1999, (2) 15,000 shares of MeriStar Hospitality Corporation
    restricted stock on March 31, 2000, and (3) 62,500 POPs on March 29, 2000.

(5) In December 1999, the compensation committee approved the grant by MeriStar
    Hotels & Resorts, Inc. to (1) Mr. Wiles of options to purchase 50,000 shares
    of MeriStar Hotels &
                                        79
   86

    Resorts, Inc. at $3.06 per share and (2) Mr. Emery of options to purchase
    100,000 shares of MeriStar Hotels & Resorts, Inc. at $3.06 per share.

(6) Represents dividends received on unvested MeriStar Hospitality Corporation
    restricted stock and distributions on unvested POPs. Other annual
    compensation includes miscellaneous compensation of $6,248 for Mr. Emery and
    $8,400 for Mr. Wiles.

EMPLOYMENT AGREEMENTS

     MeriStar Hospitality Corporation entered into employment agreements with
Paul W. Whetsell and John Emery as of April 1, 2000 and with Bruce G. Wiles as
of August 3, 1998. With respect to Mr. Whetsell, the agreement has an initial
term of three and one-half years with automatic renewal on a year-to-year basis
thereafter unless terminated in accordance with its terms. Mr. Emery's agreement
provides for an initial term of three years with automatic renewals on a
year-to-year basis thereafter, unless terminated in accordance with its terms.
Mr. Wiles' agreement provides for an initial term of one year and automatically
extends on a day-to-day basis so that there is a rolling one-year term; however,
in no event will the term of Mr. Wiles' employment agreement extend beyond
December 31, 2003 or until terminated in accordance with its terms. Some
material terms of these agreements are as follows:

  Base Salary

     Mr. Whetsell receives a base salary of $285,000 per year. Mr. Whetsell will
also receive a base salary of $190,000 per year as an employee of MeriStar
Hotels & Resorts, Inc. Mr. Emery receives a base salary of $230,000 per year.
Mr. Emery will also receive a base salary of $120,000 per year as an employee of
MeriStar Hotels & Resorts, Inc. Mr. Wiles receives a base salary of $300,000 per
year. Each base salary will be subject to review annually.

  Annual Incentive Bonus

     Each executive is eligible to receive an annual incentive bonus at the
following targeted amounts of base salary:



                                                                                MAXIMUM
                                                           THRESHOLD             BONUS
                                                            TARGET     TARGET   AMOUNT
                                                           ---------   ------   -------
                                                                       
Paul W. Whetsell.........................................    25.0%     125.0%    150.0%
John Emery...............................................    25.0%     112.5%    137.5%
Bruce G. Wiles...........................................    25.0%     100.0%    125.0%


     The amount of the annual bonus is based on the achievement of predefined
operating or performance goals and other criteria to be established by the
compensation committee of the Board of Directors of MeriStar Hospitality
Corporation.

  Long-Term Incentives

     Each executive is eligible to participate in the MeriStar incentive plan.
Awards are made at the discretion of the compensation committee.

  Certain Severance Benefits

     If at any time during the term of their respective employment agreements or
any automatic renewal period, the employment of Messrs. Whetsell, Wiles or Emery
is terminated, he shall be entitled to receive the benefits described below.

     In the case of Mr. Whetsell, if such executive is terminated without cause
or voluntarily terminates with "good reason," he is entitled to a lump-sum
payment determined in accordance with an equation contained in Mr. Whetsell's
employment agreement. In addition, all of the executive's unvested options

                                        80
   87

and restricted stock will immediately vest and become exercisable for a period
of one year thereafter and shares of restricted stock previously granted to the
executive will become free from all contractual restrictions, effective as of
the termination date. In addition, MeriStar Hospitality Corporation will
continue in effect certain benefits under the employment agreement, including,
but not limited to, life and health insurance plans, or their equivalent for a
period equal to the greater of two and one-half years or the remaining term of
the employment agreement, without further extension.

     In the case of Mr. Emery, if such executive is terminated without cause or
voluntarily terminates with "good reason," he is entitled to a lump-sum payment
determined in accordance with an equation contained in Mr. Emery's employment
agreement. In addition, all of the executive's unvested options and restricted
stock will immediately vest and become exercisable for a period of one year
thereafter and shares of restricted stock previously granted to the executive
will become free from all contractual restrictions, effective as of the
termination date. In addition, MeriStar Hospitality Corporation will continue in
effect certain benefits under the employment agreement, including, but not
limited to, life and health insurance plans, or their equivalent for a period
equal to the greater of two years or the remaining term of the employment
agreement, without further extension.

     In the case of Mr. Wiles, if such executive is terminated without cause or
voluntarily terminates with "good reason" he will be entitled to receive:

          (1) a lump-sum payment equal to one time his annual base salary,

          (2) the amount of his bonus for the preceding year,

          (3) immediate vesting and exercisability of all unvested stock options
     and restricted stock awards and

          (4) the continuance of certain benefits under his employment
     agreement, but only until the earlier of one year from the end of the term
     of his employment agreement or the date on which he obtains health
     insurance coverage from a subsequent employer.

     Upon termination due to death or disability, the executive or his estate
will receive a lump-sum payment equal to the executive's base salary, plus the
pro rata portion of his bonus for the fiscal year in question, in addition to
payment for one year of any other compensation due the executive pursuant to his
employment contract. Any unvested portion of such executive's stock options and
restricted stock will vest immediately and become exercisable for a period of
one year thereafter, and the shares of restricted stock previously granted to
the executive will become free from all contractual restrictions.

     Upon voluntary termination or termination for "cause" by MeriStar
Hospitality Corporation, the executive will receive the accrued and unpaid
amount of his base salary through the termination date. Any unvested options
will terminate immediately, and any vested options held by the executive will
expire ninety days after the termination date.

     If Messrs. Whetsell or Emery are terminated without cause or voluntarily
terminates with "good reason" within 24 months following a "change in control,"
the executive will receive the following benefits:

          (1) a lump-sum payment determined in accordance with an equation
     contained in their employment agreements; and

          (2) all unvested stock options and shares of restricted stock held by
     the executive will immediately vest and be exercisable for a period of one
     year thereafter and shares of restricted stock previously granted to the
     executive will become free from contractual restrictions; and

          (3) the continuance of benefits under the employment agreement,
     including, but not limited to, life and health insurance plans, or their
     equivalent for a period equal to the greater of two years or the remaining
     term of the employment agreement, without further extension. In the case of
     Mr. Wiles, he would be entitled to the same type of benefits provided the
     termination occurred within 18 months of the change in control, except his
     lump-sum payment will be two times the sum of his then-annual

                                        81
   88

     base salary plus bonus, and the total payments would be limited to the
     amount which is deductible under section 280G of the Internal Revenue Code;
     but only if, by reason of such limitation, the net after tax benefit of the
     executive shall exceed the net after tax benefit if such limitation were
     not made.

     In the case of Messrs. Whetsell or Emery, in the event that any accelerated
vesting of such executive's rights with respect to stock options, restricted
stock or any other payment, benefit or compensation results in the imposition of
an excise tax payable by the executive under section 4999 of the Internal
Revenue Code, or any successor or other provision with respect to "excess
parachute payments" within the meaning of section 280G(b) of the Internal
Revenue Code, MeriStar Hospitality Corporation will make a cash payment to the
executive in the amount of such excise tax and shall also make a cash payment to
the executive in an amount equal to the total of federal, state and local income
and excise taxes for which the executive may be liable on account of such excise
tax payment.

     In the case of Messrs. Whetsell or Emery, in the event of termination of
such executive's employment, the executive will not be required to seek
alternative employment and, in the event the executive does secure other
employment, no compensation or other benefits received in respect of such
employment shall be set-off or in any other way limit or reduce the obligations
of MeriStar Hospitality Corporation under the employment agreements.

COMPENSATION PLANS

     We do not have any compensation plans. The following is a summary of the
compensation plans of MeriStar Hospitality Corporation.

  MeriStar Hospitality Corporation Incentive Plan

     The MeriStar Hospitality Corporation Incentive Plan is administered by
MeriStar Hospitality Corporation's compensation committee. The compensation
committee may delegate its authority to administer the incentive plan. The
compensation committee may not, however, delegate its authority with respect to
grants and awards to individuals subject to Section 16 of the Exchange Act. As
used in this summary, the term "administrator" means the compensation committee
or its delegate, as appropriate.

     Each employee of MeriStar Hospitality Corporation or of an affiliate of
MeriStar Hospitality Corporation or any other person whose efforts contribute to
MeriStar Hospitality Corporation's performance is eligible to participate in the
incentive plan. The administrator may from time to time grant stock options,
stock awards, incentive awards or performance shares to the participants. As of
April 5, 2001, the class of participants consisted of approximately 131 persons.

     The option price of options granted under the incentive plan may be paid in
cash, with shares of MeriStar Hospitality Corporation common stock, or with a
combination of cash and common stock. The option price will be fixed by the
administrator at the time the option is granted, but the price cannot be less
than 100% for existing employees, 85% in connection with the hiring of new
employees, of the shares' fair market value on the date of grant; provided,
however, no more than 10% of the shares under the incentive plan may be granted
at less than 100% of fair market value. The exercise price of a stock option
granted under the incentive plan may not be less than 100% of the shares' fair
market value on the date of grant, 110% of the fair market value in the case of
a stock option granted under the incentive plan granted to a 10% stockholder of
MeriStar Hospitality Corporation. Options may be exercised at such times and
subject to such conditions as may be prescribed by the administrator but the
maximum term of an option is ten years in the case of a stock option granted
under the incentive plan or five years in the case of a stock option granted
under the incentive plan granted to a 10% stockholder.

     Awards granted under the incentive plan are generally nontransferable.
MeriStar Hospitality Corporation may, however, grant awards, outside of the
incentive plan, which are transferable to permitted family members.

                                        82
   89

     At any given time, the maximum number of shares of MeriStar Hospitality
Corporation common stock that may be issued pursuant to awards granted under the
incentive plan will be the total of:

          (1) 12.5% of the number of shares of MeriStar Hospitality Corporation
     common stock that were outstanding as of the end of the immediately
     preceding calendar year rounded downward if necessary to eliminate
     fractional shares, minus

          (2) the number of shares subject to awards that were granted under the
     incentive plan through the last day of the immediately preceding calendar
     year, plus

          (3) as of the last day of the immediately preceding calendar year, the
     number of shares with respect to which previously granted awards have
     expired.

     All awards made under the incentive plan will be evidenced by written
agreements between MeriStar Hospitality Corporation and the participant. The
share limitation and the terms of outstanding awards will be adjusted, as the
compensation committee deems appropriate, in the event of a stock dividend,
stock split, combination, reclassification, recapitalization or other similar
event.

  MeriStar Hospitality Corporation Directors Plan

     The MeriStar Hospitality Corporation Directors Plan provides for awards of
MeriStar Hospitality Corporation common stock to be granted to independent
directors. A maximum of 500,000 shares of MeriStar Hospitality Corporation
common stock may be issued under the directors plan. The share limitation and
terms of outstanding awards will be adjusted, as the MeriStar Hospitality
Corporation compensation committee deems appropriate, in the event of a stock
dividend, stock split, combination, reclassification, recapitalization or other
similar event.

     Pursuant to the directors plan, each independent director is awarded an
option to purchase 7,500 shares of MeriStar Hospitality Corporation common stock
upon initial commencement of service as a director, whether by appointment or
election. Thereafter, each independent director is granted a stock option to
purchase 5,000 shares of MeriStar Hospitality Corporation common stock on the
first business day following each annual meeting of stockholders of MeriStar
Hospitality Corporation. The exercise price of option grants will be 100% of the
fair market value of the MeriStar Hospitality Corporation common stock on the
date of grant, and options will vest in three annual installments commencing one
year after the date of grant. The exercise price may be paid in cash, cash
equivalents acceptable to the compensation committee, MeriStar Hospitality
Corporation common stock or a combination thereof. Options granted under the
directors plan, once vested, are exercisable for ten years from the date of
grant. Upon termination of service as a director, options that have not vested
are forfeited and vested options may be exercised until they expire. All options
accelerate upon a change in control of MeriStar Hospitality Corporation.

     Independent directors of MeriStar Hospitality Corporation will be paid an
annual fee of $20,000. In addition, each independent director will be paid
$1,250 for attendance at each meeting of the Board of Directors of MeriStar
Hospitality Corporation; $1,000 for attendance at each meeting of a committee of
the Board of Directors of which such director is a member and $500 for each
telephonic meeting of the Board of Directors or a committee thereof of which
such director is a member. Independent directors may elect to receive all or a
portion of their annual retainer in shares of MeriStar Hospitality Corporation
common stock rather than cash. Unless an independent director elects otherwise,
fees paid in stock will be paid at the same time as fees paid in cash.

  MeriStar Hospitality Corporation Profits-Only Operating Partnership Units Plan

     As of March 29, 2000, the Board of Directors of MeriStar Hospitality
Corporation approved the MeriStar Hospitality Corporation Profits-Only Operating
Partnership Units Plan, which we refer to as the "POPs plan." The purpose of the
POPs plan is to (1) attract and retain officers, directors, employees and
consultants of the Company and its participating affiliates and (2) enable such
individuals to acquire an equity interest in and participate in our long-term
growth and financial success.

                                        83
   90

     Profits-Only Operating Partnership Units

     Pursuant to the POPs plan, officers, directors, employees and consultants
of MeriStar Hospitality Corporation are eligible to receive restricted
Profits-Only OP Units, which we refer to as "POPs," of our company. A holder of
POPs normally will be entitled to receive special allocations of gain on
specified dispositions of operating partnership property, including gain on
revaluations of partnership property, until such time as the partnership,
capital account attributable to each unit is equivalent to the value of a
regular OP unit at the time the POPs were issued. Thereafter, the holder will
receive allocations of gain and loss on specified dispositions and upon
partnership revaluations based on the holder's percentage interest in the
operating partnership attributable to the units. A holder of POPs will be
entitled to regular distributions, in the discretion of MeriStar Hospitality
Corporation and subject to the distribution priorities for other classes of
partnership interests, equal to the holder's percentage interest of the proceeds
from the sale of partnership property with respect to which allocations are made
to such holder. POPs are subject to the transfer restrictions contained in the
operating partnership agreement as well as to those additional transfer
restrictions described below that are imposed by the POPs plan and the agreement
pursuant to which the POPs are granted. Holders of POPs will be entitled to
exchange the POPs held by them for cash or, at the option of MeriStar
Hospitality Corporation, for shares of MeriStar Hospitality Corporation, based
upon an exchange formula and the satisfaction of other conditions contained in
an exchange rights agreement entered into by such holders and MeriStar
Hospitality Corporation.

     Administration

     The POPs plan is administered by the MeriStar Hospitality Corporation
compensation committee. The compensation committee may delegate to one or more
officers or managers of MeriStar Hospitality Corporation or an affiliate of
MeriStar Hospitality Corporation, or to a committee of such officers or
managers, its authority to administer the POPs plan. As used in this summary,
the term "administrator" means the compensation committee or its delegate, as
appropriate.

     Eligibility

     Each officer, director, employee or consultant of MeriStar Hospitality
Corporation or a participating affiliate of MeriStar Hospitality Corporation is
eligible to participate in the POPs plan. The administrator may from time to
time grant restricted units to participants. As of March 28, 2001, the class of
participants consisted of approximately 30 persons.

     Restricted Units

     A participant's rights in a POPs award will be nontransferable or
forfeitable or both unless certain conditions prescribed by the administrator
are satisfied. These conditions may include, for example, a requirement that the
Participant continue employment with MeriStar Hospitality Corporation for a
specified period or that MeriStar Hospitality Corporation or the participant
achieve stated, performance-related objectives. Generally, if any conditions
remain unfilled with respect to any units awarded to a participant at the time
that participant's employment with MeriStar Hospitality Corporation and its
participating affiliates is terminated, those units will be forfeited. The
compensation committee may, however, provide for complete or partial exceptions
to this forfeiture provision.

     Transferability

     Awards granted under the POPs plan are generally nontransferable. The
administrator may, however, permit transfers to a participant's immediate family
and certain other permitted transferees.

     Unit Authorization

     At any given time, the maximum number of POPs that may be granted under the
POPs plan is 1,000,000. This limitation and the terms of outstanding awards will
be adjusted, as the administrator deems appropriate, in the event of a dividend
or other distribution by our company or recapitalization, merger, consolidation,
issuance or exchange of POPs or other ownership interests of our company or
other similar event.

                                        84
   91

OPTIONS GRANTED IN 2000

     None of the named executive officers were granted any options by MeriStar
Hospitality Corporation during 2000.

AGGREGATE OPTION EXERCISES IN LAST FISCAL YEAR AND FISCAL YEAR-END OPTION VALUES

     The following table sets forth certain information concerning the exercise
of options to purchase MeriStar Hospitality Corporation common stock during 2000
by the named executive officers and the value of unexercised in-the-money
options to purchase shares of MeriStar Hospitality Corporation common stock
granted to the named executive officers outstanding as of December 31, 2000.



                                                        NUMBER OF SECURITIES
                                                       UNDERLYING UNEXERCISED     VALUE OF UNEXERCISED IN-THE-
                          SHARES                     OPTIONS AT FISCAL YEAR-END     MONEY OPTIONS AT FISCAL
                         ACQUIRED        VALUE                2000 (#)                YEAR-END 2000 ($)(1)
NAME                    ON EXERCISE   REALIZED ($)   EXERCISABLE/UNEXERCISABLE     EXERCISABLE/UNEXERCISABLE
- ----                    -----------   ------------   --------------------------   ----------------------------
                                                                      
Paul W. Whetsell......    0             0                610,830/367,913               849,585/484,165
John Emery............    0             0                268,022/206,978               262,546/370,663
Bruce G. Wiles........    0             0                348,429/166,666               185,337/370,664


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

(1) On December 29, 2000, the last trading day during fiscal 2000, the closing
    price of MeriStar Hospitality Corporation common stock on the New York Stock
    Exchange was $19.69 per share

              CERTAIN RELATIONSHIPS AND RELATED PARTY TRANSACTIONS

     Mr. Whetsell is an executive officer, director and stockholder of MeriStar
Hotels & Resorts, the manager of a majority of our hotels. Mr. Jorns is a
director and stockholder of MeriStar Hotels & Resorts. Mr. Wiles is an owner of
limited partnership interests in the operating partnership of MeriStar Hotels &
Resorts.

                           PRINCIPAL SECURITYHOLDERS

     MeriStar Hospitality Corporation is the sole general partner of our
company, and MeriStar Hospitality Corporation and approximately 110 other
persons and entities are limited partners of our company. Our partnership
agreement gives the general partner full control over our business and affairs.

     Because MeriStar Hospitality Corporation has full control over our business
and affairs, we have presented the beneficial ownership of MeriStar common
stock, the only outstanding equity security of MeriStar Hospitality Corporation.

                                        85
   92

     The following table sets forth certain information regarding the beneficial
ownership of MeriStar Hospitality Corporation common stock as of March 28, 2001
by:

     - all persons known by us to own beneficially more than 5% of MeriStar
       Hospitality Corporation common stock,

     - each MeriStar Hospitality Corporation director who is a stockholder,

     - each of the named executive officers, and

     - all MeriStar Hospitality Corporation directors and executive officers as
       a group.



                                                              SHARES BENEFICIALLY OWNED
                                                              --------------------------
NAME & ADDRESS OF BENEFICIAL OWNER                              NUMBER       PERCENTAGE
- ----------------------------------                            -----------   ------------
                                                                      
Franklin Resources, Inc.(1).................................   6,729,304        15.1%
Wellington Management Company, LLP(2).......................   3,544,000         7.9%
Cohen & Steers Capital Management, Inc.(3)..................   2,936,700         6.6%
James F. Dannhauser(4)......................................       6,667           *
Daniel L. Doctoroff(5)......................................     329,162           *
John Emery(6)...............................................     467,893         1.0%
William S. Janes(7).........................................      30,812           *
Steven D. Jorns(8)..........................................     841,665         1.9%
H. Cabot Lodge III(9).......................................      15,724           *
Paul W. Whetsell(10)........................................   1,314,949         2.9%
James R. Worms(9)...........................................      36,203           *
Bruce G. Wiles(11)..........................................     563,894         1.3%
D. Ellen Shuman.............................................          --          --
Executive officers and directors as a group (10 persons)....   3,606,949         7.7%


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

  *  Represents less than 1% of the class.

 (1) Beneficial ownership information is based on the Schedule 13G/A jointly
     filed by Franklin Resources, Inc., Charles B. Johnson, Rupert H. Johnson,
     Jr. and Franklin Advisers, Inc., all located at 777 Mariners Island
     Boulevard, San Mateo, California 94404, dated February 9, 2001.

 (2) Beneficial ownership information is based on the Schedule 13G/A filed by
     Wellington Management Company, LLP, located at 75 State Street, Boston,
     Massachusetts 02109, dated February 14, 2001.

 (3) Beneficial ownership information is based on the Schedule 13G/A filed by
     Cohen & Steers Capital Management, Inc., located at 757 Third Avenue, New
     York, New York 10017, dated February 13, 2001.

 (4) Includes 6,667 shares of MeriStar Hospitality Corporation common stock that
     have vested under options granted.

 (5) Includes 53,068 shares held by Cherwell Investors, Inc., 75,260 shares held
     by Penobscot Partners, L.P., 100,000 shares held by PTJ Merchant Banking
     Partners, L.P. and 12,132 shares held by Oak Hill Partners, Inc., as to
     which shares Mr. Doctoroff disclaims beneficial ownership except to the
     extent of his pecuniary interest therein. Mr. Doctoroff is Managing
     Director of Oak Hill Partners, Inc., the principal business of which is
     serving as an investment consultant to Acadia Partners, L.P., which is the
     sole shareholder of Cherwell. Mr. Doctoroff is also the Executive Vice
     President of PTJ, Inc., which is the managing general partner of PTJ
     Merchant. PTJ Merchant is the sole general partner of Penobscot. Mr.
     Doctoroff's beneficial holdings also include 21,667 shares of MeriStar
     Hospitality Corporation common stock that have vested under options
     granted.

 (6) Includes: (1) 318,022 shares of MeriStar Hospitality Corporation common
     stock that have vested under options granted and (2) 80,667 shares of
     restricted MeriStar Hospitality Corporation common stock that constitute
     stock awards.

                                        86
   93

 (7) Includes 21,667 shares of MeriStar Hospitality Corporation common stock
     that have vested under options granted.

 (8) Includes: (1) 538,350 shares of MeriStar Hospitality Corporation common
     stock that have vested under options granted and (2) 30,000 shares of
     restricted MeriStar Hospitality Corporation common stock that constitute
     stock awards.

 (9) Includes 15,142 shares of MeriStar Hospitality Corporation common stock
     that have vested under options granted.

(10) Includes: (1) 168,500 shares of restricted MeriStar Hospitality Corporation
     common stock that constitute stock awards, (2) 694,164 shares of MeriStar
     Hospitality Corporation common stock that have vested under options granted
     and (3) shares of MeriStar Hospitality Corporation common stock held by
     entities over which Mr. Whetsell has beneficial ownership within the
     meaning of Rule 13d-3.

(11) Includes: (1) 55,667 shares of restricted MeriStar Hospitality Corporation
     common stock that constitute stock awards, (2) 398,429 shares of MeriStar
     Hospitality Corporation common stock that have vested under options granted
     and (3) 5,758 of our operating partnership units.

                                        87
   94

                               THE EXCHANGE OFFER

PURPOSE OF THE EXCHANGE OFFER

     Our registration rights agreements require us to file not later than June
25, 2001, which is 150 days following the date of original issuance of the
initial notes, the registration statement of which this prospectus is a part for
a registered exchange offer with respect to an issue of new notes in exchange
for the initial notes. These exchange notes will be substantially identical in
all material respects to the initial notes except that the exchange notes will
be registered under the Securities Act, will not bear legends restricting their
transfer and will not be entitled to registration rights under our registration
rights agreements. This summary of the terms of the registration rights
agreements does not contain all the information that you should consider and we
refer you to the provisions of the registration rights agreements, which have
been filed as an exhibit to the registration statement of which this prospectus
is a part and copies of which are available as indicated under the heading
"Available Information."

     We are required to:

     - use our best efforts to cause the registration statement to be declared
       effective no later than August 24, 2001, which is 210 days after the date
       of issuance of the outstanding notes;

     - keep the exchange offer effective for not less than 20 business days, or
       longer if required by applicable law, after the date that notice of the
       exchange offer is mailed to holders of the outstanding notes; and

     - use our best efforts to consummate the exchange offer no later than 30
       business days after the date the registration statement is declared
       effective unless the exchange offer would not be permitted by applicable
       law or Securities and Exchange Commission policy.

     The exchange offer being made here, if commenced and completed within the
time periods described above, will satisfy those requirements under the
registration rights agreement.

     This prospectus, together with the letter of transmittal, is being sent to
all record holders of notes as of outstanding notes as of           , 2001.

     Based on interpretations by the staff of the Securities and Exchange
Commission in no-action letters issued to third parties, we believe that the
exchange notes issued under the exchange offer may be offered for resale, resold
or otherwise transferred by each holder of exchange notes other than, (a) a
broker-dealer who acquires the initial notes directly from the issuers for
resale under Rule 144A under the Securities Act or any other available exemption
under the Securities Act or (b) any holder that directly or indirectly through
one or more intermediaries, controls or is controlled by, or is under common
control with the issuers, without compliance with the registration and
prospectus delivery provisions of the Securities Act, so long as this holder:

     - is acquiring the exchange notes in the ordinary course of its business;
       and

     - is not participating in, and does not intend to participate in, a
       distribution of the exchange notes within the meaning of the Securities
       Act and has no arrangement or understanding with any person to
       participate in a distribution of the exchange notes within the meaning of
       the Securities Act.

     By tendering the initial notes in exchange for exchange notes, each holder,
other than a broker-dealer, will be required to make representations regarding
the above matters. If a holder of initial notes is participating in or intends
to participate in, a distribution of the exchange notes, or has any arrangement
or understanding with any person to participate in a distribution of the
exchange notes to be acquired in this exchange offer, that holder may be deemed
to have received restricted securities and may not rely on the applicable
interpretations of the staff of the Securities and Exchange Commission. Any
holder so deemed will have to comply with the registration and prospectus
delivery requirements of the Securities Act in connection with any secondary
resale transaction.

                                        88
   95

     Each broker-dealer that receives exchange notes for its own account in
exchange for initial notes may be deemed to be an underwriter within the meaning
of the Securities Act and must acknowledge that it will deliver a prospectus
meeting the requirements of the Securities Act in connection with any resale of
those exchange notes. The letter of transmittal states that by so acknowledging
and by delivering a prospectus, a broker-dealer will not be deemed to admit that
it is an underwriter within the meaning of the Securities Act. This prospectus,
as it may be amended or supplemented from time to time, may be used by a
broker-dealer in connection with offers to resell, resales and other transfers
of exchange notes received in exchange for initial notes which were acquired by
that broker-dealer as a result of market making or other trading activities. We
have agreed that we will make this prospectus available to any broker-dealer for
a period of time not to exceed 180 days after the completion of the exchange
offer for use in connection with any offer to resell, resale or other transfer.
Please refer to the section in this prospectus entitled "Plan of Distribution."

     Each broker-dealer who acquired initial notes directly from the issuers for
resale under Rule 144A under the Securities Act or any other available exemption
under the Securities Act, and not through market-making or other trading
activities:

     - may not rely on the applicable interpretations of the staff of the
       Securities and Exchange Commission; and

     - will have to comply with the registration and prospectus delivery
       requirements of the Securities Act in connection with any secondary
       resale transaction.

SHELF REGISTRATION STATEMENT

     In the event that:

     (a) we are not required to file a registration statement as part of the
exchange offer or to complete the exchange offer because it is not permitted by
law or the policies of the Securities and Exchange Commission, in either case
after having sought relief from the Commission; or

     (b) selected institutional holders of initial notes notify us at least 20
days before the completion of the exchange offer that (1) the holder is
prohibited by law or policy of the Securities and Exchange Commission from
participating in the exchange offer, or (2) the holder may not resell the
exchange notes acquired by it in the exchange offer to the public without
delivering a prospectus and this prospectus contained in the registration
statement is not appropriate or available for that resale, or (3) the holder is
a broker-dealer and holds notes acquired directly from an issuer, a guarantor or
any of their affiliates (within the meaning of the Securities Act),

then we will instead of, or in the case of clause (b) of this sentence, in
addition to registering the exchange notes:

     - use our best efforts, before the earlier of (A) 60 days after we
       determine that we are not required to file a registration statement
       relating to the exchange offer or (B) 60 days after we receive notice
       from a holder as described in clause (b) above, to file with the
       Securities and Exchange Commission a shelf registration statement
       covering resales of the initial notes;

     - use our best efforts to cause the shelf registration statement to be
       declared effective under the Securities Act within 120 days after the
       date we are required to file a shelf registration statement; and

     - use our best efforts to keep the shelf registration statement
       continuously effective, supplemented and amended as required by the
       Securities Act, in order to permit the prospectus which is a part of the
       shelf registration statement to be usable by holders until January 26,
       2003.

     We will, in the event that a shelf registration statement is filed, provide
to each holder of the outstanding notes being registered copies of the
prospectus that is a part of the shelf registration statement. We will also
notify each holder when the shelf registration statement has become effective
and take those
                                        89
   96

other actions that are required to permit unrestricted resales of the
outstanding notes being registered. A holder that sells outstanding notes under
the shelf registration statement will be required to be named as a selling
security holder in the related prospectus and to deliver a prospectus to
purchasers, will be subject to certain of the civil liability provisions under
the Securities Act in connection with those sales and will be bound by the
provisions of the registration rights agreements that are applicable to that
holder, including certain indemnification rights and obligations.

LIQUIDATED DAMAGES

     In the event that:

     (a) we do not file the registration statement or the shelf registration
statement, as the case may be, with the Securities and Exchange Commission on or
before the dates specified above for those filings,

     (b) the registration statement or the shelf registration statement, as the
case may be, is not declared effective on or before the dates specified above
for that effectiveness,

     (c) the exchange offer is not completed within 30 business days of the date
specified above for the effectiveness of the applicable registration statement,
or

     (d) the registration statement or the shelf registration statement, as the
case may be, is filed and declared effective but after the filing and
declaration ceases to be effective or usable in connection with its intended
purpose, each event referred to in clauses (a) through (d), being called a
registration default,

then we will be obligated to pay to each holder of transfer restricted
securities liquidated damages. The outstanding notes remain restricted until:

     (a) the date on which the outstanding notes have been exchanged by a person
other than a broker-dealer for exchange notes in a registered exchange offer;

     (b) following the exchange by a broker-dealer in a registered exchange
offer of outstanding notes for exchange notes, the date on which the exchange
notes are sold to a purchaser who receives from the broker-dealer on or before
the date of the sale a copy of a prospectus contained in an exchange offer
registration statement;

     (c) the date on which the outstanding notes have been effectively
registered under the Securities Act and disposed of in accordance with a shelf
registration statement; or

     (d) the date on which the outstanding notes are eligible to be distributed
to the public under Rule 144 under the Securities Act.

     Liquidated damages will accrue and be payable semi-annually on the
outstanding notes and the exchange notes, in addition to the stated interest on
the outstanding notes and the exchange notes, in an amount equal to $0.05 per
week per $1,000 principal amount of outstanding notes during the first 90-day
period, which will increase by $0.05 per week per $1,000 principal amount of
outstanding notes for each subsequent 90-day period. In no event will the rate
exceed $0.50 per week per $1,000 principal amount of outstanding notes,
regardless of the number of registration defaults. Liquidated damages will
accrue from the date a registration default occurs until the date on which:

     - the registration statement is filed;

     - the registration statement or shelf registration statement is declared
       effective and the exchange offer is completed;

     - the shelf registration statement is declared effective; or

     - the shelf registration statement again becomes effective or made usable,
       as the case may be.

     Following the cure of all registration defaults, the accrual of liquidated
damages will cease.

                                        90
   97

     Upon completion of the exchange offer, holders of outstanding notes who do
not exchange their outstanding notes for exchange notes in the exchange offer
will generally no longer be entitled to registration rights and will not be able
to offer or sell their outstanding notes, unless those outstanding notes are
subsequently registered under the Securities Act, which, with limited exception,
the issuers will have no obligation to do, or under an exemption from, or in a
transaction not subject to, the Securities Act and applicable state securities
laws. Please refer to the section in this prospectus entitled "-- Your failure
to participate in the exchange offer will have adverse consequences."

TERMS OF THE EXCHANGE OFFER

  The Expiration Date; Extensions; Amendments; Termination

     This exchange offer will expire at 5:00 p.m., New York City time, on
            , 2001, unless the issuers extend it in their reasonable discretion.
The expiration date of this exchange offer will be at least 20 business days
after the commencement of the exchange offer in accordance with Rule 14e-1(a)
under the Securities Exchange Act of 1934 and the registration rights
agreements.

     The issuers expressly reserve the right to delay acceptance of any initial
notes, extend or terminate this exchange offer and not accept any initial notes
that they have not previously accepted if any of the conditions described below
under "-- Conditions to the Exchange Offer" have not been satisfied or waived by
them. The issuers will notify the exchange agent of any extension by oral notice
promptly confirmed in writing or by written notice. The issuers will also notify
the holders of the initial notes by mailing an announcement or by a press
release or other public announcement communicated before 9:00 a.m., New York
City time, on the next business day after the previously scheduled expiration
date unless applicable laws require them to do otherwise.

     The issuers also expressly reserve the right to amend the terms of this
exchange offer in any manner. If the issuers make any material change, they will
promptly disclose this change in a manner reasonably calculated to inform the
holders of our initial notes of the change including providing public
announcement or giving oral or written notice to these holders. A material
change in the terms of this exchange offer could include a change in the timing
of the exchange offer, a change in the exchange agent and other similar changes
in the terms of this exchange offer. If the issuers make any material change to
this exchange offer, they will disclose this change by means of a post-effective
amendment to the registration statement which includes this prospectus and will
distribute an amended or supplemented prospectus to each registered holder of
initial notes. In addition, the issuers will extend this exchange offer for an
additional five to ten business days as required by the Exchange Act, depending
on the significance of the amendment, if the exchange offer would otherwise
expire during that period. The issuers will promptly notify the exchange agent
by oral notice, promptly confirmed in writing, or written notice of any delay in
acceptance, extension, termination or amendment of this exchange offer.

  Procedures for Tendering Initial Notes

     Proper Execution and Delivery of Letters of Transmittal

     To tender your initial notes in this exchange offer, you must use one of
the three alternative procedures described below:

     - Regular delivery procedure:  Complete, sign and date the letter of
       transmittal, or a facsimile of the letter of transmittal. Have the
       signatures on the letter of transmittal guaranteed if required by the
       letter of transmittal. Mail or otherwise deliver the letter of
       transmittal or the facsimile together with the certificates representing
       the initial notes being tendered and any other required documents to the
       exchange agent on or before 5:00 p.m., New York City time, on the
       expiration date.

     - Book-entry delivery procedure:  Send a timely confirmation of a
       book-entry transfer of your initial notes, if this procedure is
       available, into the exchange agent's account at The Depository Trust
       Company in accordance with the procedures for book-entry transfer
       described under "-- Book-Entry Delivery Procedure" below, on or before
       5:00 p.m., New York City time, on the expiration date.

                                        91
   98

     - Guaranteed delivery procedure:  If time will not permit you to complete
       your tender by using the procedures described above before the expiration
       date, comply with the guaranteed delivery procedures described under
       "-- Guaranteed Delivery Procedure" below.

     The method of delivery of the initial notes, the letter of transmittal and
all other required documents is at your election and risk. Instead of delivery
by mail, we recommend that you use an overnight or hand-delivery service. If you
choose the mail, we recommend that you use registered mail, properly insured,
with return receipt requested. IN ALL CASES, YOU SHOULD ALLOW SUFFICIENT TIME TO
ASSURE TIMELY DELIVERY. You should not send any letters of transmittal or
initial notes to us. You must deliver all documents to the exchange agent at its
address provided below. You may also request your broker, dealer, commercial
bank, trust company or nominee to tender your initial notes on your behalf.

     Only a holder of initial notes may tender initial notes in this exchange
offer. A holder is any person in whose name initial notes are registered on our
books or any other person who has obtained a properly completed bond power from
the registered holder.

     If you are the beneficial owner of initial notes that are registered in the
name of a broker, dealer, commercial bank, trust company or other nominee and
you wish to tender your notes, you must contact that registered holder promptly
and instruct that registered holder to tender your notes on your behalf. If you
wish to tender your initial notes on your own behalf, you must, before
completing and executing the letter of transmittal and delivering your initial
notes, either make appropriate arrangements to register the ownership of these
notes in your name or obtain a properly completed bond power from the registered
holder. The transfer of registered ownership may take considerable time.

     You must have any signatures on a letter of transmittal or a notice of
withdrawal guaranteed by any of the following, each of which is referred to as
an eligible institution:

     - a member firm of a registered national securities exchange or of the
       National Association of Securities Dealers, Inc.,

     - a commercial bank or trust company having an office or correspondent in
       the United States, or

     - an eligible guarantor institution within the meaning of Rule 17Ad-15
       under the Exchange Act,

unless the initial notes are tendered:

     - by a registered holder, or by a participant in The Depository Trust
       Company in the case of book-entry transfers, whose name appears on a
       security position listing as the owner, who has not completed the box
       entitled "Special Issuance Instructions" or "Special Delivery
       Instructions" on the letter of transmittal and only if the exchange notes
       are being issued directly to this registered holder or deposited into
       this participant's account at The Depository Trust Company, or

     - for the account of an eligible institution.

     If the letter of transmittal or any bond powers are signed by:

          (1) The recordholder(s) of the initial notes tendered:  The signature
     must correspond with the name(s) written on the face of the initial notes
     without alteration, enlargement or any change whatsoever.

          (2) A participant in The Depository Trust Company:  The signature must
     correspond with the name as it appears on the security position listing as
     the holder of the initial notes.

          (3) A person other than the registered holder of any initial
     notes:  These initial notes must be endorsed or accompanied by bond powers
     and a proxy that authorize this person to tender the initial notes on
     behalf of the registered holder, in satisfactory form to the issuers as
     determined in our sole discretion, in each case, as the name of the
     registered holder or holders appears on the initial notes.

                                        92
   99

          (4) Trustees, executors, administrators, guardians, attorneys-in-fact,
     officers of corporations or others acting in a fiduciary or representative
     capacity:  These persons should so indicate when signing. Unless waived by
     us, evidence satisfactory to the issuers of their authority to so act must
     also be submitted with the letter of transmittal.

     Book-Entry Delivery Procedure

     Any financial institution that is a participant in The Depository Trust
Company's systems may make book-entry deliveries of initial notes by causing The
Depository Trust Company to transfer these initial notes into the exchange
agent's account at The Depository Trust Company in accordance with The
Depository Trust Company's procedures for transfer. To effectively tender notes
through The Depository Trust Company, the financial institution that is a
participant in The Depository Trust Company will electronically transmit its
acceptance through the Automatic Tender Offer Program. The Depository Trust
Company will then edit and verify the acceptance and send an agent's message to
the exchange agent for its acceptance. An agent's message is a message
transmitted by The Depository Trust Company to the exchange agent stating that
The Depository Trust Company has received an express acknowledgment from the
participant in The Depository Trust Company tendering the notes that this
participation has received and agrees to be bound by the terms of the letter of
transmittal, and that we may enforce this agreement against this participant.
The exchange agent will make a request to establish an account for the initial
notes at The Depository Trust Company for purposes of the exchange offer within
two business days after the date of this prospectus.

     A delivery of initial notes through a book-entry transfer into the exchange
agent's account at The Depository Trust Company will only be effective if an
agent's message or the letter of transmittal or a facsimile of the letter of
transmittal with any required signature guarantees and any other required
documents is transmitted to and received by the exchange agent at the address
indicated below under "-- Exchange Agent" on or before the expiration date
unless the guaranteed delivery procedures described below are complied with.
DELIVERY OF DOCUMENTS TO THE DEPOSITORY TRUST COMPANY DOES NOT CONSTITUTE
DELIVERY TO THE EXCHANGE AGENT.

     Guaranteed Delivery Procedure

     If you are a registered holder of initial notes and desire to tender your
notes, and (a) these notes are not immediately available, (b) time will not
permit your notes or other required documents to reach the exchange agent before
the expiration date or (c) the procedures for book-entry transfer cannot be
completed on a timely basis and an agent's message delivered, you may still
tender in this exchange offer if:

     - you tender through an eligible institution,

     - on or before the expiration date, the exchange agent receives a properly
       completed and duly executed letter of transmittal or facsimile of the
       letter of transmittal, and a notice of guaranteed delivery, substantially
       in the form provided by the issuers, with your name and address as holder
       of the initial notes and the amount of notes tendered, stating that the
       tender is being made by that letter and notice and guaranteeing that
       within three New York Stock Exchange Trading days after the expiration
       date the certificates for all the initial notes tendered, in proper form
       for transfer, or a book-entry confirmation with an agent's message, as
       the case may be, and any other documents required by the letter of
       transmittal will be deposited by the eligible institution with the
       exchange agent, and

     - the certificates for all your tendered initial notes in proper form for
       transfer or a book-entry confirmation as the case may be, and all other
       documents required by the letter of transmittal are received by the
       exchange agent within five business days after the expiration date.

                                        93
   100

ACCEPTANCE OF INITIAL NOTES FOR EXCHANGE; DELIVERY OF EXCHANGE NOTES

     Your tender of initial notes will constitute an agreement between you and
the issuers governed by the terms and conditions provided in this prospectus and
in the related letter of transmittal.

     The issuers will be deemed to have received your tender as of the date when
your duly signed letter of transmittal accompanied by your initial notes
tendered, or a timely confirmation of a book-entry transfer of these notes into
the exchange agent's account at The Depository Trust Company with an agent's
message, or a notice of guaranteed delivery from an eligible institution is
received by the exchange agent.

     All questions as to the validity, form, eligibility, including time of
receipt, acceptance and withdrawal of tenders will be determined by the issuers
in their sole discretion. The issuers' determination will be final and binding.

     The issuers reserve the absolute right to reject any and all initial notes
not properly tendered or any initial notes which, if accepted, would, in their
opinion or their counsel's opinion, be unlawful. The issuers also reserve the
absolute right to waive any conditions of this exchange offer or irregularities
or defects in tender as to particular notes. The issuers' interpretation of the
terms and conditions of this exchange offer, including the instructions in the
letter of transmittal, will be final and binding on all parties. Unless waived,
any defects or irregularities in connection with tenders of initial notes must
be cured within such time as the issuers shall determine. Neither the issuers,
the exchange agent nor any other person will be under any duty to give
notification of defects or irregularities with respect to tenders of initial
notes. Neither the issuers, the exchange agent nor any other person will incur
any liability for any failure to give notification of these defects or
irregularities. Tenders of initial notes will not be deemed to have been made
until such irregularities have been cured or waived. The exchange agent will
return without cost to their holders any initial notes that are not properly
tendered and as to which the defects or irregularities have not been cured or
waived as promptly as practicable following the expiration date.

     If all the conditions to the exchange offer are satisfied or waived on the
expiration date, the issuers will accept all initial notes properly tendered and
will issue the exchange notes promptly thereafter. Please refer to the section
of this prospectus entitled "-- Conditions to the Exchange Offer" below. For
purposes of this exchange offer, initial notes will be deemed to have been
accepted as validly tendered for exchange when, as and if the issuers give oral
or written notice of acceptance to the exchange agent.

     The issuers will issue the exchange notes in exchange for the initial notes
tendered pursuant to a notice of guaranteed delivery by an eligible institution
only against delivery to the exchange agent of the letter of transmittal, the
tendered initial notes and any other required documents, or the receipt by the
exchange agent of a timely confirmation of a book-entry transfer of initial
notes into the exchange agent's account at The Depository Trust Company with an
agent's message, in each case, in form satisfactory to the issuers and the
exchange agent.

     If any tendered initial notes are not accepted for any reason provided by
the terms and conditions of this exchange offer or if initial notes are
submitted for a greater principal amount than the holder desires to exchange,
the unaccepted or non-exchanged initial notes will be returned without expense
to the tendering holder, or, in the case of initial notes tendered by book-entry
transfer procedures described above, will be credited to an account maintained
with the book-entry transfer facility, as promptly as practicable after
withdrawal, rejection of tender or the expiration or termination of the exchange
offer.

     In addition, the issuers reserve the right in their sole discretion, as
limited by the provisions of the indenture for the notes, to:

     - purchase or make offers for any initial notes that remain outstanding
       after the expiration date, or, as described under "-- Expiration Date;
       Extensions; Amendments; Terminations," to terminate the exchange offer as
       provided in the terms of their registration rights agreements; and

     - to the extent permitted by applicable law, purchase initial notes in the
       open market, in privately negotiated transactions or otherwise. The terms
       of any purchases or offers could differ from the terms of the exchange
       offer.
                                        94
   101

     By tendering into this exchange offer, you will irrevocably appoint the
issuers' designees as your attorney-in-fact and proxy with full power of
substitution and resubstitution to the full extent of your rights on the notes
tendered. This proxy will be considered coupled with an interest in the tendered
notes. This appointment will be effective only when, and to the extent that the
issuers accept your notes in this exchange offer. All prior proxies on these
notes will then be revoked and you will not be entitled to give any subsequent
proxy. Any proxy that you may give subsequently will not be deemed effective.
The issuers' designees will be empowered to exercise all voting and other rights
of the holders as they may deem proper at any meeting of note holders or
otherwise. The initial notes will be validly tendered only if the issuers are
able to exercise full voting rights on the notes, including voting at any
meeting of the note holders, and full rights to consent to any action taken by
the note holders.

WITHDRAWAL OF TENDERS

     Except as otherwise provided in this prospectus, you may withdraw tenders
of initial notes at any time before 5:00 p.m., New York City time, on the
expiration date.

     For a withdrawal to be effective, you must send a written or facsimile
transmission notice of withdrawal to the exchange agent before 5:00 p.m., New
York City time, on the expiration date at the address provided below under
"-- Exchange Agent" and before acceptance of your tendered notes for exchange by
the issuers.

     Any notice of withdrawal must:

     - specify the name of the person having tendered the initial notes to be
       withdrawn,

     - identify the notes to be withdrawn, including, if applicable, the
       registration number or numbers and total principal amount of these notes,

     - be signed by the person having tendered the initial notes to be withdrawn
       in the same manner as the original signature on the letter of transmittal
       by which these initial notes were tendered, including any required
       signature guarantees, or be accompanied by documents of transfer
       sufficient to permit the trustee for the initial notes to register the
       transfer of these notes into the name of the person having made the
       original tender and withdrawing the tender,

     - specify the name in which any of these initial notes are to be
       registered, if this name is different from that of the person having
       tendered the initial notes to be withdrawn, and

     - if applicable because the initial notes have been tendered though the
       book-entry procedure, specify the name and number of the participant's
       account at The Depository Trust Company to be credited, if different than
       that of the person having tendered the initial notes to be withdrawn.

     The issuers will determine all questions as to the validity, form and
eligibility, including time of receipt, of all notices of withdrawal and their
determination will be final and binding on all parties. Initial notes that are
withdrawn will be deemed not to have been validly tendered for exchange in this
exchange offer.

     The exchange agent will return without cost to their holders all initial
notes that have been tendered for exchange and are not exchanged for any reason,
as promptly as practicable after withdrawal, rejection of tender or expiration
or termination of this exchange offer. In the case of outstanding initial notes
tendered by book-entry transfer into the exchange agent's account at The
Depository Trust Company under the book-entry transfer procedures described
above, the initial notes tendered for exchanged but not exchanged will be
credited to an account maintained with The Depository Trust Company.

     You may retender properly withdrawn initial notes in this exchange offer by
following one of the procedures described under "-- Procedures for Tendering
Initial Notes" above at any time on or before the expiration date.

                                        95
   102

CONDITIONS TO THE EXCHANGE OFFER

     We will complete this exchange offer unless the exchange offer is not be
permissible under applicable law or Securities and Exchange Commission policy.

     This condition is for our sole benefit. We may assert this condition
regardless of the circumstances giving rise to it and may also waive it, in
whole or in part, at any time and from time to time, if we determine in our
reasonable discretion that it has not been satisfied, subject to applicable law.
We will not be deemed to have waived our rights to assert or waive this
condition if we fail at any time to exercise it. Each of these rights will be
deemed an ongoing right which we may assert at any time and from time to time.

     If we determine that we may terminate this exchange offer because the above
condition is not satisfied, we may:

     - refuse to accept and return to their holders any initial notes that have
       been tendered,

     - extend the exchange offer and retain all notes tendered before the
       expiration date, subject to the rights of the holders of these notes to
       withdraw their tenders, or

     - waive the condition that has not been satisfied and accept all properly
       tendered notes that have not been withdrawn or otherwise amend the terms
       of this exchange offer in any respect as provided under the section in
       this prospectus entitled "-- Expiration Date; Extensions; Amendments;
       Termination."

     The exchange offer is not conditioned upon any minimum principal amount of
outstanding notes being tendered for exchange.

     The issuers have no obligation to, and will not knowingly, accept tenders
of outstanding notes

     - from their affiliates, within the meaning of Rule 405 under the
       Securities Act,

     - from any other holder or holders who are not eligible to participate in
       the exchange offer under applicable law or interpretations of the
       Securities Act by the Securities and Exchange Commission, or

     - if the exchange notes to be received by the holder or holders of
       outstanding notes in the exchange offer, upon receipt, will not be
       tradable by these holders without restriction under the Securities Act
       and the Securities Exchange Act of 1934 and without material restrictions
       under the blue sky or securities laws of substantially all of the states
       of the United States.

ACCOUNTING TREATMENT

     The issuers will record the exchange notes at the same carrying value as
the initial notes as reflected in their accounting records on the date of the
exchange. Accordingly, the issuers will not recognize any gain or loss for
accounting purposes. The issuers will amortize the costs of the exchange offer
and the unamortized expenses related to the issuance of the exchange notes over
the term of the exchange notes.

                                        96
   103

EXCHANGE AGENT

     The issuers have appointed U.S. Bank Trust National Association as exchange
agent for this exchange offer. You should direct all questions and requests for
assistance on the procedures for tendering and all requests for additional
copies of this prospectus or the letter of transmittal to the exchange agent as
follows:

     By mail:

     U.S. Bank Trust National Association
     P.O. Box 64485
     St. Paul, Minnesota 55164-9549
     Attention:

     By hand/overnight delivery:

     U.S. Bank Trust National Association
     180 East 5th Street, 4th Floor
     St. Paul, Minnesota 55101
     Attention:

     Facsimile Transmission: (651) 244-1537
     Confirm by Telephone: (651) 244-8161
     Attention:

FEES AND EXPENSES

     The issuers will bear the expenses of soliciting tenders in this exchange
offer and of all other expenses incurred in connection with the exchange offer,
including fees and expenses of the exchange agent and trustee and accounting,
legal, printing and related fees and expenses. The principal solicitation for
tenders under the exchange offer is being made by mail; however, the issuers'
officers and other employees may make additional solicitation by telegraph,
telephone, telecopy or in person.

     The issuers will not make any payments to brokers, dealers or other persons
soliciting acceptances of this exchange offer. However, the issuers will pay the
exchange agent reasonable and customary fees for its services and will reimburse
the exchange agent for its reasonable out-of-pocket expenses in connection with
this exchange offer. The issuers will also pay brokerage houses and other
custodians, nominees and fiduciaries their reasonable out-of-pocket expenses for
forwarding copies of the prospectus, letters of transmittal and related
documents to the beneficial owners of the initial notes and for handling or
forwarding tenders for exchange to their customers.

     The issuers will pay all transfer taxes, if any, applicable to the exchange
of initial notes in accordance with this exchange offer. However, tendering
holders will pay the amount of any transfer taxes, whether imposed on the
registered holder or any other persons, if:

     - certificates representing exchange notes or initial notes for principal
       amounts not tendered or accepted for exchange are to be delivered to, or
       are to be registered or issued in the name of, any person other than the
       registered holder of the notes tendered,

     - tendered initial notes are registered in the name of any person other
       than the person signing the letter of transmittal, or

     - a transfer tax is payable for any reason other than the exchange of the
       initial notes in this exchange offer.

     If satisfactory evidence of payment of any of these taxes or of any
exemption from this payment is not submitted with the letter of transmittal, the
amount of the transfer taxes will be billed directly to the tendering holder.

                                        97
   104

YOUR FAILURE TO PARTICIPATE IN THE EXCHANGE OFFER WILL HAVE ADVERSE CONSEQUENCES

     If you do not exchange your initial notes for exchange notes in the
exchange offer or if you do not properly tender your outstanding notes in the
exchange offer, you will not be able to resell, offer to resell or otherwise
transfer the initial notes unless they are registered under the Securities Act
or unless you resell them, offer to resell or otherwise transfer them under an
exemption from the registration requirements of, or in a transaction not under,
the Securities Act. In addition, you will no longer be able to obligate the
issuers to register the outstanding notes under the Securities Act except in the
limited circumstances provided under our registration rights agreements. The
restrictions on transfer of your outstanding notes arise because the issuers
issued the outstanding notes under exemptions from, or in transactions outside
the registration requirements of the Securities Act and applicable state
securities law. In addition, if you want to exchange your outstanding notes in
the exchange offer for the purpose of participating in a distribution of the
exchange notes, you may be deemed to have received restricted securities, and,
if so, will be required to comply with the registration and prospectus delivery
requirements of the Securities Act in connection with any resale transaction. To
the extent the outstanding notes are tendered and accepted in the exchange
offer, the trading market, if any, for the outstanding notes would be adversely
affected. Please refer to the section in this prospectus entitled "Risk
Factors -- Your Failure to participate in the exchange offer will have adverse
consequences."

                                        98
   105

                       DESCRIPTION OF THE EXCHANGE NOTES

GENERAL

     The form and terms of the exchange notes are the same as the form and terms
of the initial notes, except that the exchange notes have been registered under
the Securities Act, will not bear legends restricting the transfer of the notes
and will not be entitled to registration rights under our registration rights
agreement. The issuers issued the initial notes, and will issue the exchange
notes, under the indenture, dated as of January 26, 2001, among MeriStar
Hospitality Operating Partnership, L.P., MeriStar Hospitality Corporation,
MeriStar Hospitality Finance Corp., our subsidiary guarantors and U.S. Bank
Trust National Corporation, as trustee. The terms of the exchange notes include
those stated in the indenture and those made part of the indenture by reference
to the Trust Indenture Act of 1939. The exchange notes are subject to all those
terms, and we refer you to the indenture and the Trust Indenture Act for a
statement of the terms. Each of the 2008 and 2011 initial notes were, and each
of the 2008 and 2011 exchange notes are being, issued as a separate series.

     Except as otherwise indicated, the following description relates both to
the initial notes and the exchange notes and is a summary of the material
provisions of the indenture. It does not restate the indenture in its entirety.
We urge you to read the indenture because it, and not this description, defines
your rights as holder of the exchange notes. We have filed a copy of the
indenture as an exhibit to the registration statement which includes this
prospectus.

     The definitions of specific terms used in the following summary are
indicated below under "-- Definitions." For purposes of this summary, the terms
"MeriStar," "we" and "our" refer only to MeriStar Hospitality Operating
Partnership, L.P., without including any of our subsidiaries, references to
MeriStar Hospitality Corporation do not include its subsidiaries and the term
"issuers" refers only to MeriStar Hospitality Operating Partnership, L.P. and
MeriStar Hospitality Finance Corp. as co-issuers of the notes and does not
include any of their subsidiaries.

     The notes are unsecured, senior obligations of MeriStar and MeriStar
Hospitality Finance, ranking equal in right of payment to all of our unsecured
senior debt and senior in right of payment to all of our subordinated debt. The
notes are effectively subordinated to all of our and our subsidiaries' secured
Indebtedness and to all other Indebtedness of our non-guarantor subsidiaries. At
March 31, 2001, MeriStar Hospitality Corporation, we and our respective
subsidiaries on a consolidated basis would have had approximately $1.7 billion
($3.7 billion on a pro forma basis after giving effect to the FelCor merger and
the related transactions) of Indebtedness outstanding, including $0.9 billion
($1.9 billion on a pro forma basis) of senior debt. As of the same date, our
non-guarantor subsidiaries would have had approximately $53.7 million ($53.7
million on a pro forma basis) of Indebtedness outstanding, out of that $1.7
billion ($3.7 billion on a pro forma basis) of total Indebtedness. The indenture
permits the incurrence of additional senior debt, including secured debt, in the
future.

     Upon completion of the FelCor merger, FelCor Lodging Limited Partnership
will become a co-obligor under the notes.

     For purposes of the indenture, our subsidiaries are divided into two
categories -- Restricted Subsidiaries, which generally are subject to the
restrictive covenants set forth in the indenture, and Unrestricted Subsidiaries,
which generally are not. On the date of the indenture, none of our subsidiaries
were designated as Unrestricted Subsidiaries.

     The initial notes were co-issued, and the exchange notes will be co-issued,
by MeriStar Hospitality Finance, a wholly-owned, special purpose corporation
that was formed by us. MeriStar Hospitality Finance owns no assets other than
nominal equity capital and was formed for the sole purpose of co-issuing the
notes. Some of the covenants in the indenture that apply to us also apply to
MeriStar Hospitality Finance. In addition, the indenture provides that MeriStar
Hospitality Finance may not incur any Indebtedness other than the initial notes,
the exchange notes and guarantees of certain existing indebtedness. The
indenture also provides that MeriStar Hospitality Finance may not engage in any
business other than co-issuing the initial notes and the exchange notes and
guaranteeing existing Indebtedness.

                                        99
   106

PRINCIPAL, MATURITY AND INTEREST

     The 2008 notes are limited in aggregate principal amount to $300,000,000.
The 2008 notes will mature on January 15, 2008. Interest on the 2008 notes will
be payable semi-annually in arrears in cash on January 15 and July 15 of each
year, commencing July 15, 2001, at the rate of 9% per annum to holders of 2008
notes of record on the immediately preceding January 1 and July 1. Interest on
the 2008 notes will accrue from the most recent date to which interest has been
paid or, if no interest has been paid, from January 26, 2001. Interest will be
computed on the basis of a 360-day year comprised of twelve 30-day months.

     The 2011 notes are limited in aggregate principal amount to $200,000,000.
The 2011 notes will mature on January 15, 2011. Interest on the 2011 notes will
be payable semi-annually in arrears in cash on January 15 and July 15 of each
year, commencing July 15, 2001, at the rate of 9 1/8% per annum to holders of
2011 notes of record on the immediately preceding January 1 and July 1. Interest
on the 2011 notes will accrue from the most recent date to which interest has
been paid or, if no interest has been paid, from January 26, 2001. Interest will
be computed on the basis of a 360-day year comprised of twelve 30-day months.

     Principal of and premium and interest on the notes and liquidated damages
on the initial notes, if any, are payable at the office or agency maintained for
that purpose or, at our option, payments of interest on the notes and liquidated
damages on the initial notes may be made by check mailed to the holders of the
notes at their respective addresses as set forth in the register of holders of
notes. However, all payments to noteholders who have given us wire transfer
instructions will be required to be made by wire transfer of immediately
available funds to the accounts specified by those noteholders. Until we
otherwise designate, our office or agency will be the office of the trustee
maintained for this purpose. The initial notes were issued, and the exchange
notes will be issued, in denominations of $1,000 and integral multiples of
$1,000.

GUARANTEES

     As of the date of issuance of the initial notes, all of the issuers'
Obligations under the notes were guaranteed on an unsecured senior basis by
MeriStar Hospitality Corporation and all of our subsidiaries that guarantee our
Credit Agreement. In addition, the indenture provides that, before guaranteeing
any of our other Indebtedness or Indebtedness of MeriStar Hospitality
Corporation, a Restricted Subsidiary of ours or of MeriStar Hospitality
Corporation that is also a Significant Subsidiary must execute and deliver to
the trustee a supplemental indenture under which the Restricted Subsidiary shall
guarantee, on an unsecured senior basis, all of the issuers' Obligations with
respect to the notes together with an opinion of counsel (which counsel may be
one of our employees) to the effect that the supplemental indenture has been
duly executed and delivered by the Restricted Subsidiary and is in compliance in
all material respects with the terms of the indenture. The guarantees will rank
equally with all of the Guarantors' existing and future senior debt and senior
to all of the Guarantors' subordinated debt. The obligations of the Guarantors
under any guarantees will be effectively subordinated to all secured debt of the
Guarantors and to all indebtedness of their subsidiaries.

     The Credit Agreement generally may, from time to time, prohibit the
incurrence of these future guarantees unless and until a time when the
indebtedness under the credit facility is repaid in full.

     The indenture provides that no Subsidiary Guarantor may consolidate with or
merge with or into (whether or not such Subsidiary Guarantor is the surviving
person) another corporation, person or entity, whether or not affiliated with
such Subsidiary Guarantor (other than us, MeriStar Hospitality Corporation or
another Subsidiary Guarantor), unless:

          (a) except as limited by the provisions of the following paragraph,
     the person formed by or surviving the consolidation or merger (if other
     than the Subsidiary Guarantor) assumes all the obligations of the
     Subsidiary Guarantor under a supplemental indenture in form and substance
     reasonably satisfactory to the trustee pursuant to the indenture;

          (b) immediately after giving effect to the transaction, no default or
     event of default exists; and
                                       100
   107

          (c) the Subsidiary Guarantor, or any person formed by or surviving the
     consolidation or merger, would be permitted by virtue of the tests
     described in the first paragraph of the covenant described below under the
     caption "-- Covenants -- Incurrence of Indebtedness and Issuance of Certain
     Capital Stock" to incur, immediately after giving effect to the
     transaction, at least $1.00 of additional Indebtedness under those tests.

     The indenture provides that in the event of either a sale or other
disposition of all or substantially all of the assets of any Subsidiary
Guarantor, which sale or other disposition is otherwise in compliance with the
terms of the indenture, by way of merger, consolidation or otherwise, or a sale
or other disposition of all of the capital stock of any Subsidiary Guarantor,
then the Subsidiary Guarantor (in the event of a sale or other disposition, by
way of a merger, consolidation or otherwise, of all of the capital stock of the
Subsidiary Guarantor) or the corporation acquiring the property (in the event of
a sale or other disposition of all or substantially all of the assets of the
Subsidiary Guarantor) will be automatically and unconditionally released and
relieved of any obligations under its guarantee.

     For purposes of a guarantee with respect to the notes, each Subsidiary
Guarantor's liability will be that amount from time to time equal to the
aggregate liability of the Subsidiary Guarantor under the guarantee, but shall
be limited to the lesser of (a) the aggregate amount of our obligations under
the notes and the indenture or (b) the amount, if any, which would not have
either rendered the Subsidiary Guarantor "insolvent" (as the term is defined in
the Federal Bankruptcy Code and in the Debtor and Creditor Law of the State of
New York) or left it with unreasonably small capital at the time its guarantee
with respect to the notes was entered into, after giving effect to the
incurrence of existing Indebtedness immediately before such time. However, it
shall be a presumption in any lawsuit or proceeding in which a Subsidiary
Guarantor is a party that the amount guaranteed pursuant to the guarantee with
respect to the notes is the amount described in clause (a) above unless any
creditor, or representative of creditors of the Subsidiary Guarantor, or debtor
in possession or trustee in bankruptcy of the Subsidiary Guarantor, otherwise
proves in a lawsuit that the aggregate liability of the Subsidiary Guarantor is
limited to the amount described in clause (b). The indenture provides that, in
making any determination as to the solvency or sufficiency of capital of a
Subsidiary Guarantor in accordance with the previous sentence, the right of the
Subsidiary Guarantor to contribution from other Subsidiary Guarantors and any
other rights the Subsidiary Guarantor may have, contractual or otherwise, are
taken into account.

OPTIONAL REDEMPTION

     Before January 15, 2004, the issuers may redeem, on any one or more
occasions, with the net cash proceeds of one or more public offerings of the
common equity of MeriStar Hospitality Corporation (within 60 days of the
consummation of any public equity offering), (a) up to 35% of the aggregate
principal amount of the 2008 notes at a redemption price equal to 109% of the
principal amount of the 2008 notes plus accrued and unpaid interest and
liquidated damages thereon, if any, to the redemption date and (b) up to 35% of
the aggregate principal amount of the 2011 notes at a redemption price equal to
109 1/8 % of the principal amount of the 2011 notes plus accrued and unpaid
interest and liquidated damages thereon, if any, to the redemption date.
However, in order to redeem the 2008 notes or the 2011 notes with the net cash
proceeds of an equity offering, at least 65% of the aggregate principal amount
of the notes of that series originally issued must remain outstanding
immediately after each redemption. The Credit Agreement may, from time to time,
prohibit the purchase of the notes with the net cash proceeds of a public equity
offering, unless and until the indebtedness under the Credit Agreement is repaid
in full.

                                       101
   108

MANDATORY REDEMPTION

     The issuers are not required to make mandatory redemption or sinking fund
payments with respect to the notes.

RANKING

     The notes are the issuers' general unsecured obligations that rank equally
in right of payment with all of the issuers' other unsecured senior Indebtedness
and rank senior in right of payment to all of the issuers existing and future
Indebtedness that is expressly subordinated in right of payment to the notes.
The notes are effectively subordinated to all of the issuers' and their
subsidiaries' secured Indebtedness and to all other indebtedness of their
non-guarantor subsidiaries. In the event of bankruptcy, liquidation,
reorganization or other winding up of MeriStar or upon a default in payment with
respect to, or the acceleration of, any Indebtedness under the Credit Agreement
or the issuers' other secured debt, their assets that secure the Credit
Agreement or their other secured debt will be available to pay obligations on
the notes only after all Indebtedness under the Credit Agreement or their other
secured debt has been repaid in full from such assets. We advise you that there
may not be sufficient assets remaining to pay amounts due on any or all the
notes then outstanding.

REPURCHASE AT THE OPTION OF HOLDERS

  CHANGE OF CONTROL

     The indenture provides that upon the occurrence of a Change of Control,
each holder will have the right to require that we purchase all or a portion of
the holder's notes pursuant to the offer described below, at a purchase price
equal to 101% of the principal amount of the notes plus accrued and unpaid
interest and liquidated damages, if any, to the date of purchase.

     Within 10 days following the date upon which the Change of Control occurs,
we must send, by first class mail, a notice to each holder, with a copy to the
trustee, which notice shall govern the terms of the Change of Control offer. The
notice shall state, among other things, the purchase date, which must be no
earlier than 30 days nor later than 60 days from the date the notice is mailed,
other than as may be required by law. Holders electing to have a note purchased
pursuant to a Change of Control offer will be required to surrender their note,
with the form entitled "Option of Holder to Elect Purchase" on the reverse of
the note completed, to the trustee or paying agent, if any, at the address
specified in the notice before the close of business on the third business day
before the Change of Control payment date.

     If a Change of Control offer is made, we cannot assure you that we will
have available funds sufficient to pay the Change of Control purchase price for
all the notes that might be delivered by holders seeking to accept that Change
of Control offer. The Credit Agreement prohibits the purchase of notes by us in
the event of a Change of Control, unless and until the time the Indebtedness
under the Credit Agreement is repaid in full. Any future credit agreements or
other agreements relating to senior debt to which we become a party may contain
similar restrictions and provisions.

     In the event a Change of Control occurs at a time when we are prohibited
from purchasing notes, we could seek the consent of our lenders to purchase
notes or could attempt to refinance the borrowings that contain that
prohibition. If we do not obtain that consent or repay those borrowings, we will
remain prohibited from purchasing notes. In that case, the failure to purchase
tendered notes would constitute an event of default under the indenture which
would, in turn, constitute a default under the Credit Agreement.

     The Change of Control provisions described above will be applicable whether
or not any other provisions of the indenture are applicable. Except as described
above with respect to a Change of Control, the indenture does not contain
provisions that permit the holders of the notes to require that the issuers
repurchase or redeem the notes in the event of a takeover, recapitalization or
similar transaction.

                                       102
   109

     The definition of Change of Control includes a phrase relating to the sale,
lease, transfer, conveyance or other disposition of "all or substantially all"
of our assets. Although there is a developing body of case law interpreting the
phrase "substantially all," there is no precise established definition of the
phrase under applicable law. Accordingly, the ability of a holder of notes to
require the issuers to repurchase the notes as a result of a sale, lease,
transfer, conveyance or other disposition of less than all of our [the issuers']
assets to another person may be uncertain.

     We will comply with the requirements of Rule 14e-1 under the Securities
Exchange Act of 1934 and any other securities laws and regulations under the
Securities Exchange Act to the extent those laws and regulations are applicable
in connection with the repurchase of notes under a Change of Control offer. To
the extent that the provisions of any securities laws or regulations conflict
with the "Change of Control" provisions of the indenture, the issuers shall
comply with the applicable securities laws and regulations and shall not be
deemed to have breached their obligations under the "Change of Control"
provisions of the indenture by virtue of that compliance.

     The issuers will not be required to make a Change of Control offer upon a
Change of Control if a third party makes the Change of Control offer in the
manner, at the times and otherwise in compliance with the requirements set forth
in the indenture applicable to a Change of Control offer made by the issuers and
purchases all notes validly tendered and not withdrawn under the Change of
Control offer.

  ASSET SALES

     The indenture provides that neither we nor MeriStar Hospitality Corporation
will, and neither we nor MeriStar Hospitality Corporation will permit any of our
respective Restricted Subsidiaries to, conduct an Asset Sale, unless:

          (a) we, MeriStar Hospitality Corporation or such Restricted
     Subsidiary, as the case may be, receive consideration at the time of the
     Asset Sale at least equal to the fair market value of the assets sold or
     otherwise disposed of, to be evidenced by a resolution of MeriStar
     Hospitality Corporation's board of directors described in an officer's
     certificate delivered to the trustee; and

          (b) at least 75% of the consideration therefor received by us,
     MeriStar Hospitality Corporation or such Restricted Subsidiary, as the case
     may be, is in the form of cash or Cash Equivalents; provided, however,
     that, with respect to the sale of one or more hotel properties, up to 75%
     of the consideration may consist of indebtedness of the purchaser of those
     hotel properties if that indebtedness is secured by a first priority Lien
     on the properties sold. However, the principal amount of the following
     shall be deemed to be cash for purposes of this provision:

             (1) any of our liabilities or those of MeriStar Hospitality
        Corporation or such Restricted Subsidiaries, as shown on our, MeriStar
        Hospitality Corporation's or such Restricted Subsidiary's most recent
        balance sheet or in the related notes thereto (other than liabilities
        that by their terms rank junior in right of payment to the notes or any
        guarantee of the notes) that are assumed by the transferee of those
        assets; and

             (2) any notes or other obligations received by us, MeriStar
        Hospitality Corporation or any such Restricted Subsidiary from a
        transferee that are converted by us or the Restricted Subsidiary into
        cash within 90 days after the closing of the Asset Sale (to the extent
        of the cash received).

     Notwithstanding the foregoing, the restriction in clause (b) above will not
apply with respect to mortgages, other notes receivable or other securities
received by us, MeriStar Hospitality Corporation or any Restricted Subsidiary
from a transferee of any assets to the extent those mortgages, other notes
receivable or other securities are Investments permitted to be made by us,
MeriStar Hospitality Corporation or the Restricted Subsidiary under the covenant
described below entitled "Restricted Payments."

                                       103
   110

     In the event and to the extent that the Net Proceeds received by us,
MeriStar Hospitality Corporation and our respective Restricted Subsidiaries
collectively from one or more Asset Sales occurring on or after the date of
issuance of the notes in any period of 12 consecutive months exceed 10% of
Adjusted Consolidated Net Tangible Assets (determined as of the date closest to
the commencement of such 12-month period for which a consolidated balance sheet
of us, MeriStar Hospitality Corporation and our respective Restricted
Subsidiaries has been filed with the Securities and Exchange Commission or
otherwise provided to the trustee), then we or MeriStar Hospitality Corporation
shall, or shall cause the relevant Restricted Subsidiary to, within 365 days
after the date the Net Proceeds so received exceed 10% of Adjusted Consolidated
Net Tangible Assets:

          (a) apply the Net Proceeds from the Asset Sale to prepay any
     Indebtedness under any Credit Facility, in order to effect a permanent
     reduction in the amount of Indebtedness that may be incurred under clause
     (b) of the second paragraph of the covenant entitled "Incurrence of
     Indebtedness and Issuance of Certain Capital Stock"; or

          (b) invest the Net Proceeds from the Asset Sale in property or assets
     used in a Hospitality-Related Business, provided that we, MeriStar
     Hospitality Corporation or such Restricted Subsidiary will have complied
     with this clause (b) if, within 365 days after the Asset Sale, we, MeriStar
     Hospitality Corporation or such Restricted Subsidiary, as applicable, shall
     have commenced and not completed or abandoned an Investment in compliance
     with this clause (b) and shall have segregated the Net Proceeds from our
     general funds and our subsidiaries for that purpose and the Investment is
     substantially completed within 180 days after the first anniversary of the
     Asset Sale.

     Any Net Proceeds from an Asset Sale that are not applied or invested as
provided above will be deemed to constitute "excess proceeds." When the
aggregate amount of excess proceeds exceeds $10.0 million, we shall make an
offer, to all holders of notes and other Indebtedness that ranks by its terms
equally in right of payment with the notes and the terms of which contain
substantially similar requirements with respect to the application of Net
Proceeds from Asset Sales as are contained in the indenture to purchase on a
proportional basis the maximum principal amount of notes of each series, that is
an integral multiple of $1,000, that may be purchased out of the excess
proceeds, at an offer price in cash in an amount equal to 100% of the principal
amount of the notes of that series plus accrued and unpaid interest and
liquidated damages thereon, if any, to the date of purchase, in accordance with
the procedures set forth in the indenture. To the extent that the aggregate
amount of notes and other such Indebtedness tendered under an Asset Sale offer
is less than the excess proceeds, we may use any remaining excess proceeds for
general corporate purposes. If the aggregate principal amount of notes of any
series surrendered by holders of those notes exceeds the amount of excess
proceeds available for purchase of those notes, the trustee shall select the
notes of that series to be purchased in the manner described under the caption
"-- Selection And Notice" below. When the offer to purchase is completed, the
amount of excess proceeds shall be reset at zero. Pending the final application
of any Net Proceeds from an Asset Sale under this paragraph, we or any
Restricted Subsidiary may temporarily reduce our Indebtedness or that of a
Restricted Subsidiary that ranks by its terms senior to the notes or otherwise
invest the Net Proceeds in Cash Equivalents. The Credit Agreement generally
prohibits the purchase of notes by us in the circumstances described above
unless and until the time as the Indebtedness under the credit facility is
repaid in full.

     We will comply, to the extent applicable, with the requirements of Rule
14e-1 under the Securities Exchange Act and other securities laws and
regulations under the Securities Exchange Act to the extent those laws and
regulations are applicable in connection with any offer to purchase and the
purchase of notes as described above. To the extent that the provisions of any
securities laws or regulations conflict with the "Asset Sale" provisions of the
indenture, we shall comply with the applicable securities laws and regulations
and shall not be deemed to have breached our obligations under the "Asset Sale"
provisions of the indenture by virtue of compliance.

                                       104
   111

SELECTION AND NOTICE

     If less than all of the notes of a series are to be purchased in an Asset
Sale offer or redeemed at any time, selection of notes of that series for
purchase or redemption will be made by the trustee in compliance with the
requirements of the principal national securities exchange, if any, on which the
notes of that series are listed, or, if the notes of that series are not so
listed, on a proportional basis, by lot or by any method as the trustee shall
deem fair and appropriate. However, no notes of a principal amount of $1,000 or
less shall be redeemed in part, and, if a partial redemption of notes of a
series is made with the proceeds of a public offering of our common equity
securities, selection of the notes of that series or portions of the notes of
that series for redemption shall be made by the trustee only on a proportional
basis or on as nearly a proportional basis as is practicable (except as required
by the procedures of The Depository Trust Company), unless that method is
otherwise prohibited.

     Notices of redemption shall be mailed by first class mail at least 30 but
not more than 60 days before the purchase or redemption date to each holder of
notes to be purchased or redeemed at its registered address. If any note of a
series is to be purchased or redeemed in part only, the notice of redemption
that relates to that note shall state the portion of the principal amount of
that note to be purchased or redeemed.

     A new note in principal amount equal to the unpurchased or unredeemed
portion of any note purchased or redeemed in part will be issued in the name of
the holder of the note upon cancellation of the original note. On and after the
purchase or redemption date, interest ceases to accrue on notes or portions of
the note called for purchase or redemption as long as the issuers have deposited
with the trustee funds in satisfaction of the applicable redemption price under
the indenture.

COVENANTS

     The indenture contains, among others, the following covenants:

     Restricted Payments.  The indenture provides that neither we nor MeriStar
Hospitality Corporation will, and neither we nor MeriStar Hospitality
Corporation will permit any of our respective Restricted Subsidiaries to,
directly or indirectly:

          (a) declare or pay any dividend or make any distribution on account of
     our, MeriStar Hospitality Corporation's or any of our respective Restricted
     Subsidiaries' Equity Interests, other than: (1) dividends or distributions
     payable in our Equity Interests or Equity Interests of MeriStar Hospitality
     Corporation (other than Disqualified Stock); (2) dividends or distributions
     by one of our or MeriStar Hospitality Corporation's Restricted
     Subsidiaries, except that to the extent that a portion of that dividend or
     distribution is paid to a holder of Equity Interests of a Restricted
     Subsidiary other than us, MeriStar Hospitality Corporation or a Restricted
     Subsidiary, the portion of that dividend or distribution is not greater
     than that holder's proportional aggregate common equity interest in that
     Restricted Subsidiary; and (3) dividends or distributions payable on
     Existing Preferred OP Units and Preferred OP Units issued in compliance
     with the covenant described below under the caption "-- Incurrence of
     Indebtedness and Issuance of Certain Capital Stock";

          (b) purchase, redeem or otherwise acquire or retire for value any of
     our Equity Interests or those of MeriStar Hospitality Corporation or any of
     our respective Restricted Subsidiaries or other Affiliate of ours or
     MeriStar Hospitality Corporation's, other than (1) any Equity Interests
     owned by us, MeriStar Hospitality Corporation or any of our respective
     Restricted Subsidiaries; (2) any Existing Preferred OP Units; and (3) any
     Preferred OP Units issued in compliance with the covenant described below
     under the caption "-- Incurrence of Indebtedness and Issuance of Certain
     Capital Stock";

          (c) purchase, redeem or otherwise acquire or retire for value any of
     our Indebtedness or any Indebtedness of MeriStar Hospitality Corporation or
     any of our respective Restricted Subsidiaries that is subordinated or
     junior in right of payment, by its terms, to the notes or any guarantee of
     the notes

                                       105
   112

     before the scheduled final maturity or sinking fund payment dates for
     payment of principal and interest in accordance with the original
     documentation for the subordinated or junior Indebtedness; or

          (d) make any Investment

        (all the payments and other actions described in clauses (a) through (d)
        above being collectively referred to as "Restricted Payments"), unless,
        at the time of the Restricted Payment:

             (1) no default or event of default shall have occurred and be
        continuing or would occur as a consequence of the Restricted Payment;

             (2) we and MeriStar Hospitality Corporation would, at the time of
        the Restricted Payment and after giving pro forma effect thereto as if
        the Restricted Payment had been made at the beginning of the applicable
        four-quarter period, have been permitted to incur at least $1.00 of
        additional Indebtedness under the tests described in the first paragraph
        of the covenant described under the caption "-- Incurrence of
        Indebtedness and Issuance of Certain Capital Stock"; and

             (3) the Restricted Payment, together with the aggregate of all
        other Restricted Payments made by us, MeriStar Hospitality Corporation
        and our respective Restricted Subsidiaries after the date of the
        indenture, excluding Restricted Payments permitted by clauses (b), (c),
        (d), (e) and (g)(1) of the second next succeeding paragraph, is less
        than the sum, without duplication, of

                (A) 95% of the aggregate amount of the Funds From Operations
           (or, if the Funds From Operations is a loss, minus 100% of the amount
           of such loss) (determined by excluding income resulting from
           transfers of assets by us, MeriStar Hospitality Corporation or any of
           our respective Restricted Subsidiaries to an Unrestricted Subsidiary)
           accrued on a cumulative basis during the period (taken as one
           accounting period) beginning on the first day of the fiscal quarter
           immediately following the date of issuance of the notes to the end of
           our most recently ended fiscal quarter for which internal financial
           statements are available at the time of such Restricted Payment, plus

                (B) 100% of the aggregate net proceeds (including the fair
           market value of non-cash proceeds as determined in good faith by the
           board of directors of MeriStar Hospitality Corporation) received by
           us or MeriStar Hospitality Corporation from the issue or sale, in
           either case, since the date of the indenture of either (a) our or
           MeriStar Hospitality Corporation's Equity Interests or of (b) our or
           MeriStar Hospitality Corporation's debt securities that have been
           converted or exchanged into those Equity Interests (other than Equity
           Interests (or convertible or exchangeable debt securities) sold to
           one of our or MeriStar Hospitality Corporation's Restricted
           Subsidiaries and other than Disqualified Stock or debt securities
           that have been converted or exchanged into Disqualified Stock), plus

                (C) in case, after the date of the indenture, any Unrestricted
           Subsidiary has been redesignated a Restricted Subsidiary under the
           terms of the indenture or has been merged, consolidated or
           amalgamated with or into, or transfers or conveys assets to, or is
           liquidated into us, MeriStar Hospitality Corporation or a Restricted
           Subsidiary of ours or MeriStar Hospitality Corporation and, only if
           no default or event of default shall have occurred and be continuing
           or would occur as a consequence of the Restricted Payment, the lesser
           of (a) the book value (determined in accordance with GAAP) at the
           date of the redesignation, combination or transfer of the aggregate
           Investments made by us, MeriStar Hospitality Corporation and our
           respective Restricted Subsidiaries in the Unrestricted Subsidiary (or
           of the assets transferred or conveyed, as applicable) and (b) the
           fair market value of the Investment in the Unrestricted Subsidiary at
           the time of the redesignation, combination or transfer (or of the
           assets transferred or conveyed, as applicable), in each case as
           determined in good faith by the board of directors of MeriStar
           Hospitality Corporation, whose determination shall be conclusive and
           evidenced by a resolution of the board and, in each

                                       106
   113

           case, after deducting any Indebtedness associated with the
           Unrestricted Subsidiary so designated or combined or with the assets
           so transferred or conveyed, plus

                (D) 100% of any dividends, distributions or interest actually
           received in cash by us, MeriStar Hospitality Corporation or a
           Restricted Subsidiary of ours or MeriStar Hospitality Corporation
           after the date of the indenture from (a) a Restricted Subsidiary the
           Net Income of which has been excluded from the computation of Funds
           From Operations, (b) an Unrestricted Subsidiary, (c) a person that is
           not a subsidiary or (d) a person that is accounted for on the equity
           method (except in the case of each of clauses (b), (c) and (d), to
           the extent any such amounts are included in the calculation of Funds
           From Operations).

     Notwithstanding the foregoing, we or MeriStar Hospitality Corporation may
declare or pay any dividend or make any distribution that is necessary to
maintain MeriStar Hospitality Corporation's status as a REIT under the Internal
Revenue Code if:

          (a) the aggregate principal amount of all of our outstanding
     Indebtedness and that of MeriStar Hospitality Corporation and our
     respective Restricted Subsidiaries on a consolidated basis at such time is
     less than 80% of MeriStar Hospitality Corporation's Adjusted Total Assets;
     and

          (b) no default or event of default shall have occurred and be
     continuing.

     The foregoing provisions do not prohibit the following:

          (a) the payment of any dividend within 60 days after the date of
     declaration of the dividend, if at the date of declaration the payment
     would have complied with the provisions of the indenture;

          (b) (1) the redemption, purchase, retirement or other acquisition of
     any OP Unit in exchange for Equity Interests of MeriStar Hospitality
     Corporation (other than Disqualified Stock) and (2) the redemption,
     purchase, retirement or other acquisition of any Equity Interests of us,
     MeriStar Hospitality Corporation or a Restricted Subsidiary (other than OP
     Units or Preferred OP Units) in exchange for, or out of the proceeds of,
     the substantially concurrent sale (other than to a Restricted Subsidiary of
     ours or of MeriStar Hospitality Corporation) of other Equity Interests of
     us or MeriStar Hospitality Corporation (other than any Disqualified Stock).
     However, in the case of (1) and (2) the amount of any proceeds that is
     utilized for the redemption, repurchase, retirement or other acquisition
     shall be excluded from clause (3)(B) of the preceding paragraph;

          (c) the defeasance, redemption, repayment or purchase of our
     Indebtedness or that of MeriStar Hospitality Corporation or any Restricted
     Subsidiary that is subordinate or junior in right of payment, by its terms,
     to the notes and any guarantee of the notes in a Permitted Refinancing;

          (d) the defeasance, redemption, repayment or purchase of our
     Indebtedness or that of MeriStar Hospitality Corporation or any Restricted
     Subsidiary that is subordinate or junior in right of payment, by its terms,
     to the notes and any guarantee of the notes with the proceeds of a
     substantially concurrent sale (other than to one of our subsidiaries) of
     Equity Interests (other than Disqualified Stock) of us or MeriStar
     Hospitality Corporation. However, the amount of any proceeds that is
     utilized for the defeasance, redemption, repayment or purchase shall be
     excluded from clause (3)(B) of the preceding paragraph;

          (e) the purchase, redemption or other acquisition or retirement for
     value of any Equity Interests of us or MeriStar Hospitality Corporation
     under any management equity subscription agreement, stock option agreement
     or stock award. However, the aggregate price paid for all the purchased,
     redeemed, acquired or retired Equity Interests shall not exceed $3,000,000
     in any 12 month period;

          (f) payments or distributions to dissenting stockholders pursuant to
     applicable law pursuant to or in connection with a consolidation, merger or
     transfer of assets that complies with the provisions of the indenture
     applicable to mergers, consolidations and transfers of all or substantially
     all of our property or assets;

                                       107
   114

          (g) (1) the making of any Permitted Investment described in clauses
     (a), (b), (c), (d), (f) or (g) of the definition of Permitted Investments
     and (2) the making of any Permitted Investment described in clause (e) of
     the definition of Permitted Investments; and

          (h) payments that would otherwise be Restricted Payments, in an
     aggregate amount not to exceed $35 million collectively, provided that at
     the time of, and after giving effect to, the proposed payment, we and
     MeriStar Hospitality Corporation could have incurred at least $1.00 of
     additional Indebtedness under the first paragraph of the covenant described
     under the heading "Incurrence of Indebtedness and Issuance of Certain
     Capital Stock";

provided, however, in the case of clauses (b)(2), (c), (d), (e), (f), (g)(2) and
(h), no default or event of default shall have occurred and be continuing or
would occur as a consequence of the Permitted Investments.

     In determining whether any Restricted Payment is permitted by the foregoing
covenant, we or MeriStar Hospitality Corporation may allocate or reallocate all
or any portion of the Restricted Payment among the clauses (a) through (h) of
the preceding paragraph or among the clauses and the first paragraph of this
covenant including clauses (1), (2) and (3). However, at the time of the
allocation or reallocation, all the Restricted Payments, or allocated portions
of the Restricted Payments, must be permitted under the various provisions of
the foregoing covenant.

     The amount of all Restricted Payments (other than cash) shall be the fair
market value, evidenced by a resolution of the board of directors of MeriStar
Hospitality Corporation described in an officer's certificate delivered to the
trustee, on the date of the Restricted Payment of the asset(s) proposed to be
transferred by us, MeriStar Hospitality Corporation or the Restricted
Subsidiary, as the case may be, pursuant to the Restricted Payment. Not later
than (a) the end of any calendar quarter in which any Restricted Payment is made
or (b) the making of a Restricted Payment which, when added to the sum of all
previous Restricted Payments made in a calendar quarter, would cause the
aggregate of all Restricted Payments made in the quarter to exceed $5.0 million,
we shall deliver to the trustee an officer's certificate stating that the
Restricted Payment is permitted and setting forth the basis upon which the
calculations required by this covenant were computed, which calculations may be
based upon our latest available financial statements.

     The board of directors of MeriStar Hospitality Corporation may designate
any Restricted Subsidiary to be an Unrestricted Subsidiary if the designation
would not cause a default or event of default. For purposes of making the
determination as to whether the designation would cause a default or event of
default, all outstanding Investments by us, MeriStar Hospitality Corporation and
our Restricted Subsidiaries (except to the extent repaid in cash) in the
subsidiary so designated will be deemed to be Restricted Payments at the time of
the designation and will reduce the amount available for Restricted Payments
under the first paragraph of this covenant. All the outstanding Investments will
be deemed to constitute Investments in an amount equal to the greatest of (a)
the net book value of the Investments at the time of the designation, (b) the
fair market value of the Investments at the time of the designation and (c) the
original fair market value of the Investments at the time they were made. The
designation will only be permitted if the Restricted Payment would be permitted
at the time and if the Restricted Subsidiary otherwise meets the definition of
an Unrestricted Subsidiary.

     Any designation of a Restricted Subsidiary to be an Unrestricted Subsidiary
by MeriStar Hospitality Corporation's board of directors shall be evidenced to
the trustee by filing with the trustee a certified copy of the resolution of
MeriStar Hospitality Corporation's board of directors giving effect to the
designation and an officer's certificate certifying that the designation
complied with the foregoing conditions.

     Incurrence of Indebtedness and Issuance of Certain Capital Stock.  The
indenture provides that (1) neither we nor MeriStar Hospitality Corporation
will, and neither we nor MeriStar Hospitality Corporation will permit any of our
respective Restricted Subsidiaries to, directly or indirectly, create, incur,
issue, assume, guarantee or otherwise become directly or indirectly liable with
respect to (collectively, "incur" or an "incurrence" of) any Indebtedness
(including Assumed Indebtedness), (2) neither we nor
                                       108
   115

MeriStar Hospitality Corporation will issue, and neither we nor MeriStar
Hospitality Corporation will permit any of our respective Restricted
Subsidiaries to issue, any shares of Disqualified Stock and (3) neither we nor
MeriStar Hospitality Corporation will permit any of our respective Restricted
Subsidiaries to issue any Preferred Stock. However, we or any Guarantor may
incur Indebtedness or issue shares of Disqualified Stock if:

          (1) the aggregate principal amount of all outstanding Indebtedness and
     Disqualified Stock of us, MeriStar Hospitality Corporation and our
     respective Restricted Subsidiaries (including amounts of Refinancing
     Indebtedness outstanding pursuant to clause (e) of the next paragraph or
     otherwise) determined on a consolidated basis is less than or equal to 65%
     of MeriStar Hospitality Corporation's Adjusted Total Assets, after giving
     effect to, on a pro forma basis, such incurrence or issuance and the
     receipt and application of the proceeds thereof; and

          (2) the Fixed Charge Coverage Ratio of MeriStar Hospitality
     Corporation for our most recently ended four full fiscal quarters for which
     internal financial statements are available immediately preceding the date
     on which the additional Indebtedness is incurred or the Disqualified Stock
     is issued would have been at least 2.0 to 1.0, determined on a pro forma
     basis (including a pro forma application of the net proceeds therefrom), as
     if the additional Indebtedness had been incurred, or the Disqualified Stock
     had been issued, as the case may be, at the beginning of that four-quarter
     period;

provided that we, MeriStar Hospitality Corporation or any of our respective
Restricted Subsidiaries may not incur any Subsidiary Debt or any Secured
Indebtedness if immediately after giving effect to, on a pro forma basis, such
incurrence of such additional Subsidiary Debt or Secured Indebtedness and the
application of the proceeds thereof, the aggregate principal amount of all
outstanding Subsidiary Debt or Secured Indebtedness of us, MeriStar Hospitality
Corporation and our respective Restricted Subsidiaries (including amounts of
Refinancing Indebtedness outstanding pursuant to clause (e) of the next
paragraph or otherwise) on a consolidated basis is greater that 45% of MeriStar
Hospitality Corporation's Adjusted Total Assets.

     The foregoing provisions do not apply to:

          (a) the incurrence by our or MeriStar Hospitality Corporation's
     Unrestricted Subsidiaries of Non-Recourse Indebtedness; however, if any of
     such Indebtedness ceases to be Non-Recourse Indebtedness of an Unrestricted
     Subsidiary, that event shall be deemed to constitute an incurrence of
     Indebtedness by one of our or MeriStar Hospitality Corporation's Restricted
     Subsidiaries;

          (b) the incurrence by us, MeriStar Hospitality Corporation or our
     respective Restricted Subsidiaries of Indebtedness under the Credit
     Facilities in an aggregate principal amount not to exceed $900.0 million at
     any one time outstanding minus any Net Proceeds that have been applied to
     permanently reduce the outstanding amount of the Indebtedness under clause
     (a) of the third paragraph of the covenant described under the caption
     "-- Repurchase at the Option of Holders -- Asset Sales";

          (c) the incurrence by us, MeriStar Hospitality Corporation and our
     respective Restricted Subsidiaries of Existing Indebtedness;

          (d) the incurrence by us, MeriStar Hospitality Corporation or our
     respective Restricted Subsidiaries of Indebtedness under Hedging
     Obligations that do not increase our Indebtedness or that of MeriStar
     Hospitality Corporation or the Restricted Subsidiary, as the case may be,
     other than as a result of fluctuations in interest or foreign currency
     exchange rates. However, the Hedging Obligations must be incurred for the
     purpose of providing interest rate protection with respect to Indebtedness
     permitted under the indenture or to provide currency exchange protection in
     connection with revenues generated in currencies other than U.S. dollars;

          (e) the incurrence or the issuance by us or MeriStar Hospitality
     Corporation of Refinancing Indebtedness or Refinancing Disqualified Stock
     or the incurrence or issuance by a Restricted

                                       109
   116

     Subsidiary of Refinancing Indebtedness or Refinancing Disqualified Stock.
     However, the Refinancing Indebtedness or Refinancing Disqualified Stock
     must be a Permitted Refinancing;

          (f) the incurrence by us, MeriStar Hospitality Corporation or any of
     our respective Restricted Subsidiaries of intercompany Indebtedness between
     or among us, MeriStar Hospitality Corporation and/or any of our respective
     Restricted Subsidiaries. However, (1) any subsequent issuance or transfer
     of Equity Interests that results in any of the Indebtedness being held by a
     person other than a Restricted Subsidiary and (2) any sale or other
     transfer of any of the Indebtedness to a person that is not either us,
     MeriStar Hospitality Corporation or a Restricted Subsidiary shall be
     deemed, in each case, to constitute an incurrence of the Indebtedness by
     us, MeriStar Hospitality Corporation or a Restricted Subsidiary, as the
     case may be;

          (g) the incurrence of Indebtedness represented by the notes and any
     guarantee of the notes;

          (h) the incurrence by us, MeriStar Hospitality Corporation or any of
     our respective Restricted Subsidiaries, in the ordinary course of business
     and consistent with past practice, of surety, performance or appeal bonds;

          (i) the incurrence by us, MeriStar Hospitality Corporation or any of
     our respective Restricted Subsidiaries of Indebtedness (in addition to
     Indebtedness permitted by any other clause of this paragraph) in an
     aggregate principal amount at any time outstanding not to exceed $50.0
     million collectively;

          (j) the incurrence by us, MeriStar Hospitality Corporation or any of
     our respective Restricted Subsidiaries of Assumed Indebtedness, except
     that, after giving effect to the incurrence of Assumed Indebtedness, we,
     MeriStar Hospitality Corporation and our respective Restricted Subsidiaries
     must be able to incur at least $1.00 of additional Indebtedness under the
     tests described in the preceding paragraph;

          (k) the issuance of Preferred OP Units by us or any of our Restricted
     Subsidiaries as full or partial consideration for the acquisition of
     lodging facilities and related assets, except that, after giving effect to
     the issuance of the Preferred OP Units, we, MeriStar Hospitality
     Corporation and our respective Restricted Subsidiaries must be able to
     incur at least $1.00 of additional Indebtedness under the tests described
     in the preceding paragraph; and

          (l) the incurrence of Indebtedness by us, MeriStar Hospitality
     Corporation or any of our respective Restricted Subsidiaries arising from
     agreements providing for indemnification, adjustment of purchase price or
     similar obligations, or from guarantees or letters of credit, surety bonds
     or performance bonds securing any of our obligations or those of MeriStar
     Hospitality Corporation or any of our respective Restricted Subsidiaries
     pursuant to such agreements, in any case incurred in connection with the
     disposition of any business, assets or Restricted Subsidiary (other than
     guarantees of Indebtedness incurred by any person acquiring all or any
     portion of such business, assets or Restricted Subsidiary for the purpose
     of financing such acquisition), in a principal amount not to exceed the
     gross proceeds actually received by us, MeriStar Hospitality Corporation
     and our respective Restricted Subsidiaries on a consolidated basis in
     connection with such disposition.

     Dividend and Other Payment Restrictions Affecting Restricted
Subsidiaries.  The indenture provides that neither we nor MeriStar Hospitality
Corporation will, and neither we nor MeriStar Hospitality Corporation will
permit any of our respective Restricted Subsidiaries to, directly or indirectly,
create or otherwise cause or suffer to exist or become effective any encumbrance
or restriction on the ability of any Restricted Subsidiary to:

          (a) (1) pay dividends or make any other distributions to us, MeriStar
     Hospitality Corporation or any of our respective Restricted Subsidiaries
     (A) on its Capital Stock or (B) with respect to any other interest or
     participation in, or measured by, its profits, or (2) pay any Indebtedness
     owed to us, MeriStar Hospitality Corporation or any of our respective
     Restricted Subsidiaries;

          (b) make loans or advances or capital contributions to us, MeriStar
     Hospitality Corporation or any of our respective Restricted Subsidiaries;
     or

                                       110
   117

          (c) sell, lease or transfer any of its properties or assets to us,
     MeriStar Hospitality Corporation or any of our respective Restricted
     Subsidiaries,

        except for those encumbrances or restrictions existing under or by
        reasons of:

             (1) Existing Indebtedness as in effect on the date of the
        indenture;

             (2) any Credit Facility, except that the encumbrances or
        restrictions contained in that facility, as amended, modified,
        supplemented, restructured, renewed, restated, refunded, replaced or
        refinanced or extended from time to time on one or more occasions, must
        be no more restrictive than those contained in the Credit Agreement as
        in effect on the date of the indenture;

             (3) the indenture and the notes;

             (4) applicable law;

             (5) any instrument governing Indebtedness or Capital Stock of a
        person we, MeriStar Hospitality Corporation or any of our respective
        Restricted Subsidiaries acquire or of any person that becomes a
        Restricted Subsidiary as in effect at the time of the acquisition or the
        person becoming a Restricted Subsidiary (except to the extent the
        Indebtedness was incurred in connection with or in contemplation of the
        acquisition or that person becoming a Restricted Subsidiary), which
        encumbrance or restriction is not applicable to any person, or the
        properties or assets of any person, other than the person, or the
        property or assets of the person, so acquired; provided that the
        Consolidated Cash Flow of that person is not taken into account (to the
        extent of the restriction) in determining whether the acquisition was
        permitted by the terms of the indenture;

             (6) restrictions of the nature described in clause (c) above by
        reason of customary non-assignment provisions in leases entered into in
        the ordinary course of business and consistent with past practice;

             (7) purchase money obligations for property acquired in the
        ordinary course of business that impose restrictions of the nature
        described in clause (c) above on the property so acquired;

             (8) Permitted Refinancings, except that the encumbrance or
        restrictions contained in the agreements governing the Permitted
        Refinancings must be no more restrictive than those contained in the
        agreements governing the Indebtedness or Disqualified Stock being
        refinanced; or

             (9) customary restrictions in security agreements or mortgages
        securing Indebtedness of a Restricted Subsidiary to the extent the
        restrictions restrict the transfer of the property subject to such
        security agreements and mortgages.

     Liens.  The indenture provides that neither we nor MeriStar Hospitality
Corporation will, and neither we nor MeriStar Hospitality Corporation will
permit any of our respective Restricted Subsidiaries to, secure any Indebtedness
under the Credit Agreement or any other Indebtedness incurred pursuant to clause
(b) of the second paragraph under "-- Incurrence of Indebtedness and Issuance of
Certain Capital Stock" by a Lien (other than a Stock Pledge) unless
contemporaneously therewith effective provision is made to secure the notes
equally and ratably with the Indebtedness under the Credit Agreement or any such
other Indebtedness incurred pursuant to clause (b) of the second paragraph under
"-- Incurrence of Indebtedness and Issuance of Certain Capital Stock" for so
long as the Indebtedness under any of the Credit Agreement or any other such
Indebtedness incurred pursuant to clause (b) of the second paragraph under
"-- Incurrence of Indebtedness and Issuance of Certain Capital Stock" is secured
by such Lien; provided, however, that this covenant shall not become effective
until such time as it is permitted by the Credit Agreement. The indenture
provides that we and MeriStar Hospitality Corporation will use commercially
reasonable efforts to obtain the consent of the required lenders under the
Credit Agreement to the effectiveness of this covenant.

     Maintenance of Total Unencumbered Assets.  We, MeriStar Hospitality
Corporation and our respective Restricted Subsidiaries will maintain Total
Unencumbered Assets of not less than 150% of the

                                       111
   118

aggregate outstanding principal amount of our, MeriStar Hospitality
Corporation's and our Restricted Subsidiaries' Unsecured Indebtedness (including
amounts of Refinancing Indebtedness outstanding pursuant to clause (e) of the
second paragraph of the covenant entitled "Incurrence of Indebtedness and
Issuance of Certain Capital Stock" above or otherwise); provided, however, that
this covenant shall not become effective until such time as it is permitted by
the Credit Agreement. The indenture provides that we and MeriStar Hospitality
Corporation will use commercially reasonable efforts to obtain the consent of
the required lenders under the Credit Agreement to the effectiveness of this
covenant.

     Merger, Consolidation or Sale of Assets.  The indenture provides that
neither of the issuers nor MeriStar Hospitality Corporation may consolidate or
merge with or into (whether or not such issuer or MeriStar Hospitality
Corporation, as the case may be, is the surviving corporation), or sell, assign,
transfer, lease, convey or otherwise dispose of all or substantially all of our
respective properties or assets in one or more related transactions, to another
corporation, person or entity unless:

          (a) such issuer or MeriStar Hospitality Corporation, as the case may
     be, is the surviving corporation or the person formed by or surviving the
     consolidation or merger (if other than such issuer or MeriStar Hospitality
     Corporation, as the case may be) or to which the sale, transfer or other
     disposition shall have been made is a corporation organized or existing
     under the laws of the United States, any state of the United States or the
     District of Columbia;

          (b) the person formed by or surviving any such consolidation or merger
     (if other than such issuer or MeriStar Hospitality Corporation, as the case
     may be) or the person to which the sale, assignment, transfer, lease,
     conveyance or other disposition shall have been made assumes all of such
     issuer's or MeriStar Hospitality Corporation's respective obligations, as
     the case may be, pursuant to a supplemental indenture under the notes or
     the guarantee, as the case may be, and the indenture;

          (c) immediately after the transaction no default or event of default
     exists; and

          (d) such issuer or MeriStar Hospitality Corporation, as the case may
     be, or any person formed by or surviving any such consolidation or merger,
     or to which the sale, assignment, transfer, lease, conveyance or other
     disposition shall have been made will, at the time of the transaction and
     after giving pro forma effect thereto as if the transaction had occurred at
     the beginning of the applicable four-quarter period, be permitted to incur
     at least $1.00 of additional Indebtedness under the tests as set forth in
     the first paragraph of the covenant described under the caption
     "-- Incurrence of Indebtedness and Issuance of Certain Capital Stock."

     Upon any consolidation, merger, lease, conveyance or transfer in accordance
with the foregoing, the successor person formed by the consolidation or into
which such issuer or MeriStar Hospitality Corporation, as the case may be, are
merged or to which the lease, conveyance or transfer is made shall succeed to,
and be substituted for such issuer or MeriStar Hospitality Corporation, as the
case may be, and may exercise all of our respective rights and powers under the
indenture with the same effect as if the successor had been named as such issuer
or MeriStar Hospitality Corporation, as the case may be, therein and thereafter
(except in the case of a lease) the predecessor corporation will be relieved of
all further obligations and covenants under the indenture and the notes.

     Transactions with Affiliates.  The indenture provides that neither we nor
MeriStar Hospitality Corporation will, and neither we nor MeriStar Hospitality
Corporation will permit any of our respective Restricted Subsidiaries to, sell,
lease, transfer or otherwise dispose of any of its properties or assets to, or
purchase any property or assets from, or enter into any contract, agreement,
understanding, loan, advance or guarantee with, or for the benefit of, any
Affiliate (each of the foregoing, an "Affiliate Transaction"), unless:

          (a) the Affiliate Transaction is on terms that are no less favorable
     to us, MeriStar Hospitality Corporation or the relevant Restricted
     Subsidiary than those that would have been obtained in a comparable
     transaction by us, MeriStar Hospitality Corporation or the Restricted
     Subsidiary on an arm's-length basis with an unrelated person;

                                       112
   119

          (b) we deliver to the trustee:

             (1) with respect to any Affiliate Transaction involving aggregate
        payments in excess of $5.0 million, an officer's certificate certifying
        that the Affiliate Transaction complies with clause (a) above and the
        Affiliate Transaction is approved by a majority of the disinterested
        members of MeriStar Hospitality Corporation's board of directors; and

             (2) with respect to any Affiliate Transaction involving aggregate
        payments in excess of $10.0 million, other than an Affiliate Transaction
        involving the acquisition or disposition of a lodging facility by us,
        MeriStar Hospitality Corporation or any of our respective Restricted
        Subsidiaries, an opinion as to the fairness to us, MeriStar Hospitality
        Corporation or the Restricted Subsidiary from a financial point of view
        issued, at our option, by an investment banking firm of national
        standing or a qualified appraiser; and

          (c) we deliver to the trustee in the case of an Affiliate Transaction
     involving the acquisition or disposition of a lodging facility by us,
     MeriStar Hospitality Corporation or our respective Restricted Subsidiaries,
     and

             (1) involving aggregate payments of more than $5.0 million and less
        than $25.0 million, an appraisal by a qualified appraiser to the effect
        that the transaction is being undertaking at fair market value, or

             (2) involving aggregate payments of $25.0 million or more, an
        opinion as to the fairness of the transaction to us, MeriStar
        Hospitality Corporation or the Restricted Subsidiary from a financial
        point of view issued by an investment banking firm of national standing.

     However, the following shall not be deemed Affiliate Transactions:

          (A) any employment, deferred compensation, stock option,
     noncompetition, consulting or similar agreement we, MeriStar Hospitality
     Corporation or any of our respective Restricted Subsidiaries enter into in
     the ordinary course of business and consistent with our past practice or
     that of MeriStar Hospitality Corporation or the Restricted Subsidiary;

          (B) transactions between or among us or MeriStar Hospitality
     Corporation and/or our respective Restricted Subsidiaries;

          (C) the incurrence of fees in connection with the provision of hotel
     management services, except that the fees must be paid in the ordinary
     course of business and are consistent with past practice; and

          (D) Restricted Payments permitted by the provisions of the indenture
     described above under the covenant described under the caption
     "-- Restricted Payments."

     Line of Business.  The indenture provides that for so long as any notes are
outstanding, neither we nor MeriStar Hospitality Corporation will, and neither
we nor MeriStar Hospitality Corporation will permit any of our respective
Restricted Subsidiaries to, engage in any business or activity other than a
Hospitality-Related Business.

     Payments for Consent.  The indenture provides that neither we nor MeriStar
Hospitality Corporation nor any of our respective subsidiaries will, directly or
indirectly, pay or cause to be paid any consideration, whether by way of
interest, fee or otherwise, to any holder of any notes of a series for or as an
inducement to any consent, waiver or amendment of any of the terms or provisions
of the indenture or the notes of that series unless the consideration is offered
to be paid or agreed to be paid to all holders of the notes of that series that
consent, waive or agree to amend in the time frame described in the solicitation
documents relating to the consent, waiver or agreement.

     Covenants of MeriStar Finance.  The indenture provides that MeriStar
Finance shall not (a) own any assets other than nominal equity capital, (b)
incur any Indebtedness other than the notes and

                                       113
   120

guarantees of certain Indebtedness existing on the day the initial notes were
issued and (c) engage in any business other than the co-issuance of the notes
and the guarantees of the Indebtedness described in clause (b).

COVENANTS UPON ATTAINMENT AND MAINTENANCE OF AN INVESTMENT GRADE RATING

     The covenants described above under "Covenants -- Liens,"
"Covenants -- Restricted Payments," "Covenants -- Dividend and Other Payment
Restrictions Affecting Restricted Subsidiaries," and "Covenants -- Transactions
with Affiliates" will not be applicable in the event, and only for so long as,
the notes are rated Investment Grade and no default or event of default has
occurred and is continuing.

REPORTS

     Whether or not required by the rules and regulations of the Securities and
Exchange Commission, as long as any notes of any series are outstanding, the
issuers and MeriStar Hospitality Corporation will furnish to the holders of
notes of that series all quarterly and annual financial information that would
be required to be contained in a filing with the Securities and Exchange
Commission on Forms 10-Q and 10-K if the issuers or MeriStar Hospitality
Corporation were required to file the forms, including a "Management's
Discussion and Analysis of Financial Condition and Results of Operations" and,
with respect to the annual information only, a report thereon by our certified
independent accountants. In addition, whether or not required by the rules and
regulations of the Securities and Exchange Commission, the issuers and MeriStar
Hospitality Corporation will submit a copy of all the information with the
Securities and Exchange Commission for public availability (unless the
Securities and Exchange Commission will not accept such a submission) and file
the information with the trustee and make the information available to investors
and securities analysts who request it in writing. In addition, for as long as
the notes of any series are outstanding, the issuers and MeriStar Hospitality
Corporation will continue to provide to holders and to prospective purchasers of
notes of that series the information required by Rule 144A(d)(4).

EVENTS OF DEFAULT AND REMEDIES

     The indenture provides that each of the following constitutes an event of
default with respect to any series of notes:

          (a) default for 30 days in the payment when due of interest or
     liquidated damages, if any, on the notes of that series;

          (b) default in payment when due of the principal of or premium, if
     any, on the notes of that series at maturity, upon redemption or otherwise,
     including the failure to make a payment to purchase notes of that series
     tendered pursuant to a Change of Control offer or an Asset Sale offer);

          (c) failure by any issuer, MeriStar Hospitality Corporation or any
     Restricted Subsidiary to comply with the covenant described under the
     caption "-- Covenants -- Merger, Consolidation or Sales of Assets";

          (d) failure by any issuer, MeriStar Hospitality Corporation or any
     Restricted Subsidiary for 30 days in the performance of any other covenant,
     warranty or agreement in the indenture or the notes of that series after
     written notice shall have been given to us by the trustee or to us and the
     trustee from holders of at least 25% in principal amount of the notes of
     that series then outstanding;

          (e) the failure to pay at final stated maturity (giving effect to any
     applicable grace periods and any extensions to the grace periods) the
     principal amount of Non-Recourse Indebtedness of us, MeriStar Hospitality
     Corporation or any of our respective Restricted Subsidiaries with an
     aggregate principal amount in excess of the lesser of (1) 10% of the total
     assets of us, MeriStar Hospitality Corporation and our respective
     Restricted Subsidiaries measured as of the end of our most recent fiscal
     quarter for which internal financial statements are available immediately
     before the date on which the default occurred, determined on a pro forma
     basis, and (2) $50 million, and the failure
                                       114
   121

     continues for a period of 10 days or more, or the acceleration of the final
     stated maturity of any such Non-Recourse Indebtedness (which acceleration
     is not rescinded, annulled or otherwise cured within 10 days of receipt by
     us, MeriStar Hospitality Corporation or the Restricted Subsidiary of notice
     of the acceleration);

          (f) the failure to pay at final stated maturity (giving effect to any
     applicable grace periods and any extensions to the grace periods) the
     principal amount of any Indebtedness (other than Non-Recourse Indebtedness)
     of us, MeriStar Hospitality Corporation or any Restricted Subsidiary, or
     the acceleration of the final stated maturity of any such Indebtedness if
     the aggregate principal amount of such Indebtedness, together with the
     principal amount of any other Indebtedness in default for failure to pay
     principal at final maturity or which has been accelerated, in each case
     with respect to which the 10-day period described above has passed,
     aggregates $10.0 million or more at any time;

          (g) failure by us, MeriStar Hospitality Corporation or any Restricted
     Subsidiary to pay final judgments rendered against them (other than
     judgment liens without recourse to any of our, MeriStar Hospitality
     Corporation's or our respective Restricted Subsidiaries' assets or property
     other than assets or property securing Non-Recourse Indebtedness)
     aggregating in excess of $10.0 million, which judgments are not paid,
     discharged or stayed for a period of 60 days, except for judgments as to
     which a reputable insurance company has accepted full liability;

          (h) except as permitted by the indenture, any guarantee with respect
     to the notes shall be held in a judicial proceeding to be unenforceable or
     invalid or shall cease for any reason to be in full force and effect or any
     Guarantor (or its successors and assigns), or any person acting on behalf
     of such Guarantor (or its successors and assigns), shall deny or disaffirm
     its obligations or shall fail to comply with any obligations under its
     guarantee; and

          (i) specific events of bankruptcy or insolvency with respect to us,
     MeriStar Hospitality Corporation, or any of our respective subsidiaries
     that would constitute a Significant Subsidiary or any group of our
     respective subsidiaries that, taken together, would constitute a
     Significant Subsidiary.

     If any event of default occurs and is continuing, the trustee or the
holders of at least 25% in principal amount of the then outstanding notes of the
applicable series may declare all the notes of that series to be due and payable
immediately. Notwithstanding the foregoing, in the case of an event of default
arising from specific events of bankruptcy or insolvency, with respect to:

          (1) us,

          (2) any of our or MeriStar Hospitality Corporation's subsidiaries that
     would constitute a Significant Subsidiary,

          (3) any group of our or MeriStar Hospitality Corporation's
     subsidiaries that, taken together, would constitute a Significant
     Subsidiary or

          (4) MeriStar Hospitality Corporation,

all outstanding notes will become due and payable without further action or
notice. Under specific circumstances, the holders of a majority in principal
amount of the outstanding notes of any series may rescind any acceleration with
respect to the notes of that series and its consequences. Holders of the notes
of any series may not enforce the indenture or the notes of that series except
as provided in the indenture. Subject to certain limitations, holders of a
majority in principal amount of the then-outstanding notes of any series may
direct the trustee in its exercise of any trust or power. The trustee may
withhold from holders of the notes of any series notice of any continuing
default or event of default, except a default or event of default relating to
the payment of principal or interest on the notes of that series, if it
determines that withholding notice is in their interest.

                                       115
   122

     The indenture provides that no holder of a note of any series may pursue a
remedy under the indenture unless:

          (a) the holder gives to the trustee written notice of a continuing
     event of default or the trustee receives the notice from us or MeriStar
     Hospitality Corporation;

          (b) the holders of at least 25% in principal amount of the
     then-outstanding notes of that series make a written request to the trustee
     to pursue a remedy;

          (c) the holder of a note of that series or holders of notes of that
     series offer and, if requested, provide to the trustee indemnity
     satisfactory to the trustee against any loss, liability or expense;

          (d) the trustee does not comply with the request within 60 days after
     receipt of the request and the offer and, if requested, the provision of
     indemnity; and

          (e) during the 60-day period the holders of a majority in principal
     amount of the then-outstanding notes of that series do not give the trustee
     a direction inconsistent with the request.

However, this provision does not affect the right of a holder of a note of any
series to sue for enforcement of any overdue payment on the notes of that
series.

     The issuers and MeriStar Hospitality Corporation are required to deliver to
the trustee annually a statement regarding compliance with the indenture,
including with respect to any Restricted Payments made during that year and the
basis upon which the calculations required by the covenants described under the
caption "-- Covenants -- Restricted Payments" were computed (which calculations
may be based on our latest available financial statements). The issuers and
MeriStar Hospitality Corporation are also required upon becoming aware of any
default or event of default, to deliver to the trustee a statement specifying
the default or event of default.

NO PERSONAL LIABILITY OF DIRECTORS, OFFICERS, EMPLOYEES AND STOCKHOLDERS

     None of the directors, officers, employees, incorporators or stockholders,
past, present or future, of us, any successor person or any Guarantor, as such,
shall have any liability for any of our obligations under the notes, any
guarantee of the notes or the indenture or for any claim based on, in respect
of, or by reason of, such obligations or their creation. Each holder of notes by
accepting a note waives and releases all those liabilities. The waiver and
release are part of the consideration for issuance of the notes. The waiver and
release may not be effective to waive or release liabilities under the federal
securities laws and it is the view of the Securities and Exchange Commission
that such a waiver or release is against public policy.

LEGAL DEFEASANCE AND COVENANT DEFEASANCE

     The issuers may, at their option and at any time, elect to have all of the
issuers' obligations and the obligations of any Guarantor discharged with
respect to the outstanding notes of any series ("legal defeasance"), except for:

          (a) the rights of holders of outstanding notes of that series to
     receive payments in respect of the principal of, premium, if any, and
     interest on the notes of that series when the payments are due;

          (b) the issuers' obligations and those of the Guarantors with respect
     to the notes of that series concerning issuing temporary notes,
     registration of notes, mutilated, destroyed, lost or stolen notes and the
     maintenance of an office or agency for payment and money for security
     payments held in trust;

          (c) the rights, powers, trusts, duties and immunities of the trustee,
     and the issuers' obligations and those of the Guarantors in connection with
     the trustee; and

          (d) the legal defeasance provisions of the indenture.

                                       116
   123

     In addition, the issuers may, at their option and at any time, elect to
have their obligations and those of any Guarantor released with respect to
specific covenants that are described in the indenture ("covenant defeasance").
After this release, any omission to comply with those obligations would not
constitute a default or event of default with respect to the notes of the
applicable series. In the event covenant defeasance occurs, some events, but not
non-payment, bankruptcy, receivership, rehabilitation and insolvency events,
described above under "-- Events of Default and Remedies" would no longer
constitute an event of default with respect to the notes of the applicable
series.

     In order to exercise either legal defeasance or covenant defeasance,

          (a) the issuers must irrevocably deposit with the trustee, for the
     benefit of the holders of the notes of the applicable series, cash in U.S.
     dollars, non-callable Government Securities, or a combination of cash in
     U.S. dollars and non-callable Government Securities, in amounts that will
     be sufficient, in the opinion of a nationally recognized firm of
     independent public accountants, to pay the principal of, premium, if any,
     and interest on the outstanding notes of that series on the stated maturity
     or on the applicable redemption date, as the case may be, of such principal
     or installment of principal of, premium, if any, or interest on the
     outstanding notes of that series;

          (b) in the case of legal defeasance, the issuers shall have delivered
     to the trustee an opinion of counsel (which counsel may be one of their
     employees or an employee of one of their subsidiaries) reasonably
     acceptable to the trustee confirming that (1) the issuers have received
     from, or there has been published by, the Internal Revenue Service a ruling
     or (2) since the date of issuance of the notes of the applicable series,
     there has been a change in the applicable federal income tax law, in either
     case to the effect that, and based thereon the opinion of counsel shall
     confirm that, the holders of the outstanding notes of the applicable series
     will not recognize income, gain or loss for federal income tax purposes as
     a result of such legal defeasance and will be subject to federal income tax
     on the same amounts, in the same manner and at the same times as would have
     been the case if the legal defeasance had not occurred;

          (c) in the case of covenant defeasance, the issuers shall have
     delivered to the trustee an opinion of counsel (which counsel may be one of
     their employees or an employee of one of their subsidiaries) reasonably
     acceptable to the trustee confirming that the holders of the outstanding
     notes of the applicable series will not recognize income, gain or loss for
     federal income tax purposes as a result of such covenant defeasance and
     will be subject to federal income tax on the same amounts, in the same
     manner and at the same times as would have been the case if the covenant
     defeasance had not occurred;

          (d) no default or event of default shall have occurred and be
     continuing with respect to the notes of the applicable series on the date
     of the deposit, other than a default or event of default resulting from the
     borrowing of funds applied to the deposit, or insofar as events of default
     from bankruptcy or insolvency events are concerned, at anytime in the
     period ending on the 123rd day after the date of deposit (or greater period
     of time in which any such deposit of trust funds may remain subject to
     bankruptcy or insolvency laws insofar as those apply to the deposit by the
     issuers);

          (e) such legal defeasance or covenant defeasance shall not result in a
     breach or violation of, or constitute a default under, any material
     agreement or instrument, other than the indenture, to which any issuer,
     MeriStar Hospitality Corporation or any of their respective subsidiaries is
     a party or by which any issuer, MeriStar Hospitality Corporation or any of
     their respective subsidiaries is bound;

          (f) the issuers shall have delivered to the trustee an opinion of
     counsel to the effect that, as of the date of the opinion, (1) the trust
     funds will not be subject to any rights of holders of Indebtedness other
     than the notes of the applicable series and (2) assuming no intervening
     bankruptcy of the issuers or MeriStar Hospitality Corporation between the
     date of deposit and the 123rd day following the deposit and assuming no
     holder of notes of the applicable series is one of the issuers' or MeriStar
     Hospitality Corporation's insiders, after the 123rd day following the
     deposit, the

                                       117
   124

     trust funds will not fall under the effects of any applicable bankruptcy,
     insolvency, reorganization or similar laws affecting creditors rights
     generally under any applicable United States or state law;

          (g) the issuers shall have delivered to the trustee an officer's
     certificate stating that the deposit was not made by us with the intent of
     preferring the holders of the notes of the applicable series over their
     other creditors with the intent of defeating, hindering, delaying or
     defrauding their creditors or others; and

          (h) the issuers shall have delivered to the trustee an officer's
     certificate and an opinion of counsel (which counsel may be one of their
     employees), each stating that all conditions precedent provided for
     relating to such legal defeasance or such covenant defeasance have been
     complied with.

SATISFACTION AND DISCHARGE

     The indenture will be discharged and will cease to be of further effect,
except as to surviving rights of registration of transfer or exchange of notes
of the applicable series, as to all outstanding notes of any series when either:

          (a) all the notes of that series previously authenticated and
     delivered, except lost, stolen or destroyed notes of that series that have
     been replaced or paid and notes of that series for whose payment money has
     previously been deposited in trust or segregated and held in trust by the
     issuers and later repaid to the issuers or discharged from the trust, have
     been delivered to the trustee for cancellation; or

          (b)(1) all the notes of that series not previously delivered to the
     trustee for cancellation have become due and payable by their terms or
     shall have been called for redemption and the issuers have irrevocably
     deposited or caused to be deposited with the trustee as trust funds in
     trust for such purpose an amount of money sufficient to pay and discharge
     the entire indebtedness on the notes of that series not previously
     delivered to the trustee for cancellation or redemption, for the principal
     amount, premium and liquidated damages, if any, and accrued interest to the
     date of the deposit; (2) the issuers have paid all other sums payable by
     the issuers with respect to the notes of the applicable series under the
     indenture; and (3) the issuers have delivered irrevocable instructions to
     the trustee to apply the deposited money toward the payment of the notes of
     the applicable series at maturity or on the redemption date, as the case
     may be.

     In addition, the issuers must deliver an officer's certificate and an
opinion of counsel stating that all conditions precedent to satisfaction and
discharge of the indenture with respect to the notes of the applicable series
have been complied with.

TRANSFER AND EXCHANGE

     A holder may transfer or exchange notes as provided in the indenture. The
registrar (who will initially be the trustee) and the trustee may require a
holder, among other things, to furnish appropriate endorsements and transfer
documents. The issuers may also require a holder to pay any taxes and fees
required by law or permitted by the indenture. The issuers are not required to
transfer or exchange any note selected for redemption. Also, the issuers are not
required to transfer or exchange any note for a period of 15 days before a
selection of notes to be redeemed.

     The registered holder of a note will be treated as the owner of it for all
purposes.

AMENDMENT, SUPPLEMENT AND WAIVER

     Except as provided in the next two succeeding paragraphs of this
subsection, the indenture or the notes of any series may be amended or
supplemented with the consent of the holders of at least a majority in principal
amount of the then outstanding notes of each series affected by such amendment
or supplement, including consents obtained in connection with a tender offer or
exchange offer for notes of the series affected. In addition, any existing
default or compliance with any provision of the indenture or
                                       118
   125

the notes of any series may be waived with the consent of the holders of a
majority in principal amount of the then-outstanding notes of each series
affected by such waiver, including consent obtained in connection with a tender
offer or exchange offer for notes of the series affected.

     Without the consent of each holder affected, an amendment or waiver may
not, with respect to any notes held by a non-consenting holder of notes:

          (a) reduce the principal amount of notes of any series whose holders
     must consent to an amendment, supplement or waiver;

          (b) reduce the principal of or change the fixed maturity of any notes
     or alter the provisions with respect to the redemption of the notes;

          (c) reduce the rate of or change the time for payment of interest on
     any note;

          (d) waive a default or event of default in the payment of principal of
     or premium, if any, or interest on any notes, except a rescission of
     acceleration of the notes by the holders of at least a majority in
     aggregate principal amount of the notes of the applicable series and a
     waiver of the payment default that resulted from the acceleration;

          (e) make any note payable in money other than that stated in the
     notes;

          (f) make any change in the provisions of the indenture relating to
     waivers of past defaults or the rights of holders of notes to receive
     payments of principal of or premium, if any, or interest on the notes;

          (g) waive a redemption payment with respect to any note;

          (h) make any change in the above amendment and waiver provisions;

          (i) modify or change any provision of the indenture or the related
     definitions affecting the ranking of the notes or any guarantee of the
     notes in a manner which adversely affects the holders in any material
     respect;

          (j) voluntarily release a Guarantor of the notes except as otherwise
     provided in the indenture; or

          (k) make any change to the covenants described above under the caption
     "-- Repurchase at the Option of Holders."

     Notwithstanding the foregoing, without the consent of any holder of notes,
the issuers and the trustee may amend or supplement the indenture or the notes

          (a) to cure any ambiguity, defect or inconsistency,

          (b) to provide for uncertificated notes in addition to or in place of
     certificated notes,

          (c) to provide for the assumption of an issuer's or MeriStar
     Hospitality Corporation's obligations to holders of the notes in the case
     of a merger, consolidation or sale of assets,

          (d) to release a Guarantor as provided in the indenture,

          (e) to make any change that would provide any additional rights or
     benefits to the holders of the notes, including providing for guarantees
     with respect to the notes under the covenant described under the caption
     "-- Guarantees," or that does not adversely affect the legal rights under
     the indenture of any such holder, or

          (f) to comply with requirements of the Securities and Exchange
     Commission in order to effect or maintain the qualification of the
     indenture under the Trust Indenture Act of 1939.

                                       119
   126

CONCERNING THE TRUSTEE

     The indenture contains limitations on the rights of the trustee, should it
become a creditor of an issuer, to obtain payment of claims in specific cases or
to realize on specific property received in respect of any claim as security or
otherwise. The trustee is permitted to engage in other transactions; however, if
it acquires any conflicting interest it must eliminate the conflict within 90
days, apply to the Securities and Exchange Commission for permission to continue
or resign. The holders of a majority in principal amount of the then-outstanding
notes of any series have the right to direct the time, method and place of
conducting any proceeding for exercising any remedy available to the trustee
with respect to that series, with some exceptions. The indenture provides that
if an event of default occurs, and is not cured, the trustee is required, in the
exercise of its powers, to use the degree of care of a prudent man in the
conduct of his own affairs. Subject to these provisions, the trustee is under no
obligation to exercise any of its rights or powers under the indenture at the
request of any holder of notes, unless the holder shall have offered to the
trustee security and indemnity satisfactory to it against any loss, liability or
expense.

DEFINITIONS

     We have provided below selected defined terms as used in the indenture.
Please refer to the indenture for a full description of all those terms, as well
as any other capitalized terms used in this description of the notes for which
no definition is provided.

     "Adjusted Consolidated Net Tangible Assets" means the total amount of the
assets of MeriStar Hospitality Corporation, us and our respective Restricted
Subsidiaries on a consolidated basis (less applicable depreciation, amortization
and other valuation reserves), except to the extent resulting from write-ups of
capital assets (excluding write-ups in connection with accounting for
acquisitions in conformity with GAAP), after deducting from the total amount of
assets:

          (1) all of the current liabilities of MeriStar Hospitality
     Corporation, us and our respective Restricted Subsidiaries on a
     consolidated basis, excluding intercompany items, and

          (2) all goodwill, trade names, trademarks, patents, unamortized debt
     discount and expense and other like intangibles,

all as set forth on the most recent quarterly or annual consolidated balance
sheet of MeriStar Hospitality Corporation, us and our respective Restricted
Subsidiaries, prepared in conformity with GAAP and filed with the Securities and
Exchange Commission or otherwise provided to the trustee.

     "Adjusted Total Assets" means, for any person, the Total Assets for such
person and its Restricted Subsidiaries as of any Transaction Date, as adjusted
to reflect the application of the proceeds of the incurrence of Indebtedness and
issuance of Disqualified Stock on the Transaction Date.

     "Affiliate" of any specified person means any other person directly or
indirectly controlling, controlled by or under direct or indirect common control
with the specified person. For purposes of this definition, "control,"
including, with correlative meanings, the terms "controlling," "controlled by"
and "under common control with," as used with respect to any person, shall mean
the possession, directly or indirectly, of the power to direct or cause the
direction of the management or policies of the person, whether through the
ownership of voting securities, by agreement or otherwise. However, the
beneficial ownership of 10% or more of the voting securities of a person shall
be deemed to be control.

     "Asset Sale" means:

          (a) the sale, lease (other than operating leases in respect of
     facilities which are ancillary to the operation of our, MeriStar
     Hospitality Corporation's or a Restricted Subsidiary's Hospitality-Related
     Business properties or assets) conveyance or other disposition of any of
     our property or assets or that of MeriStar Hospitality Corporation or any
     Restricted Subsidiary, including by way of a sale and leaseback
     transaction;

                                       120
   127

          (b) the issuance or sale of Equity Interests of any of our or MeriStar
     Hospitality Corporation's Restricted Subsidiaries; or

          (c) any Event of Loss,

other than, with respect to clauses (a), (b) and (c) above, the following:

          (1) the sale or disposition of personal property held for sale in the
     ordinary course of business;

          (2) the sale or disposal of damaged, worn out or other obsolete
     property in the ordinary course of business as long as the property is no
     longer necessary for the proper conduct of our business or the business of
     MeriStar Hospitality Corporation or such Restricted Subsidiary, as
     applicable;

          (3) the transfer of assets by us or MeriStar Hospitality Corporation
     to one of our respective Restricted Subsidiaries or by one of our or
     MeriStar Hospitality Corporation's Restricted Subsidiaries to us or
     MeriStar Hospitality Corporation or to another one of our or MeriStar
     Hospitality Corporation's Restricted Subsidiaries;

          (4) (A) the exchange of one or more lodging facilities and related
     assets held by us, MeriStar Hospitality Corporation or one of our
     respective Restricted Subsidiaries for one or more lodging facilities and
     related assets of any person or entity; however, if any other assets are
     received by us, MeriStar Hospitality Corporation or the Restricted
     Subsidiary in that exchange, the other consideration must be in cash or
     Cash Equivalents and the cash or Cash Equivalent consideration shall be
     deemed to be cash proceeds of an Asset Sale for the purposes of calculating
     "Net Proceeds" and applying Net Proceeds, if any, as described in the
     covenant "Asset Sales," or (B) the issuance of OP Units or Preferred OP
     Units as full or partial consideration for the acquisition of lodging
     facilities and related assets; however, MeriStar Hospitality Corporation's
     board of directors must have determined that the terms of any exchange or
     acquisition are fair and reasonable and that the fair market value of the
     assets received by us or MeriStar Hospitality Corporation, as described in
     an opinion of a qualified appraiser, are equal to or greater than the fair
     market value of the assets exchanged, sold or issued by us, MeriStar
     Hospitality Corporation or one of our respective Restricted Subsidiaries;

          (5) any Restricted Payment, permitted under the covenant described
     under the caption "-- Covenants -- Restricted Payments" above;

          (6) the sale, lease, conveyance or other disposition of all or
     substantially all of our or MeriStar Hospitality Corporation's assets in
     compliance with the provisions of the indenture described above under the
     captions "-- Repurchase at the Option of Holders -- Change of Control" and
     "-- Covenants -- Merger, Consolidation or Sale of Assets";

          (7) the conversion of or foreclosure on any mortgage or note, but only
     if we, MeriStar Hospitality Corporation or one of our respective Restricted
     Subsidiaries receives the real property underlying the mortgage or note; or

          (8) any transaction or series of related transactions that would
     otherwise be an Asset Sale where the fair market value of the assets, sold,
     leased, conveyed or otherwise disposed of was less than $5.0 million or an
     Event of Loss or related series of Events of Loss under which the aggregate
     value of property or assets involved in such Event of Loss or Events of
     Loss is less than $5.0 million.

     "Assumed Indebtedness" means, with respect to any specified person:

          (a) Indebtedness of any other person existing at the time the other
     person merged with or into or became a subsidiary of the specified person;
     and

          (b) Indebtedness encumbering any asset acquired by the specified
     person, in each case excluding Indebtedness incurred in connection with, or
     in contemplation of that other person merging with or into or becoming a
     subsidiary of, the specified person.

                                       121
   128

     "Capital Lease Obligation" means, at the time any determination of the
obligation is to be made, the amount of the liability in respect of a capital
lease that would at the time be so required to be capitalized on the balance
sheet in accordance with GAAP.

     "Capital Stock" means any and all shares, interests, participations, rights
or other equivalents (however designated) of corporate stock, including, without
limitation, with respect to partnerships, partnership interests, whether general
or limited, and any other interest or participation that confers on a person the
right to receive a share of the profits and losses of, or distributions of
assets of, such partnership.

     "Cash Equivalents" means:

          (a) securities issued or directly and fully guaranteed or insured by
     the United States government or any agency or instrumentality of the U.S.
     government having maturities of not more than six months from the date of
     acquisition;

          (b) (1) certificates of deposit and eurodollar time deposits with
     maturities of six months or less from the date of acquisition, (2) bankers
     acceptances with maturities not exceeding six months from the date of
     acquisition and (3) overnight bank deposits, in each case with any domestic
     commercial bank having capital and surplus in excess of $500 million;

          (c) repurchase obligations with a term of not more than seven days for
     underlying securities of the types described in clauses (a) and (b) entered
     into with any financial institution meeting the qualifications specified in
     clause (b) above;

          (d) commercial paper or commercial paper master notes having a rating
     of at least P-2 or the equivalent of that rating by Moody's Investors
     Service, Inc. or at least A-2 or the equivalent of that rating by Standard
     & Poor's Corporation and in each case maturing within six months after the
     date of acquisition;

          (e) money market mutual funds that provide daily purchase and
     redemption features; and

          (f) corporate debt with maturities of not greater than six months and
     with a rating of at least A or the equivalent of that rating by Standard &
     Poor's Corporation and a rating of at least A2 or the equivalent of that
     rating by Moody's Investors Service, Inc.

     "Change of Control" means the occurrence of any of the following:

          (a) the sale, lease or transfer, in one or a series of related
     transactions, of all or substantially all of our or MeriStar Hospitality
     Corporation's assets to any person or group, as that term is used in
     Section 13(d)(3) of the Securities Exchange Act;

          (b) the adoption of a plan relating to our or MeriStar Hospitality
     Corporation's liquidation or dissolution;

          (c) the acquisition by any person or group, as that term is used in
     Section 13(d)(3) of the Securities Exchange Act, of a direct or indirect
     interest in more than 50% of the ownership of MeriStar Hospitality
     Corporation or, other than by MeriStar Hospitality Corporation, of us or
     the voting power of MeriStar Hospitality Corporation's voting stock or,
     other than by MeriStar Hospitality Corporation, of our general partner
     interest by way of purchase, merger or consolidation or otherwise, other
     than a creation of a holding company that does not involve a change in our
     or MeriStar Hospitality Corporation's beneficial ownership as a result of
     the transaction;

          (d) our or MeriStar Hospitality Corporation's merger or consolidation
     with or into another corporation or merger of another corporation into us
     or MeriStar Hospitality Corporation with the effect that immediately after
     that transaction our or MeriStar Hospitality Corporation's existing
     stockholders immediately before the transaction hold, directly or
     indirectly, less than 50% of the total voting power of all securities
     generally entitled to vote in the election of directors, managers or
     trustees of the person surviving the merger or consolidation; or
                                       122
   129

          (e) the first day on which a majority of the members of MeriStar
     Hospitality Corporation's board of directors are not Continuing Directors.

     "Consolidated Cash Flow" means, with respect to any person for any period,
the Consolidated Net Income of that person for the period plus:

          (a) an amount equal to any extraordinary loss plus any net loss
     realized in connection with an Asset Sale, to the extent the losses were
     deducted in computing Consolidated Net Income; plus

          (b) provisions for taxes based on the income or profits of the person
     for the period, to the extent the provision for taxes was included in
     computing Consolidated Net Income; plus

          (c) Consolidated Interest Expense of the person for the period to the
     extent the expense was deducted in computing Consolidated Net Income; plus

          (d) Consolidated Depreciation and Amortization Expense of the person
     for the period, to the extent deducted in computing Consolidated Net
     Income; less

          (e) noncash items increasing the Consolidated Net Income for the
     period in each case, on a consolidated basis for the person and its
     Restricted Subsidiaries, and determined in accordance with GAAP.

     Notwithstanding the foregoing, the provision for taxes on the income or
profits of, the depreciation and amortization of and the interest expense of, a
Restricted Subsidiary of the referent person shall be added to Consolidated Net
Income to compute Consolidated Cash Flow (a) only to the extent, and in the same
proportion, that the Net Income of the Restricted Subsidiary was included in
calculating the Consolidated Net Income of that person, (b) only if a
corresponding amount would be permitted at the date of determination to be
dividended to that person by the Restricted Subsidiary without prior
governmental approval (that has not been obtained), and (c) without direct or
indirect restriction under the terms of its charter and all agreements,
instruments, judgments, decrees, orders, statutes, rules and governmental
regulations applicable to that Restricted Subsidiary or its stockholders. Any
calculation of the Consolidated Cash Flow of an individual hotel property shall
be calculated in a manner consistent with the foregoing.

     "Consolidated Current Liabilities" as of the date of determination means
the aggregate amount of liabilities of MeriStar Hospitality Corporation, us and
our respective Restricted Subsidiaries, determined on a consolidated basis,
which may properly be classified as current liabilities, including taxes payable
as accrued, on a consolidated basis, after eliminating:

          (A) all intercompany items between us, MeriStar Hospitality
     Corporation and any of our respective Restricted Subsidiaries; and

          (B) all current maturities of long-term Indebtedness,

all as determined in accordance with GAAP consistently applied.

     "Consolidated Depreciation and Amortization Expense" means, with respect to
any person for any period, the total amount of depreciation and amortization
expense, including amortization of goodwill and other intangibles but excluding
amortization of prepaid cash expenses that were paid in a prior period, and the
total amount of non-cash charges, other than non-cash charges that represent an
accrual or reserve for cash charges in future periods or which involved a cash
expenditure in a prior period, of such person and its Restricted Subsidiaries
for the period on a consolidated basis as determined in accordance with GAAP.

     "Consolidated Interest Expense" means, with respect to any person for any
period, without duplication, the sum of (a) interest expense, whether paid or
accrued, to the extent the expense was deducted in computing Consolidated Net
Income, including amortization of original issue discount, non-cash interest
payments, the interest component of Capital Lease Obligations, and net payments
(if any) pursuant to Hedging Obligations, but excluding amortization of deferred
financing fees, (b) commissions,
                                       123
   130

discounts and other fees and charges paid or accrued with respect to letters of
credit and bankers acceptance financing and (c) interest for which such person
or its Restricted Subsidiary is liable, whether or not actually paid, pursuant
to Indebtedness or under a guarantee of Indebtedness of any other person, in
each case, calculated for such Person and its Restricted Subsidiaries for the
period on a consolidated basis as determined in accordance with GAAP.

     "Consolidated Net Income" means, with respect to any person for any period,
the aggregate of the Net Income of such person and its Restricted Subsidiaries
for the period, on a consolidated basis, determined in accordance with GAAP (it
being understood that the net income of Restricted Subsidiaries shall be
consolidated with that of a person only to the extent of the proportionate
interest of such person in such Restricted Subsidiaries), except that the
following shall be excluded:

          (a) the Net Income of any person that is not a Restricted Subsidiary
     or that is accounted for by the equity method of accounting shall be
     excluded, whether or not distributed to us or one of our Restricted
     Subsidiaries;

          (b) the Net Income of any person that is a Restricted Subsidiary and
     that is restricted from declaring or paying dividends or other
     distributions, directly or indirectly, by operation of the terms of its
     charter, any applicable agreement, instrument, judgment, decree, order,
     statute, rule or governmental regulation or otherwise shall be included
     only to the extent of the amount of dividends or distributions paid to the
     referent person or a Restricted Subsidiary;

          (c) the Net Income of any person acquired in a pooling-of-interests
     transaction for any period before the date of the acquisition shall be
     excluded; and

          (d) the cumulative effect of changes in accounting principles shall be
     excluded.

     "Consolidated Net Tangible Assets" as of any date of determination, means
the total amount of assets, less accumulated depreciation and amortization,
allowances for doubtful receivables, other applicable reserves and other similar
items properly deducted in determining net assets, which would appear on a
consolidated balance sheet of MeriStar Hospitality Corporation, our company and
our respective Restricted Subsidiaries, determined on a consolidated basis in
accordance with GAAP, and after giving effect to purchase accounting and after
deducting therefrom Consolidated Current Liabilities and, to the extent
otherwise included, the amounts of:

          (a) minority interests in consolidated subsidiaries held by persons
     other than us, MeriStar Hospitality Corporation or one of our respective
     subsidiaries;

          (b) excess of cost over fair value of assets of businesses acquired,
     as determined in good faith by MeriStar Hospitality Corporation's board of
     directors;

          (c) any revaluation or other write-up in book value of assets after
     the date of the indenture as a result of a change in the method of
     valuation in accordance with GAAP consistently applied;

          (d) unamortized debt discount and expenses and other unamortized
     deferred charges, goodwill, patents, trademarks, service marks, trade
     names, copyrights, licenses, organization or developmental expenses and
     other intangible items;

          (e) treasury stock; and

          (f) cash set apart and held in a sinking or other analogous fund
     established for the purpose of redemption or other retirement of Capital
     Stock to the extent the obligation is not reflected in Consolidated Current
     Liabilities.

     "Continuing Directors" means, as of any date of determination, any member
of MeriStar Hospitality Corporation's board of directors who:

          (a) was a member of MeriStar Hospitality Corporation's board of
     directors on the date of the indenture; or
                                       124
   131

          (b) was nominated for election or elected to the board of directors
     with the affirmative vote of at least a majority of the Continuing
     Directors who were members of MeriStar Hospitality Corporation's board of
     directors at the time of the nomination or election.

     "Credit Agreement" means the Second Amended and Restated Credit Agreement,
dated as of August 3, 1998 and subsequently amended, entered into between and
among us and the lenders party thereto, providing for borrowings and letters of
credit, including any related notes, security documentation, guarantees,
collateral documents, instruments and agreements executed in connection
therewith, in each case as amended, modified, supplemented, restructured,
renewed, restated, refunded, replaced or refinanced or extended, in each case on
a senior basis, from time to time on one or more occasions with respect to us or
to MeriStar Hospitality Corporation.

     "Credit Facilities" means, with respect to us or MeriStar Hospitality
Corporation, one or more senior debt facilities (including, without limitation,
the Credit Agreement) or commercial paper facilities with banks or other
institutional lenders providing for borrowings, receivables financings
(including through the sale of receivables to such lenders or to special purpose
entities formed to borrow from such lenders against such receivables) or letters
of credit, in each case, as amended, restated, modified, renewed, refunded,
replaced or refinanced in whole or in part from time to time.

     "default" with respect to the notes of any series means any event that is
or with the passage of time or the giving of notice or both would be an event of
default with respect to the notes of that series.

     "Disqualified Stock" means any Capital Stock, other than OP Units and
Preferred OP Units, which by its terms, or by the terms of any security into
which it is convertible or for which it is exchangeable, or upon the happening
of any event, matures or is mandatorily redeemable, under a sinking fund
obligation or otherwise, or redeemable at the option of the holder of the stock,
in whole or in part, on or before the first anniversary of the date on which the
notes mature.

     "Equity Interests" means Capital Stock and all warrants, options or other
rights to acquire Capital Stock, but excluding any debt security that is
convertible into, or exchangeable for Capital Stock.

     "Event Of Loss" means, with respect to any property or asset (tangible or
intangible, real or personal), any of the following: (a) any loss, destruction
or damage of the property or asset or (b) any actual condemnation, seizure or
taking by the power of eminent domain or otherwise of the property or asset, or
confiscation of the property or asset or the requisition of the use of the
property or asset.

     "Existing Indebtedness" means our Indebtedness and that of MeriStar
Hospitality Corporation and our respective Restricted Subsidiaries in existence
on the date of the indenture after giving effect to the use of proceeds of this
offering of the notes and excluding, for this purpose, amounts outstanding under
the Credit Agreement and other Indebtedness outstanding pursuant to clause (b)
of the second paragraph under "Covenants -- Incurrence of Indebtedness and
Issuance of Certain Capital Stock" as in effect on the date of the indenture.

     "Existing Preferred OP Units" means Preferred OP Units issued and
outstanding on the date of the indenture.

     "Fixed Charge Coverage Ratio" means with respect to any person for any
period, the ratio of the Consolidated Cash Flow of that person for the period to
the Fixed Charges of such person for the period. If we, MeriStar Hospitality
Corporation or any of our respective Restricted Subsidiaries incurs, assumes,
guarantees or redeems any Indebtedness, other than revolving credit borrowings
that provide working capital in the ordinary course of business, or issues or
redeems Preferred Stock after the commencement of the period for which the Fixed
Charge Coverage Ratio is being calculated but before the date on which the event
for which the calculation of the Fixed Charge Coverage Ratio is made (the
"Calculation Date"), then the Fixed Charge Coverage Ratio shall be calculated
giving pro forma effect to such incurrence, assumption, guarantee or redemption
of Indebtedness, or the issuance or redemption of Preferred Stock, as if the
same had occurred at the beginning of the applicable four-quarter reference
period. For purposes of making the computation referred to above, acquisitions,
dispositions and
                                       125
   132

discontinued operations, as determined in accordance with GAAP, that have been
made by us, MeriStar Hospitality Corporation or any of our respective Restricted
Subsidiaries, including all mergers, consolidations and dispositions, during the
four-quarter reference period or after the reference period and on or before the
Calculation Date, shall be calculated on a pro forma basis assuming that all the
acquisitions, dispositions, discontinued operations, mergers, consolidations,
and the reduction of any associated fixed charge obligations resulting
therefrom, had occurred on the first day of the four-quarter reference period.

     "Fixed Charges" means, with respect to any person for any period, the sum
of:

          (a) Consolidated Interest Expense of that person and its Restricted
     Subsidiaries for the period, whether paid or accrued, to the extent the
     expense was deducted in computing Consolidated Net Income; and

          (b) the product of:

             (1) all cash dividend or distribution payments on any series of
        Preferred Stock of that person or its Restricted Subsidiaries, other
        than Preferred Stock owned by that person or its Restricted
        Subsidiaries; multiplied by

             (2) a fraction, the numerator of which is one and the denominator
        of which is one minus the then-current combined federal, state and local
        statutory tax rate of that person, expressed as a decimal, in each case,
        on a consolidated basis and in accordance with GAAP; however, if the
        cash dividend or distribution on the Preferred Stock is deductible for
        federal tax purposes, then the fraction shall be equal to one.

     "Funds From Operations" for any period means the Consolidated Net Income of
MeriStar Hospitality Corporation for such period excluding gains or losses from
debt restructurings and sales of depreciable operating property, plus
depreciation on real estate assets and amortization related to real estate
assets and other non-cash charges related to real estate assets, after
adjustments for unconsolidated partnerships and joint ventures plus minority
interests, if applicable (it being understood that the accounts of such person's
Restricted Subsidiaries shall be consolidated only to the extent of such
person's proportionate interest therein).

     "GAAP" means generally accepted accounting principles set forth in the
opinions and pronouncements of the Accounting Principles Board of the American
Institute of Certified Public Accountants and statements and pronouncements of
the Financial Accounting Standards Board or in other statements by another
entity as have been approved by a significant segment of the accounting
profession, which were in effect on the date of the indenture.

     "Government Securities" means direct obligations of, or obligations
guaranteed by, the United States of America for the payment of which obligations
or guarantee the full faith and credit of the United States of America is
pledged.

     "guarantee" means a guarantee (other than by endorsement of negotiable
instruments for collection in the ordinary course of business) or otherwise
incurring, assuming or becoming liable for the payment of any principal, premium
or interest, direct or indirect, in any manner (including, without limitation,
letters of credit and reimbursement agreements in respect thereof), of all or
any part of any Indebtedness or other obligation of another person (including
agreements to keep-well and to purchase assets, goods, securities or services).

     "Guarantor" means (a) MeriStar Hospitality Corporation and (b) any
Subsidiary Guarantor, and in each case its successor, if any.

     "Hedging Obligations" means, with respect to any person, the obligations of
that person under (a) interest rate swap agreements, interest rate cap
agreements and interest rate collar agreements and (b) other agreements or
arrangements designed to protect that person against fluctuations in interest
rates or currency exchange rates.
                                       126
   133

     "Hospitality-Related Business" means the lodging business and other
businesses necessary for, incident to, in support of, connected with,
complementary to or arising out of the lodging business, including, without
limitation:

          (a) developing, managing, operating, improving or acquiring lodging
     facilities, restaurants and other food-service facilities and convention or
     meeting facilities, and marketing services related to these facilities;

          (b) acquiring, developing, operating, managing or improving any real
     estate taken in foreclosure, or similar settlement, by us, MeriStar
     Hospitality Corporation or any of our respective Restricted Subsidiaries,
     or any real estate ancillary or connected to any lodging owned, managed or
     operated by us, MeriStar Hospitality Corporation or any of our respective
     Restricted Subsidiaries;

          (c) owning and managing mortgages in, or other Indebtedness secured by
     Liens on, lodging and real estate related or ancillary to lodging; or

          (d) other activities related thereto.

     "Indebtedness" means, with respect to any person, any indebtedness of that
person, whether or not contingent, (a) in respect of borrowed money, (b)
evidenced by bonds, notes, debentures or similar instruments or letters of
credit, or reimbursement agreements in respect of the above, (c) representing
Capital Lease Obligations or the balance deferred and unpaid of the purchase
price of any property or (d) representing any Hedging Obligations, except any
such balance that constitutes an accrued expense or trade payable, if and to the
extent any of the foregoing indebtedness, other than letters of credit and
Hedging Obligations, would appear as a liability upon a balance sheet of that
person prepared in accordance with GAAP. Indebtedness also includes, to the
extent not otherwise included, the guarantee of any Indebtedness of such person
or any other person.

     "Investment Grade" means a rating of the notes by both S&P and Moody's,
each such rating being in one of such agency's four highest generic rating
categories that signifies investment grade (i.e., currently BBB- (or the
equivalent) or higher by S&P and Baa3 (or the equivalent) or higher by Moody's);
provided in each case such ratings are publicly available; provided, further,
that in the event Moody's or S&P is no longer in existence for purposes of
determining whether the notes are rated "Investment Grade," such organization
may be replaced by a nationally recognized statistical rating organization (as
defined in rule 436 under the Securities Act) designated by us, notice of which
shall be given to the trustee.

     "Investments" means, with respect to any person, all investments by that
person in other persons, including Affiliates, in the forms of loans (including
guarantees), advances or capital contributions, excluding commission, travel and
similar advances to officers and employees made in the ordinary course of
business, purchases or other acquisitions for consideration of Indebtedness,
Equity Interests or other securities and all other items that are or would be
classified as investments on a balance sheet prepared in accordance with GAAP.
If we, MeriStar Hospitality Corporation or any of our respective Restricted
Subsidiaries sells or otherwise disposes of any Equity Interests of any of our
respective direct or indirect Restricted Subsidiaries with the result that,
after giving effect to any sale or disposition, we or MeriStar Hospitality
Corporation, as the case may be, no longer own, directly or indirectly, greater
than 50% of the outstanding common stock of the Restricted Subsidiary, we or
MeriStar Hospitality Corporation, as the case may be, shall be deemed to have
made an Investment on the date of any such sale or disposition equal to the fair
market value of the investments in such Restricted Subsidiary not sold or
disposed of.

     "Lien" means, with respect to any asset, or income or profits therefrom,
any mortgage, lien, pledge, charge, security interest or encumbrance of any kind
in respect of the asset, whether or not filed, recorded or otherwise perfected
under applicable law, including any conditional sale or other title retention
agreement, any lease in the nature of a conditional sale or title retention
agreement, any option or other agreement to sell or give a security interest in
and any filing of or agreement to give any financing statement under the Uniform
Commercial Code (or equivalent statutes) of any jurisdiction.

                                       127
   134

     "Moody's" means Moody's Investors Service, Inc. and its successors.

     "Net Income" means, with respect to any person, the net income (loss) of
that person, determined as provided by GAAP and before any reduction in respect
of Preferred Stock dividends, but excluding, any gain (but not loss), together
with any related provision for taxes on the gain (but not loss) realized in
connection with any Asset Sale, and also excluding any extraordinary gain (but
not loss), together with any related provision for taxes on the extraordinary
gain (but not loss).

     "Net Proceeds" means the aggregate cash proceeds received by us, MeriStar
Hospitality Corporation or any of our respective Restricted Subsidiaries in
respect of any Asset Sale, net of the direct costs relating to the Asset Sale,
including, without limitation, legal, accounting and investment banking fees and
sales commissions; and any relocation expenses incurred as a result of the sale,
taxes paid or payable as a result of the sale, after taking into account any
available tax credits or deductions and any tax sharing arrangements; amounts
required to be applied to the repayment of Indebtedness secured by a Lien on the
asset or assets the subject of the Asset Sale and any reserve for adjustment in
respect of the sale price of the asset or assets.

     "Non-Recourse Indebtedness" means Indebtedness (a) as to which none of us,
MeriStar Hospitality Corporation or any of our respective Restricted
Subsidiaries (1) provides credit support, other than in the form of a Lien on an
asset serving as security for Non-Recourse Indebtedness of ours or MeriStar
Hospitality Corporation or of any of our respective Restricted Subsidiaries,
under any undertaking, agreement or instrument that would constitute
Indebtedness, (2) is directly or indirectly liable, other than in the form of a
Lien on an asset serving as security for Non-Recourse Indebtedness of ours or
MeriStar Hospitality Corporation or of any of our respective Restricted
Subsidiaries, or (3) constitutes the lender and (b) no default with respect to
which, including any rights that the holders thereof may have to take
enforcement action against an Unrestricted Subsidiary, would permit (upon
notice, lapse of time or both) any holder of any of our other Indebtedness or
that of MeriStar Hospitality Corporation or any of our respective Restricted
Subsidiaries to declare a default on the other Indebtedness or cause the payment
of the Indebtedness to be accelerated or payable before its stated maturity.

     "Obligations" means any principal, interest, penalties, fees,
indemnifications, reimbursements, damages and other liabilities payable under
the documentation governing any Indebtedness.

     "OP Units" means limited partnership interests in us or any successor
operating partnership that require the issuer of the interests to pay dividends
or distributions which are tied to dividends paid on the common stock of
MeriStar Hospitality Corporation and which by their terms may be converted into,
or exercised or redeemed for, cash or MeriStar Hospitality Corporation common
stock.

     "Permitted Investments" means any (a) Investments in us or MeriStar
Hospitality Corporation, (b) Investments in any Restricted Subsidiary of ours or
of MeriStar Hospitality Corporation, (c) such Investments in Cash Equivalents,
(d) Investments by us, MeriStar Hospitality Corporation or any of our respective
Restricted Subsidiaries in a person, if as a result of such Investment (1) the
person becomes one of our or MeriStar Hospitality Corporation's Restricted
Subsidiaries, or (2) the person is merged, consolidated or amalgamated with or
into, or transfers or conveys substantially all of its assets to, or is
liquidated into, us, MeriStar Hospitality Corporation or one of our respective
Restricted Subsidiaries, (e) Investments in Unrestricted Subsidiaries or
Permitted Joint Ventures, but only if the Investments are in entities solely or
principally engaged in Hospitality-Related Businesses and the aggregate of the
Investments does not exceed the greater of (1) $50.0 million or (2) 5% of
Consolidated Net Tangible Assets collectively, (f) Investments in MeriStar
Investment Partners, L.P. in an aggregate amount not to exceed $10.0 million
collectively and (g) loans to MeriStar Hotels & Resorts, Inc. in an aggregate
amount not to exceed $25.0 million collectively.

     "Permitted Joint Venture" means any corporation, partnership, limited
liability company or partnership or other similar entity formed to hold lodging
properties in which we or MeriStar Hospitality Corporation, directly or
indirectly, own less than a 50.1% interest.

                                       128
   135

     "Permitted Refinancing" means Refinancing Indebtedness or Refinancing
Disqualified Stock, as the case may be, to the extent:

          (a) the principal amount of Refinancing Indebtedness or the
     liquidation preference amount of Refinancing Disqualified Stock, as the
     case may be, does not exceed the principal amount of Indebtedness or the
     liquidation preference amount of Disqualified Stock, as the case may be, so
     extended, refinanced, renewed, replaced, defeased or refunded, plus the
     amount of premiums and reasonable expenses incurred in connection with the
     Refinancing;

          (b) the Refinancing Indebtedness or Refinancing Disqualified Stock, as
     the case may be, is scheduled to mature or is redeemable at the option of
     the holder, as the case may be, no earlier than the Indebtedness or
     Disqualified Stock, as the case may be, being refinanced;

          (c) in the case of Refinancing Indebtedness, the Refinancing
     Indebtedness has a Weighted Average Life to Maturity equal to or greater
     than the Weighted Average Life to Maturity of the Indebtedness being
     extended, refinanced, renewed, replaced, defeased or refunded;

          (d) in the case of Refinancing Disqualified Stock, the Disqualified
     Stock has a Weighted Average Life to Mandatory Redemption equal to or
     greater than the Weighted Average Life to Mandatory Redemption of the
     Disqualified Stock being extended, refinanced, renewed, replaced, defeased
     or refunded;

          (e) if the Indebtedness or the Disqualified Stock, as the case may be,
     being extended, refinanced, renewed, replaced, defeased or refunded is
     subordinated or junior in right of payment to the notes, the Refinancing
     Indebtedness or Refinancing Disqualified Stock, as the case may be, is
     subordinated or junior in right of payment to the notes on terms at least
     as favorable to the holders of notes as those contained in the
     documentation governing the Indebtedness or the Disqualified Stock, as the
     case may be, being extended, refinanced, renewed, replaced, defeased or
     refunded; and

          (f) the Refinancing Indebtedness or Refinancing Disqualified Stock is
     incurred or issued either by us or by a Restricted Subsidiary who is the
     obligor on the Indebtedness or Disqualified Stock being extended,
     refinanced, renewed, replaced, defeased or refunded.

     "Preferred OP Units" means limited partnership interests in us or any
successor operating partnership that require the issuer of the units to pay
regularly scheduled fixed distributions on the units, which are not related to
dividends on MeriStar Hospitality Corporation's common stock, and which by their
terms may be converted into, or exercised or redeemed for, cash or MeriStar
Hospitality Corporation's common stock.

     "Preferred Stock" means (a) any Equity Interest with preferential right in
the payment of dividends or distributions or upon liquidation, and (b) any
Disqualified Stock.

     "Refinancing Disqualified Stock" means Disqualified Stock issued in
exchange for, or the proceeds of which are used, to extend, refinance, renew,
replace, defease or refund, Disqualified Stock or Indebtedness permitted to be
issued under the tests described in the first paragraph of the covenant
described under the caption "-- Covenants -- Incurrence of Indebtedness and
Issuance of Certain Capital Stock" or Indebtedness referred to in clauses (c),
(e), (g), (i) and (j) of the second paragraph of that covenant.

     "Refinancing Indebtedness" means Indebtedness issued in exchange for, or
the proceeds of which are used to extend, refinance renew, replace, defease or
refund, Indebtedness permitted to be incurred under the tests described in the
first paragraph of the covenant described under the caption "  -- Covenants --
Incurrence of Indebtedness and Issuance of Certain Capital Stock" or
Indebtedness referred to in clauses (c), (e), (g), (i) and (j) of the second
paragraph of that covenant described under the caption
" -- Covenants -- Incurrence of Indebtedness and Issuance of Certain Capital
Stock."

     "Restricted Investments" means an Investment other than a Permitted
Investment.

     "Restricted Subsidiary" of a person means any subsidiary of the referent
person that is not an Unrestricted Subsidiary.

                                       129
   136

     "S&P" means Standard & Poor's Ratings Services and its successors.

     "Secured Indebtedness" means any Indebtedness or Disqualified Stock secured
by a Lien upon our property or the property of MeriStar Hospitality Corporation
or any of our respective Restricted Subsidiaries, other than Indebtedness under
a Credit Facility secured only by a Stock Pledge.

     "Significant Subsidiary" means any subsidiary that would be a "significant
subsidiary" as defined in Article 1, Rule 1-02 of Regulation S-X, promulgated
under the Securities Act of 1933, as such Regulation is in effect on the date of
the indenture.

     "Stock Pledge" means a first priority security interest in the equity
interests of subsidiaries of ours or subsidiaries of MeriStar Hospitality
Corporation.

     "subsidiary" means, with respect to any person:

          (1) any corporation, association or other business entity of which
     more than 50% of the voting power of the outstanding voting stock is owned,
     directly or indirectly, by such person, by such person and one or more
     subsidiaries of such person or by one or more subsidiaries of such person,
     or the accounts of which would be consolidated with those of such person in
     its consolidated financial statements in accordance with GAAP, if such
     statements were prepared as of such date; and

          (2) any partnership;

             (a) in which such person or one or more subsidiaries of such person
        is, at the time, a general partner and owns alone or together with us a
        majority of the partnership interest; or

             (b) in which such person or one or more subsidiaries of such person
        is, at the time, a general partner and which is controlled by such
        person in a manner sufficient to permit its financial statements to be
        consolidated with the financial statements of such person in conformity
        with GAAP and the financial statements of which are so consolidated.

     "Subsidiary Debt" means, without duplication, all Unsecured Indebtedness
(including guarantees other than guarantees by Restricted Subsidiaries of
Secured Indebtedness) of which a Restricted Subsidiary other than a Guarantor is
the obligor. A release of the guarantee of a Guarantor which remains a
Restricted Subsidiary shall be deemed to be an incurrence of Subsidiary Debt in
an amount equal to our proportionate interest in the Unsecured Indebtedness of
such Guarantor.

     "Subsidiary Guarantor" means (a) each of our subsidiaries that guarantees
our Credit Agreement on the date of the indenture and (b) any Restricted
Subsidiary that becomes a guarantor of the notes under the terms of the
indenture, and its successor, if any.

     "Total Assets" means the sum of:

          (a) Undepreciated Real Estate Assets; and

          (b) all other assets (excluding intangibles) of us, MeriStar
     Hospitality Corporation and our respective Restricted Subsidiaries
     determined on a consolidated basis.

     "Total Unencumbered Assets" as of any date means the sum of:

          (a) those Undepreciated Real Estate Assets not securing any portion of
     Secured Indebtedness; and

          (b) all other assets (but excluding intangibles) of us, MeriStar
     Hospitality Corporation and our respective Restricted Subsidiaries not
     securing any portion of Secured Indebtedness determined on a consolidated
     basis in accordance with GAAP.

     "Transaction Date" means, with respect to the incurrence of any
Indebtedness or issuance of Disqualified Stock by us, MeriStar Hospitality
Corporation or any our respective Restricted Subsidiaries,

                                       130
   137

the date such Indebtedness is to be incurred or such Disqualified Stock is to be
issued and, with respect to any Restricted Payment, the date such Restricted
Payment is to be made.

     "Undepreciated Real Estate Assets" means, as of any date, the cost (being
the original cost to the us or MeriStar Hospitality Corporation or any our
respective Restricted Subsidiaries plus capital improvements) of real estate
assets of ours, MeriStar Hospitality Corporation and our respective Restricted
Subsidiaries on such date, before depreciation and amortization of such real
estate assets, determined on a consolidated basis.

     "Unrestricted Subsidiary" means any subsidiary that is, or has been,
designated by MeriStar Hospitality Corporation's board of directors as an
Unrestricted Subsidiary under a board resolution, but only to the extent that
the Subsidiary:

          (1) has no Indebtedness other than Non-Recourse Indebtedness;

          (2) is not party to any agreement, contract, arrangement or
     understanding with us, MeriStar Hospitality Corporation or any of our
     respective Restricted Subsidiaries unless the terms of any such agreement,
     contract, arrangement or understanding are no less favorable to us,
     MeriStar Hospitality Corporation or the Restricted Subsidiary than those
     that might be obtained at the same time from persons who are not our
     affiliates;

          (3) is a person with respect to which neither we nor MeriStar
     Hospitality Corporation nor any of our respective Restricted Subsidiaries
     has any direct or indirect obligation (A) to subscribe for additional
     Equity Interests or (B) to maintain or preserve that person's financial
     condition or to cause that person to achieve any specified levels of
     operating results, other than under agreements relating to the management
     of hotels entered into between Restricted Subsidiaries and Unrestricted
     Subsidiaries in the ordinary course of the subsidiaries' business,
     consistent with past practice; and

          (4) has not guaranteed or otherwise directly or indirectly provided
     credit support for any of our Indebtedness or that of MeriStar Hospitality
     Corporation or any of our respective Restricted Subsidiaries.

     Any designation by MeriStar Hospitality Corporation's board of directors
made after the date of issuance of the notes shall be evidenced to the trustee
by filing with the trustee a certified copy of the board resolution giving
effect to that designation and an officer's certificate certifying that the
designation complied with the foregoing conditions and was permitted by the
covenant described above under the caption "-- Covenants -- Restricted
Payments." If, at any time, any Unrestricted Subsidiary would fail to meet the
foregoing requirements as an Unrestricted Subsidiary, it shall thereafter cease
to be an Unrestricted Subsidiary for purposes of the indenture and any
Indebtedness of that subsidiary shall be deemed to be incurred by one of our or
MeriStar Hospitality Corporation's Restricted Subsidiaries as of that date, and,
if the Indebtedness is not permitted to be incurred as of that date under the
covenant described under the caption "-- Covenants -- Incurrence of Indebtedness
and Issuance of Certain Capital Stock," we and MeriStar Hospitality Corporation
shall be in default of the covenant.

     MeriStar Hospitality Corporation's board of directors may at any time
designate any Unrestricted Subsidiary to be a Restricted Subsidiary, but the
designation will be deemed to be an incurrence of Indebtedness by one of our or
MeriStar Hospitality Corporation's Restricted Subsidiaries of any outstanding
Indebtedness of the Unrestricted Subsidiary, and the designation shall only be
permitted if (a) the Indebtedness is permitted under the covenant described
under the caption "-- Covenants -- Incurrence of Indebtedness and Issuance of
Certain Capital Stock," and (b) no default or event of default would be in
existence following the designation.

     MeriStar Hospitality Finance Corp. may not under any circumstances be
designated as an Unrestricted Subsidiary.

     "Unsecured Indebtedness" means any Indebtedness or Disqualified Stock of
us, MeriStar Hospitality Corporation or any of our respective Restricted
Subsidiaries that is not Secured Indebtedness.

                                       131
   138

     "Weighted Average Life to Mandatory Redemption" means, when applied to any
Disqualified Stock at any date, the number of years obtained by dividing (a) the
sum of the products obtained by multiplying (1) the amount of each
then-remaining installment, sinking fund, serial maturity or other required
payments of principal, including payment at final maturity, in respect of the
amount by (2) the number of years, calculated to the nearest one-twelfth, that
will elapse between that date and the making of the payment, by (b) the
then-outstanding liquidation preference amount of the Disqualified Stock.

     "Weighted Average Life To Maturity" means, when applied to any Indebtedness
at any date, the number of years obtained by dividing (a) the sum of the
products obtained by multiplying (1) the amount of each then-remaining
installment, sinking fund, serial maturity or other required payments of
principal, including payment at final maturity, in respect of the amount, by (2)
the number of years, calculated to the nearest one twelfth, that will elapse
between that date and the making of the payment, by (b) the then-outstanding
principal amount of the Indebtedness.

BOOK-ENTRY, DELIVERY AND FORM

     Except as described below, we will initially issue the exchange notes in
the form of one or more registered notes in global form without coupons. We will
deposit each global note on the date of the closing of this exchange offer with,
or on behalf of, The Depository Trust Company in New York, New York, and
register the exchange notes in the name of The Depository Trust Company or its
nominee, or will leave these notes in the custody of the trustee.

DEPOSITORY PROCEDURES

     For your convenience, we are providing you with a description of the
operations and procedures of The Depository Trust Company. The operations and
procedures of The Depository Trust Company are solely within the control of its
settlement system however and may change from time to time. We are not
responsible for these operations and procedures and urge you to contact The
Depository Trust Company or its participants directly to discuss these matters.

     The Depository Trust Company has advised us that it is a limited purpose
trust company created to hold securities for its participating organizations and
to facilitate the clearance and settlement of transactions in those securities
between its participants through electronic book entry changes in the accounts
of these participants. These direct participants include securities brokers and
dealers, banks, trust companies, clearing corporations and other organizations.
Access to The Depository Trust Company's system is also indirectly available to
other entities that clear through or maintain a direct or indirect, custodial
relationship with a direct participant. The Depository Trust Company may hold
securities beneficially owned by other persons only through its participants and
the ownership interests and transfers of ownership interests of these other
persons will be recorded only on the records of the participants and not on the
records of The Depository Trust Company.

     The Depository Trust Company has also advised us that, in accordance with
its procedures, (1) upon deposit of the global notes, it will credit the
accounts of the direct participants with an interest in the global notes, and
(2) it will maintain records of the ownership interests of these direct
participants in the global notes and the transfer of ownership interests by and
between direct participants. The Depository Trust Company will not maintain
records of the ownership interests of, or the transfer of ownership interests by
and between, indirect participants or other owners of beneficial interests in
the global notes. Both direct and indirect participants must maintain their own
records of ownership interests of, and the transfer of ownership interests by
and between, indirect participants and other owners of beneficial interests in
the global notes.

     Investors in the global notes may hold their interests in the notes
directly through The Depository Trust Company if they are direct participants in
The Depository Trust Company or indirectly through organizations that are direct
participants in The Depository Trust Company. All interests in a global note may
be subject to the procedures and requirements of The Depository Trust Company.

                                       132
   139

     The laws of some states require that some persons take physical delivery in
definitive certificated form of the securities that they own. This may limit or
curtail the ability to transfer beneficial interests in a global note to these
persons. Because The Depository Trust Company can act only on behalf of direct
participants, which in turn act on behalf of indirect participants and others,
the ability of a person having a beneficial interest in a global note to pledge
its interest to persons or entities that are not direct participants in The
Depository Trust Company or to otherwise take actions in respect of its
interest, may be affected by the lack of physical certificates evidencing the
interests.

     EXCEPT AS DESCRIBED BELOW, OWNERS OF INTERESTS IN THE GLOBAL NOTES WILL NOT
HAVE NOTES REGISTERED IN THEIR NAMES, WILL NOT RECEIVE PHYSICAL DELIVERY OF
NOTES IN CERTIFICATED FORM AND WILL NOT BE CONSIDERED THE REGISTERED OWNERS OR
HOLDERS OF THESE NOTES UNDER THE INDENTURE FOR ANY PURPOSE.

     Payments with respect to the principal of and interest on any notes
represented by a global note registered in the name of The Depository Trust
Company or its nominee on the applicable record date will be payable by the
trustee to or at the direction of The Depository Trust Company or its nominee in
its capacity as the registered holder of the global note representing these
notes under the indenture. Under the terms of the indenture, we and the trustee
will treat the person in whose names the notes are registered, including notes
represented by global notes, as the owners of the notes for the purpose of
receiving payments and for any and all other purposes whatsoever. Payments in
respect of the principal and interest on global notes registered in the name of
The Depository Trust Company or its nominee will be payable by the trustee to
The Depository Trust Company or its nominee as the registered holder under the
indenture. Consequently, none of the issuers, the trustee or any of our agents,
or the trustee's agents has or will have any responsibility or liability for (1)
any aspect of The Depository Trust Company's records or any direct or indirect
participant's records relating to, or payments made on account of, beneficial
ownership interests in the global notes or for maintaining, supervising or
reviewing any of The Depository Trust Company's records or any direct or
indirect participant's records relating to the beneficial ownership interests in
any global note or (2) any other matter relating to the actions and practices of
The Depository Trust Company or any of its direct or indirect participants.

     The Depository Trust Company has advised us that its current practice, upon
receipt of any payment in respect of securities such as the notes, including
principal and interest, is to credit the accounts of the relevant participants
with the payment on the payment date, in amounts proportionate to their
respective holdings in the principal amount of beneficial interest in the
security as shown on its records, unless it has reasons to believe that it will
not receive payment on the payment date. Payments by the direct and indirect
participants to the beneficial owners of interests in the global note will be
governed by standing instructions and customary practice and will be the
responsibility of the direct or indirect participants and will not be the
responsibility of The Depository Trust Company, the trustee or us.

     Neither the issuers nor the trustee will be liable for any delay by The
Depository Trust Company or any direct or indirect participant in identifying
the beneficial owners of the notes and the issuers and the trustee may
conclusively rely on, and will be protected in relying on, instructions from The
Depository Trust Company for all purposes, including with respect to the
registration and delivery, and the respective principal amounts, of the notes.

     Transfers between participants in The Depository Trust Company will be
effected in accordance with The Depository Trust Company's procedures, and will
be settled in same day funds.

     The Depository Trust Company has advised us that it will take any action
permitted to be taken by a holder of notes only at the direction of one or more
participants to whose account The Depository Trust Company has credited the
interests in the global notes and only in respect of the portion of the
aggregate principal amount of the notes as to which the participant or
participants has or have given that direction. However, if there is an event of
default with respect to the notes, The Depository Trust Company reserves the
right to exchange the global notes for legended notes in certificated form and
to distribute them to its participants.

                                       133
   140

     Although The Depository Trust Company has agreed to these procedures to
facilitate transfers of interests in the global notes among participants in The
Depository Trust Company, it is under no obligation to perform or to continue to
perform these procedures and may discontinue them at any time. None of the
issuers, the trustee or any of our or the trustee's respective agents will have
any responsibility for the performance by The Depository Trust Company and its
direct or indirect participants of their respective obligations under the rules
and procedures governing their operations.

  Exchange of Book-Entry Notes for Certificated Notes

     A global note will be exchangeable for definitive notes in registered
certificated form if:

          (1) The Depository Trust Company notifies us that it is unwilling or
     unable to continue as depository for the global notes and we fail to
     appoint a successor depository within 90 days,

          (2) The Depository Trust Company ceases to be a clearing agency
     registered under the Exchange Act,

          (3) we elect to cause the issuance of the certificated notes upon a
     notice of the trustee,

          (4) a default or event of default under the indenture for the notes
     has occurred and is continuing, or

          (5) a request to that effect is made but only upon prior written
     notice given to the trustee by or on behalf of The Depository Trust Company
     in accordance with the indenture.

     In all cases, certificated notes delivered in exchange for any global note
or beneficial interests in a global note will be registered in the name, and
issued in any approved denominations, requested by or on behalf of The
Depository Trust Company, in accordance with its customary procedures.

  Exchange of Certificated Notes for Book-Entry Notes

     Initial notes issued in certificated form may not be exchanged for
beneficial interests in any global note unless the transferor first delivers to
the trustee a written certificate, in the form provided in the indenture, to the
effect that the transfer will comply with the appropriate transfer restrictions
applicable to the notes.

  Same Day Settlement and Payment

     The indenture requires that payments in respect of the notes represented by
the global notes, including principal, premium, if any, and interest, be made by
wire transfer of immediately available funds to the accounts specified by the
holder of the global notes. With respect to notes in certificated form, the
issuers will make all payments of principal, premium, if any, and interest on
the notes at their office or agency maintained for such purpose within the city
and state of New York, initially the office of the paying agent maintained for
such purpose, or, at their option, by check mailed to the holders thereof at
their respective addresses set forth in the register of holders of notes.
However, the issuers are required to make all payments of principal, premium, if
any, and interest on notes in certificated form the holders of which have given
the issuers wire transfer instructions, by wire transfer of immediately
available funds to the accounts specified by the holders thereof.

     The notes represented by the global notes are expected to be eligible to
trade in The Depository Trust Company's Same-Day Funds Settlement System, and
any permitted secondary market trading activity in such notes will, therefore,
be required by The Depository Trust Company to be settled in immediately
available funds. The issuers expect that secondary trading in any certificated
notes will also be settled in immediately available funds. Transfers between
participants in The Depository Trust Company will be effected in accordance with
The Depository Trust Company's procedures, and will be settled in same day
funds, and transfers between participants in Euroclear and Clearstream will be
effected in the ordinary way in accordance with their respective rules and
operating procedures.

                                       134
   141

     Because of time zone differences, the securities account of a Euroclear or
Clearstream participant purchasing an interest in a global note from a direct or
indirect participant in The Depository Trust Company will be credited, and any
such crediting will be reported to the relevant Euroclear or Clearstream
participant, during the securities settlement processing day, which must be a
business day for Euroclear and Clearstream, immediately following the settlement
date of The Depository Trust Company. The Depository Trust Company has advised
us that cash received in Euroclear or Clearstream as a result of sales of
interests in a global note by or through a Euroclear or Clearstream participant
to a participant in The Depository Trust Company will be received with value on
the settlement date of The Depository Trust Company but will be available in the
relevant Euroclear or Clearstream cash account only as of the business day for
Euroclear or Clearstream following The Depository Trust Company's settlement
date.

                    UNITED STATES FEDERAL TAX CONSIDERATIONS

     The following discussion summarizes specified United States federal income
and estate tax considerations that may be relevant to the exchange of
outstanding initial notes for exchange notes pursuant to the exchange offer and
to the ownership and disposition of notes by U.S. and non-U.S. holders, each as
defined below. The following discussion does not purport to be a full
description of all United States federal income and estate tax considerations
that may be relevant to the holding or disposition of the notes and does not
address any other taxes that might be applicable to a holder of the notes, such
as tax consequences arising under the tax laws of any state, locality or foreign
jurisdiction. In the opinion of Paul, Weiss, Rifkind, Wharton & Garrison, our
special United States tax counsel, the discussion accurately reflects the
material United States federal income tax consequences to U.S. and non-U.S.
holders of the consummation of the exchange offer and the ownership and
disposition of the exchange notes. The United States Internal Revenue Service
may not take a similar view of these consequences. Further, this discussion does
not address all aspects of federal income and estate taxation that may be
relevant to particular holders in light of their personal circumstances and does
not deal with persons that are subject to special tax rules, such as dealers in
securities or currencies, traders in securities that elect to use a
mark-to-market method of accounting for their securities holdings, financial
institutions, insurance companies, tax-exempt entities, persons holding the
notes as part of a hedging or conversion transaction, a straddle or a
constructive sale and persons whose functional currency is not the United States
dollar. The discussion below assumes that the notes are held as capital assets
within the meaning of section 1221 of the Internal Revenue Code.

     If a partnership holds notes, the tax treatment of a partner will generally
depend upon the status of the partner and the activities of the partnership. If
you are a partner of a partnership holding the notes, you should consult your
tax advisor.

     The discussion of the United States federal income and estate tax
considerations below is based on currently existing provisions of the Internal
Revenue Code, the applicable Treasury regulations promulgated and proposed under
the Internal Revenue Code, judicial decisions and administrative
interpretations, all of which are subject to change, possibly on a retroactive
basis. Because individual circumstances may differ, you are strongly urged to
consult your tax advisor with respect to your particular tax situation and the
particular tax effects of any state, local, non-United States or other tax laws
and possible changes in the tax laws.

     As used in this offering memorandum, a U.S. holder means a beneficial owner
of a note who is, for United States federal income tax purposes:

     - a citizen or resident of the United States;

     - a corporation or partnership created or organized in or under the laws of
       the United States or of any of its political subdivisions;

     - an estate the income of which is subject to United States federal income
       taxation regardless of its source; or

                                       135
   142

     - a trust if either 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 the trust has a valid election in effect under
       applicable Treasury regulations to be treated as a United States person.

     As used in this offering memorandum, a non-U.S. holder means a beneficial
owner of a note who is not a U.S. holder.

EXCHANGE OFFER

     The exchange of the initial notes for the exchange notes pursuant to the
exchange offer will not be treated as a taxable event to holders. Consequently,
no gain or loss will be realized by a holder upon receipt of an exchange note,
the holding period of the exchange note will include the holding period of the
initial note exchanged for such exchange note and the adjusted tax basis of the
exchange note will be the same as the adjusted tax basis, immediately before the
exchange, of the initial note exchanged for the exchange note.

TAX CONSIDERATIONS FOR U.S. HOLDERS

  Stated Interest and Original Issue Discount

     A U.S. holder generally will be required to include in gross income as
ordinary interest income the stated interest on a note at the time that the
interest accrues or is received, in accordance with the U.S. holder's regular
method of accounting for United States federal income tax purposes.

     The notes were issued at a discount from their face amount. If the de
minimis exception described below had not applied, each note would be treated as
having been issued with original issue discount in an amount equal to the excess
of the stated redemption price at maturity of the note over the issue price of
the note, and a U.S. holder of a note would be required to include the original
issue discount in income under the constant yield method of accrual, prior to
the receipt of payments attributable to such income and regardless of the
holder's method of accounting for federal income tax purposes. For purposes of
the foregoing, the stated redemption price at maturity of a note is equal to its
stated principal amount, and the issue price of a note is the first price at
which a substantial amount of the notes were sold. For purposes of determining
issue price, sales to a bond house, broker or similar person or organization
acting in the capacity of an underwriter, placement agent or wholesaler to the
public were ignored. Because the amount of the original issue discount on the
notes was less than a statutorily defined de minimis amount, the amount of
original issue discount on the notes is treated as zero, absent any election by
the holder of notes to treat such amount as original issue discount.

  Market Discount

     If a U.S. holder purchased a note at initial issuance for an amount that
was less than its issue price and a de minimis exception did not apply, the
difference is treated as market discount. Unless the U.S. holder makes an
election to include market discount in income as it accrues, any partial
principal payment on the note, gain realized on the sale, exchange or retirement
of the note and unrealized appreciation on some nontaxable dispositions of the
note will be treated as ordinary income to the extent of the market discount
that has not been previously included in income and that is treated as having
accrued on the note prior to the payment or disposition. A U.S. holder also
might be required to defer all or a portion of the interest expense on any
indebtedness incurred or continued to purchase or carry the note, unless the
U.S. holder has made an election to include the market discount in income as it
accrues. Unless the U.S. holder elects to treat market discount as accruing on a
constant yield method, market discount will be treated as accruing on a
straight-line basis over the term of the note. An election made to include
market discount in income as it accrues will apply to all debt instruments
acquired by the U.S. holder on or after the first day of the taxable year to
which the election applies and may be revoked only with the consent of the
Internal Revenue Service.

                                       136
   143

  Sale, Exchange or Retirement of the Notes

     A U.S. holder's tax basis in a note generally will be its cost, increased
by any accrued market discount included in income and decreased by any payments
that are not payments of stated interest. A U.S. holder generally will recognize
gain or loss on the sale, exchange, retirement or other taxable disposition of a
note in an amount equal to the difference between the amount of cash plus the
fair market value of any property received, other than any amount received in
respect of accrued interest, which will be taxable as ordinary interest income
if not previously included in income, and the U.S. holder's tax basis in the
note. Subject to the discussion of market discount above, gain or loss
recognized on the sale, exchange, retirement or other taxable disposition of a
note, including amounts attributable to de minimisoriginal issue discount,
generally will be capital gain or loss. In the case of a noncorporate U.S.
holder, the federal income tax rate applicable to capital gains will depend upon
the holder's holding period for the notes, with a preferential rate available
for notes held for more than one year, and upon the holder's marginal tax rate
for ordinary income. The deductibility of capital losses is subject to
limitations.

  Tax Considerations For Non-U.S. Holders

     Generally, payments of principal or interest on the notes by us or our
paying agent to a non-U.S. holder will not be subject to U.S. federal income or
income withholding tax, if, in the case of interest:

     - the non-U.S. holder does not actually own, and is not deemed to own under
       any applicable Treasury regulations, 10% or more of the capital or
       profits interests in MeriStar Hospitality OP;

     - the non-U.S. holder is not, for United States federal income tax
       purposes, a controlled foreign corporation related to us either through
       actual ownership or deemed to be related to us through ownership under
       applicable Internal Revenue Code rules;

     - the non-U.S. holder is not a bank whose receipt of interest is described
       in section 881(c)(3)(A) of the Internal Revenue Code; and

     - either (A) the non-U.S. holder provides us or our agent with an Internal
       Revenue Service Form W-8 BEN, or a suitable substitute form, signed under
       penalties of perjury that includes its name and address and certifies as
       to its non-United States status in compliance with applicable law and
       Treasury regulations or (B) a securities clearing organization, bank or
       other financial institution that holds customers' securities in the
       ordinary course of its trade or business holds the note on behalf of the
       beneficial owner and provides a statement to us or our agent signed under
       penalties of perjury in which the organization, bank or financial
       institution certifies that the form or suitable substitute has been
       received by it from the non-U.S. holder or from another financial
       institution acting on behalf of the non-U.S. holder and furnishes us or
       our agent with a copy.

     In the case of notes held by a foreign partnership, the certification
described above normally is provided by the partners as well as by the foreign
partnership and the partnership provides other specified information. Other
methods might be available to satisfy the certification requirements described
above, depending upon the circumstances applicable to the non-U.S. holder.

     If these requirements cannot be met and the requirements applicable to
treatment of the interest as effectively connected with the conduct of a United
States trade or business described below are not met, a non-U.S. holder will be
subject to United States federal income withholding tax at a rate of 30% with
respect to payments of interest on the notes, unless the non-US holder provides
us with a properly executed Internal Revenue Service Form W-8BEN (or successor
form) claiming an exemption from or reduction in withholding under an applicable
tax treaty.

     A non-U.S. holder generally will not be subject to United States federal
income or income withholding tax on gain realized on the sale, exchange,
redemption, retirement or other disposition of a note, unless the non-U.S.
holder is an individual who is present in the United States for 183 days or more
in the taxable year of the disposition, and other applicable conditions are met,
or the gain is effectively connected with the conduct by the non-U.S. holder of
a trade or business in the United States.
                                       137
   144

     Notwithstanding the above, if a non-U.S. holder is engaged in a trade or
business in the United States and if interest on the note or gain realized on
the disposition of the note is effectively connected with the conduct of the
trade or business, the non-U.S. holder usually will be subject to regular United
States federal income tax on the interest or gain in the same manner as if it
were a U.S. holder, unless an applicable treaty provides otherwise. In addition,
if the non-U.S. holder is a foreign corporation, it may be subject to a branch
profits tax equal to 30%, or a lower rate provided by an applicable treaty, of
its effectively connected earnings and profits for the taxable year, with
specified adjustments. For this purpose, interest on a note will be included in
the foreign corporation's earnings and profits. Even though the effectively
connected income is subject to income tax, and may be subject to the branch
profits tax, it generally is not subject to income withholding if the non-U.S.
holder delivers a properly executed Internal Revenue Service Form W-8 ECI (or
successor form) to the payor.

     A note held by an individual non-U.S. holder who at the time of death is
not a United States citizen or resident, as defined for United States federal
estate tax purposes, will not be subject to United States federal estate
taxation as a result of the individual's death unless (A) the individual
actually owns, or is deemed to own under any applicable Treasury regulations,
10% or more of the capital or profits interests in MeriStar Hospitality OP or
(B) interest payments with respect to the note would have been, if received at
the time of the individual's death, effectively connected with the conduct by
the individual of a trade or business in the United States.

TAX CONSIDERATIONS APPLICABLE TO U.S. HOLDERS AND NON-U.S. HOLDERS

  Information Reporting and Backup Withholding

     Noncorporate U.S. holders generally will be subject to information
reporting and might be subject to a 31% backup withholding tax with respect to
payments on, and the proceeds of disposition of, a note. Backup withholding will
apply only if the U.S. holder:

     - fails to furnish its taxpayer identification number which, for an
       individual, would be his Social Security number;

     - furnishes an incorrect taxpayer identification number;

     - is notified by the Internal Revenue Service that it has failed to
       properly report payments of interest or dividends; or

     - in some circumstances, fails to certify, under penalties of perjury, that
       it has furnished a correct taxpayer identification number and has not
       been notified by the Internal Revenue Service that it is subject to
       backup withholding for failure to report interest and dividend payments.

     Backup withholding and information reporting generally will not apply to
payments made by us or our paying agent on a note to a non-U.S. holder if the
certification described under "Tax Considerations for Non-U.S. Holders" is
provided or the non-U.S. holder otherwise establishes an exemption, and the
payor does not have actual knowledge that the holder is a U.S. holder or that
the conditions of any other exemption are not, in fact, satisfied. The payments
of proceeds from the disposition of a note to or through a non-United States
office of a broker, as defined in applicable Treasury regulations, that is (A) a
United States person, (B) a controlled foreign corporation for United States
federal income tax purposes, (C) a foreign person 50% or more of whose gross
income from all sources for the 3 prior years is from activities effectively
connected with the conduct of a United States trade or business or (D) a foreign
partnership, if at any time during its tax year, either more than 50% of its
income or capital interests are owned by U.S. holders or the partnership is
engaged in the conduct of a United States trade or business, will be subject to
information reporting requirements unless the broker has documentary evidence in
its files of the holder's non-U.S. holder status and has no actual knowledge to
the contrary or the non-U.S. holder otherwise establishes an exemption. Backup
withholding normally will not apply to any payment of the proceeds from the sale
of a note made to or through a foreign office of a broker; however, backup
withholding might apply if the broker has actual knowledge that the payee is a
U.S. holder. Payments of

                                       138
   145

the proceeds from the sale of a note to or through the United States office of a
broker are subject to information reporting and possible backup withholding
unless the holder certifies, under penalties of perjury, that it is not a U.S.
holder and that other conditions are met or the holder otherwise establishes an
exemption, provided that the broker does not have actual knowledge that the
holder is a U.S. holder or that the conditions of any other exemption are not,
in fact, satisfied.

     Holders of notes should consult their tax advisors regarding the
application of backup withholding in their particular situation, the
availability of an exemption from backup withholding and the procedure for
obtaining an exemption, if available.

     The amount of any backup withholding will be allowed as a credit against
the holder's United States federal income tax liability and may entitle the
holder to a refund if the required information is furnished to the Internal
Revenue Service.

     THE FOREGOING DISCUSSION IS FOR GENERAL INFORMATION ONLY AND IS NOT TAX
ADVICE. ACCORDINGLY, YOU SHOULD CONSULT YOUR TAX ADVISOR AS TO THE PARTICULAR
TAX CONSEQUENCES TO YOU OF THE EXCHANGE OFFER AND OF HOLDING AND DISPOSING OF
THE NOTES INCLUDING THE APPLICABILITY AND EFFECT OF ANY STATE, LOCAL, OR NON-
UNITED STATES TAX LAWS AND ANY RECENT OR PROSPECTIVE CHANGES IN APPLICABLE TAX
LAWS.

                              ERISA CONSIDERATIONS

     The Employee Retirement Income Security Act of 1974 imposes requirements on
employee benefit plans subject to Title I of ERISA, which we refer to as "ERISA
plans," and on those persons who are fiduciaries of ERISA plans. Investments by
ERISA plans are subject to ERISA's general fiduciary requirements, including the
requirement of investment prudence and diversification and the requirement that
an ERISA plan's investments be made in accordance with documents governing the
ERISA plan.

     Section 406 of ERISA and Section 4975 of the Internal Revenue Code prohibit
certain transactions involving the assets of an ERISA plan, as well as those
plans that are not subject to ERISA but that are subject to Section 4975 of the
Internal Revenue Code, such as individual retirement accounts, which together
with ERISA plans, we refer to as the "plans," and specified persons, referred to
as "parties in interest" or "disqualified persons," having specified
relationships to such plans, unless a statutory or administrative exemption is
applicable to the transaction. A party in interest or disqualified person who
engages in a prohibited transaction may be subject to excise taxes and to other
penalties and liabilities under ERISA and the Internal Revenue Code. In
addition, the fiduciary of the plan that engaged in a prohibited transaction may
be subject to penalties and liabilities under ERISA and the Internal Revenue
Code.

     The fiduciary of a plan that proposes to exchange initial notes for
exchange notes should consider, among other things, whether such exchange of
initial notes for exchange notes may involve (1) a direct or indirect extension
of credit to a party in interest or to a disqualified person, (2) the sale or
exchange of any property between a plan and a party in interest or disqualified
person or (3) the transfer to, or use by or for the benefit of, a party in
interest or disqualified person, of any plan assets. Depending upon the identity
of the plan fiduciary making the decision to acquire or hold the notes, or
exchange the notes for exchange notes, on behalf of a plan, Prohibited
Transaction Class Exemption ("PTCE") 91-38 (relating to investments by bank
collective investment funds), PTCE 84-14 (relating to transactions effected by a
"qualified professional asset manager"), PTCE 95-60 (relating to investments by
an insurance company general account), PTCE 96-23 (relating to transactions
directed by an in-house professional asset manager) or PTCE 90-1 (relating to
investments by insurance company pooled separate accounts), could provide an
exemption from the prohibited transaction provisions of ERISA and Section 4975
of the Internal Revenue Code, although there can be no assurance that all of the
conditions of such exemptions will be satisfied.

     Federal, state, local or non-United States laws governing the investment
and management of the assets of governmental plans and other plans which are not
subject to ERISA or the Internal Revenue Code may contain fiduciary and
prohibited transaction requirements similar to those under Title I of
                                       139
   146

ERISA and Section 4975 of the Internal Revenue Code, which we refer to as
"similar laws." Accordingly, fiduciaries of such plans, in consultation with
their counsel, should consider the impact of their respective laws on
investments in the notes and the considerations discussed above, to the extent
applicable.

     Because of the above, the initial notes should not be exchanged for
exchange notes by any person investing "plan assets" of any plan or employee
benefit plan subject to similar laws, unless such exchange of initial notes for
exchange notes will not constitute a non-exempt prohibited transaction under
ERISA and the Internal Revenue Code or similar violation of any applicable
similar laws.

     Accordingly, by acceptance of an exchange note, each holder and subsequent
transferee of an exchange note will be deemed to have represented and warranted
that either (1) no portion of the assets used by such purchaser or transferee to
acquire the exchange notes constitutes assets of any employee benefit plan
subject to Title I of ERISA or Section 4975 of the Internal Revenue Code or the
applicable provisions of any similar law or (2) the exchange of the initial
notes for the exchange notes by such purchaser or transferee will not constitute
a non-exempt prohibited transaction under Section 406 of ERISA or Section 4975
of the Internal Revenue Code or similar violation of any applicable similar
laws.

     Due to the complexity of these rules and the penalties that may be imposed
upon persons involved in non-exempt prohibited transactions, it is particularly
important that fiduciaries, or other persons, considering exchanging initial
notes for the exchange notes on behalf of, or with the assets of, any plan or
employee benefit plan subject to similar laws, consult with their counsel
regarding the potential applicability of ERISA, Section 4975 of the Internal
Revenue Code and any similar laws to such investment and whether an exemption
would be applicable to the exchange of the initial notes for exchange notes.

                              PLAN OF DISTRIBUTION

     Each broker-dealer that receives exchange notes for its own account
pursuant to the exchange offer in exchange for initial notes acquired by such
broker-dealer as a result of market making or other trading activities may be
deemed to be an "underwriter" within the meaning of the Securities Act and,
therefore, must deliver a prospectus meeting the requirements of the Securities
Act in connection with any resales, offers to resell or other transfers of the
exchange notes received by it in connection with the exchange offer.
Accordingly, each such broker-dealer must acknowledge that it will deliver a
prospectus meeting the requirements of the Securities Act in connection with any
resale of such exchange notes. The letter of transmittal states that by
acknowledging that it will deliver and by delivering a prospectus, a
broker-dealer will not be deemed to admit that it is an "underwriter" within the
meaning of the Securities Act. This Prospectus, as it may be amended or
supplemented from time to time, may be used by a broker-dealer in connection
with resales of exchange notes received in exchange for initial notes where such
initial notes were acquired as a result of market-making activities or other
trading activities.

     We will not receive any proceeds from any sale of exchange notes by
broker-dealers. Exchange notes received by broker-dealers for their own account
pursuant to the exchange offer may be sold from time to time in one or more
transactions in the over-the-counter market, in negotiated transactions, through
the writing of options on the exchange notes or a combination of such methods of
resale, at market prices prevailing at the time of resale, at prices related to
such prevailing market prices or negotiated prices. Any such resale may be made
directly to purchasers or to or through brokers or dealers who may receive
compensation in the form of commissions or concessions from any such
broker-dealer and/or the purchasers of any such exchange notes. Any
broker-dealer that resells exchange notes that were received by it for its own
account pursuant to the exchange offer and any broker or dealer that
participates in a distribution of such exchange notes may be deemed to be an
"underwriter" within the meaning of the Securities Act and any profit of any
such resale of exchange notes and any commissions or concessions received by any
such persons may be deemed to be underwriting compensation under the Securities
Act. The letter of transmittal states that by acknowledging that it will deliver
and by delivering a prospectus, a broker-dealer will not be deemed to admit that
it is an "underwriter" within the meaning of the Securities Act.

                                       140
   147

     For a period of 180 days after the completion of the exchange offer, we
will promptly send additional copies of this prospectus and any amendment or
supplement to this prospectus to any broker-dealer that requests these documents
in the letter of transmittal. We have agreed to pay all expenses incident to the
exchange offer, other than commissions or concessions of any brokers or dealers,
and will indemnify the holders of the notes, including any broker-dealers,
against specific liabilities, including liabilities under the Securities Act.

                                 LEGAL MATTERS

     Christopher L. Bennett, Esq., Vice President, Legal of MeriStar Hospitality
Corporate has passed upon the validity of the exchange notes. Paul, Weiss,
Rifkind, Wharton & Garrison, New York, New York, has passed upon specific tax
matters with respect to the exchange offer.

                                    EXPERTS

     The financial statements of MeriStar Hospitality Operating Partnership,
L.P. and subsidiaries as of December 31, 2000 and 1999, and for each of the
years in the three-year period ended December 31, 2000 and the financial
statement schedule of real estate and accumulated depreciation have been
included herein in this registration statement in reliance upon the report of
KPMG LLP, independent certified public accountants, appearing elsewhere herein,
and upon the authority of said firm as experts in accounting and auditing.

     The financial statements of MeriStar Hospitality Corporation and
subsidiaries as of December 31, 2000 and 1999, and for each of the years in the
three-year period ended December 31, 2000 and the financial statement schedule
of real estate and accumulated depreciation have been incorporated by reference
in this registration statement in reliance upon the report of KPMG LLP,
independent certified public accounts, incorporated by reference herein, and
upon the authority of said firm as experts in accounting and auditing.

     The financial statements incorporated in this prospectus by reference to
the Annual Reports on Form 10-K of FelCor Lodging Trust Incorporated and FelCor
Lodging Limited Partnership for the year ended December 31, 2000 have been so
incorporated in reliance on the reports of PricewaterhouseCoopers LLP,
independent accountants, given on the authority of said firm as experts in
auditing and accounting.

     The combined financial statements of Bristol Hotels & Resorts Tenant
Companies incorporated in this prospectus by reference from FelCor's Annual
Report on Form 10-K for the year ended December 31, 2000 have been audited by
Deloitte & Touche LLP, independent auditors, as stated in their report, which is
incorporated herein by reference, and have been so incorporated in reliance upon
the report of such firm given upon their authority as experts in accounting and
auditing.

                                       141
   148

                             AVAILABLE INFORMATION

     We have filed a registration statement on Form S-4 with the Securities and
Exchange Commission covering the exchange notes, and this prospectus is part of
our registration statement. For further information on us and the exchange
notes, you should refer to our registration statement and its exhibits. This
prospectus summarizes material provisions of contracts and other documents that
we refer you to. Because the prospectus may not contain all the information that
you may find important, you should review the full text of these documents. We
have included copies of these documents as exhibits to our registration
statement.

     When the exchange offer is completed, we will be subject to the information
requirements of the Securities Exchange Act and will be required to file reports
and other information with the Securities and Exchange Commission. You can
inspect and copy at prescribed rates the reports and other information that we
file with the Securities and Exchange Commission at the public reference
facilities maintained by the Securities and Exchange Commission at Room 1024,
Judiciary Plaza, 450 Fifth Street, N.W., Washington, D.C. 20549, and also at the
regional offices of the Securities and Exchange Commission located at 7 World
Trade Center, Suite 1300, New York, New York 10048 and the Citicorp Center at
500 West Madison Street, Suite 1400, Chicago, Illinois 60661-2511. You may
obtain information on the operation of the public reference facilities by
calling the Securities and Exchange Commission at 1-800-SEC-0330. The Securities
and Exchange Commission also maintains an Internet web site at
http://www.sec.gov that contains reports, proxy and information statements and
other information. You can also obtain copies of these materials from us upon
request.

     In addition, the indenture requires that, whether or not we are subject to
the reporting requirements of Section 13 or 15(d) of the Securities Exchange
Act, we will provide the trustee and noteholders, and will, if permitted, file
with the Securities and Exchange Commission, all quarterly and annual reports
and other information, documents and reports specified in Sections 13 and 15(d)
of the Securities Exchange Act including a "Management's Discussion and Analysis
of Financial Condition and Results of Operations" and, with respect to the
annual information only, a report on it by its certified independent
accountants, for so long as any of the exchange notes are outstanding. We will
also make the information available to investors and securities analysts who
request it in writing. In addition, for so long as any of the initial notes or
the exchange notes remain outstanding, we have agreed to make available to any
prospective purchaser of these notes or owner of these exchange notes in
connection with any sale of the exchange notes the information required by Rule
144A(d)(4) under the Securities Act. Any requests should be directed to MeriStar
Hospitality Corporation at 1010 Wisconsin Avenue, N.W., Washington, D.C. 20007,
Attention Christopher L. Bennett, Vice President, Legal and Secretary;
Telephone: (202) 295-1000.

     WE HAVE NOT AUTHORIZED ANYONE TO GIVE ANY INFORMATION OR MAKE ANY
REPRESENTATION ABOUT OUR COMPANY THAT DIFFERS FROM OR ADDS TO THE INFORMATION IN
THIS PROSPECTUS OR IN OUR DOCUMENTS OR THE DOCUMENTS THAT WE PUBLICLY FILE WITH
THE SECURITIES AND EXCHANGE COMMISSION. THEREFORE, IF ANYONE DOES GIVE YOU
DIFFERENT OR ADDITIONAL INFORMATION, YOU SHOULD NOT RELY ON IT.

     THE INFORMATION CONTAINED IN THIS PROSPECTUS SPEAKS ONLY AS OF ITS DATE
UNLESS THE INFORMATION SPECIFICALLY INDICATES THAT ANOTHER DATE APPLIES.

                                       142
   149

                           INCORPORATION BY REFERENCE

     The Securities and Exchange Commission allows MeriStar Hospitality
Corporation to "incorporate by reference" the information it files with them,
which means that MeriStar Hospitality Corporation can disclose important
business and financial information about us to you that is not included in or
delivered with this prospectus by referring you to those documents.

     We incorporate by reference, the following filings of MeriStar Hospitality
Corporation:

     - Annual Report on Form 10-K for the fiscal year ended December 31, 2000,
       filed on March 6, 2001;

     - Quarterly report on Form 10-Q for the quarter ended March 31, 2001, filed
       on May 14, 2001;

     - Current Report on Form 8-K, filed on January 18, 20001, February 5, 2001
       and May 12, 2001;

     - Schedule 14A, filed on April 23, 2001; and

     - any other filing it will make with the Securities and Exchange Commission
       under Sections 13(a), 13(c), 14 or 15(d) of the Securities Exchange Act
       of 1934 following the date of this prospectus and prior to the
       termination of the exchange offer.

     YOU MAY REQUEST A COPY OF THESE FILINGS, AT NO COST, BY WRITING OR
TELEPHONING US AT THE FOLLOWING ADDRESS:

       c/o Christopher L. Bennett, Vice President, Legal and Secretary
       MeriStar Hospitality Corporation
       1010 Wisconsin Avenue, N.W.
       Washington, D.C. 20007
       Telephone requests may be directed to (202) 295-1000.

     We incorporate by reference, FelCor Lodging Trust Incorporated's and FelCor
Lodging Limited Partnership's:

     - Annual Report on Form 10-K for the fiscal year ended December 31, 2000
       (only Item 6 -- Selected Financial Data, Item 7 -- Management's
       Discussion and Analysis of Financial Condition and Results of Operations,
       Item 7A -- Qualitive and Quantitive Disclosures About Market Risk and
       Item 8 -- Financial Statements and Supplementary Data); and

     - Quarterly Report on Form 10-Q for the quarterly period ended March 31,
       2001 (only Item 1 -- Financial Statements, Item 2 -- Management's
       Discussion and Analysis of Financial Condition and Results of Operations
       and Item 3 -- Qualitive and Quantitive Disclosures About Market Risk).

                                       143
   150

                         INDEX TO FINANCIAL STATEMENTS

                        MERISTAR HOSPITALITY CORPORATION
                       FELCOR LODGING TRUST INCORPORATED
                       FELCOR LODGING LIMITED PARTNERSHIP

     The financial statements of MeriStar Hospitality Corporation, FelCor
Lodging Trust Incorporated and FelCor Lodging Limited Partnership are
incorporated in this document by reference to each of the company's Annual
Reports on Form 10-K for the year ended December 31, 2000 and Quarterly Reports
on Form 10-Q for the three months ended March 31, 2001. See "Incorporation by
Reference."

                MERISTAR HOSPITALITY OPERATING PARTNERSHIP, L.P.



                                                              PAGE
                                                              ----
                                                           

Condensed Consolidated Balance Sheets -- March 31, 2001
  (unaudited) and December 31, 2000.........................   F-2
Condensed Consolidated Statements of Operations and
  Comprehensive Income -- Three Months Ended March 31, 2001
  and 2000 (unaudited)......................................   F-3
Condensed Consolidated Statements of Partners'
  Capital -- Three Months Ended March 31, 2001 and 2000
  (unaudited)...............................................   F-4
Condensed Consolidated Statements of Cash Flows -- Three
  Months Ended March 31, 2001 and 2000 (unaudited)..........   F-5
Notes to Condensed Consolidated Financial Statements........   F-6
Independent Auditors' Report................................  F-14
Consolidated Balance Sheets -- December 31, 2000 and 1999...  F-15
Consolidated Statements of Operations -- Years Ended
  December 31, 2000, 1999 and 1998..........................  F-16
Consolidated Statements of Partners' Capital -- Years Ended
  December 31, 2000, 1999 and 1998..........................  F-17
Consolidated Statements of Cash Flows -- Years Ended
  December 31, 2000, 1999 and 1998..........................  F-18
Notes to Consolidated Financial Statements..................  F-19
Schedule III -- Real Estate and Accumulated Depreciation....  F-41


                                       F-1
   151

                MERISTAR HOSPITALITY OPERATING PARTNERSHIP, L.P.

                     CONDENSED CONSOLIDATED BALANCE SHEETS
                             (DOLLARS IN THOUSANDS)



                                                                MARCH 31,        DECEMBER 31,
                                                                   2001              2000
                                                              --------------   -----------------
                                                               (UNAUDITED)
                                                                         
                                             ASSETS

Investments in hotel properties.............................    $3,192,731        $3,193,730
Accumulated depreciation....................................      (314,289)         (287,229)
                                                                ----------        ----------
                                                                 2,878,442         2,906,501
Cash and cash equivalents...................................        18,982               242
Accounts receivable, net....................................        57,311             2,833
Prepaid expenses and other..................................        18,221             2,767
Note receivable from OpCo...................................        36,000                --
Due from OpCo...............................................        10,709            22,221
Investments in and advances to affiliates...................        41,714            42,196
Restricted cash.............................................        18,221            19,918
Intangible assets, net of accumulated amortization of $5,289
  and $5,575................................................        16,016             9,822
                                                                ----------        ----------
                                                                $3,095,616        $3,006,500
                                                                ==========        ==========

                     LIABILITIES, MINORITY INTERESTS AND PARTNERS' CAPITAL

Accounts payable, accrued expenses and other liabilities....    $  131,668        $   72,197
Accrued interest............................................        30,957            28,365
Income taxes payable........................................         1,204               921
Distributions payable.......................................        24,142            24,581
Deferred income taxes.......................................         8,257             8,113
Interest rate swaps.........................................         7,635                --
Notes payable to MeriStar...................................       356,826           356,729
Mortgages and notes payable.................................     1,318,152         1,281,590
                                                                ----------        ----------
          Total liabilities.................................     1,878,841        $1,772,496
                                                                ----------        ----------
Minority interests..........................................         2,698             2,687
Redeemable OP units at redemption value.....................        87,175            88,545
Partners' capital -- Common OP units 44,465,990 and
  44,403,034 issued and outstanding.........................     1,126,902         1,142,772
                                                                ----------        ----------
                                                                $3,095,616        $3,006,500
                                                                ==========        ==========


     See accompanying notes to condensed consolidated financial statements.

                                       F-2
   152

                MERISTAR HOSPITALITY OPERATING PARTNERSHIP, L.P.

                CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                            AND COMPREHENSIVE INCOME
                                   UNAUDITED
                                 (IN THOUSANDS)



                                                              THREE MONTHS ENDED
                                                                   MARCH 31,
                                                              -------------------
                                                                2001       2000
                                                              --------    -------
                                                                    
Revenue:
  Hotel operations:
    Rooms...................................................  $200,380    $    --
    Food and beverage.......................................    71,291         --
    Other operating departments.............................    22,471         --
  Participating lease revenue...............................     5,384     65,523
  Office rental, parking, and other revenues................     3,158      1,557
                                                              --------    -------
         Total revenue......................................   302,684     67,080
                                                              --------    -------
Hotel operating expenses by department:
  Rooms.....................................................    45,722         --
  Food and beverage.........................................    51,404         --
  Other operating departments...............................    11,570         --
Office rental, parking and other operating expenses.........       937        606
Undistributed operating expenses:
  Administrative and general................................    44,917      1,744
  Property operating costs..................................    42,699         --
  Property taxes, insurance and other.......................    18,387     12,691
  Depreciation and amortization.............................    29,387     26,298
  Write down of investment in STS Hotel Net.................     2,112         --
  Swap termination costs....................................     9,297         --
                                                              --------    -------
         Total operating expenses...........................   256,432     41,339
                                                              --------    -------
Net operating income........................................    46,252     25,741
Interest expense, net.......................................    30,229     28,760
                                                              --------    -------
Income (loss) before minority interests, income taxes, loss
  on sale of asset and extraordinary gain (loss)............    16,023     (3,019)
Minority interests..........................................        11         23
                                                              --------    -------
Income (loss) before income taxes, loss on sale of asset and
  extraordinary gain (loss).................................    16,012     (3,042)
Income tax expense (benefit)................................       453        (56)
                                                              --------    -------
Income (loss) before loss on sale of asset and extraordinary
  gain (loss)...............................................    15,559     (2,986)
Loss on sale of asset, net of tax effect of ($19)...........    (1,062)        --
Extraordinary gain (loss) on early extinguishments of debt,
  net of tax effect of ($17) and $50........................    (1,226)     3,400
                                                              --------    -------
Net income..................................................    13,271        414
Other comprehensive income (loss):
  Transition adjustment.....................................    (2,842)        --
  Foreign currency translation adjustment...................      (974)      (155)
  Change in fair value of cash flow hedges..................    (4,793)        --
                                                              --------    -------
Comprehensive income........................................  $  4,662    $   259
                                                              ========    =======
Net income applicable to common unitholders.................  $ 13,130    $   273
                                                              ========    =======
Earnings per unit:
  Basic:
    Income before extraordinary gain (loss).................  $   0.29    $ (0.06)
    Extraordinary gain (loss)...............................     (0.02)      0.07
                                                              --------    -------
    Net income..............................................  $   0.27    $  0.01
                                                              ========    =======
  Diluted:
    Income before extraordinary gain (loss).................  $   0.29    $ (0.06)
    Extraordinary gain (loss)...............................     (0.02)      0.07
                                                              --------    -------
    Net income..............................................  $   0.27    $  0.01
                                                              ========    =======


     See accompanying notes to condensed consolidated financial statements.

                                       F-3
   153

                MERISTAR HOSPITALITY OPERATING PARTNERSHIP, L.P.

             CONDENSED CONSOLIDATED STATEMENTS OF PARTNERS' CAPITAL
                                   UNAUDITED
                                 (IN THOUSANDS)



                                                              THREE MONTHS ENDED MARCH 31,
                                                              ----------------------------
                                                                  2001            2000
                                                              ------------    ------------
                                                                        
Balance at beginning of period..............................   $1,142,772      $1,203,518
Contributions...............................................        4,180           2,636
Contribution from general partner related to amortization of
  unearned stock-based compensation.........................          797              --
Repurchase of units.........................................           --         (14,100)
Allocations from redeemable OP units........................       (1,226)         (6,419)
Distributions...............................................      (24,142)        (26,329)
Net income applicable to common unitholders.................       13,130             273
Transition adjustment.......................................       (2,842)             --
Foreign currency translation adjustment.....................         (974)           (155)
Change in fair value of cash flow hedges....................       (4,793)             --
                                                               ----------      ----------
Balance at end of period....................................   $1,126,902      $1,159,424
                                                               ==========      ==========


                                       F-4
   154

                MERISTAR HOSPITALITY OPERATING PARTNERSHIP, L.P.

                CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   UNAUDITED
                                 (IN THOUSANDS)



                                                               THREE MONTHS ENDED
                                                                    MARCH 31,
                                                              ---------------------
                                                                2001         2000
                                                              ---------    --------
                                                                     
Operating activities:
  Net income................................................  $  13,271    $    414
Adjustments to reconcile net income to net cash provided by
  operating activities:
  Depreciation and amortization.............................     29,387      26,298
  Loss on sale of assets, before tax effect.................      1,081          --
  Write down of investment in STS Hotel Net.................      2,112          --
  Extraordinary loss (gain) on early extinguishment of debt,
     before tax effect......................................      1,243      (3,450)
  Minority interests........................................         11          23
  Amortization of stock based compensation..................        797          --
  Deferred income taxes.....................................        144          49
  Changes in operating assets and liabilities:
     Accounts receivable, net...............................     (7,173)     (2,710)
     Prepaid expenses and other.............................     (2,580)      3,103
     Due from OpCo..........................................     11,512     (12,249)
     Accounts payable, accrued expenses, accrued interest
      and other liabilities.................................     (3,736)     34,981
     Income taxes payable...................................        283        (212)
                                                              ---------    --------
          Net cash provided by operating activities.........     46,352      46,247
                                                              ---------    --------
Investing activities:
  Investment in hotel properties, net.......................     (8,743)    (24,849)
  Proceeds from disposition of assets.......................      7,274          --
  Hotel operating cash received in lease conversions........      3,778          --
  Investments in and advances to affiliates, net............         --        (433)
  Repayments of notes receivable............................    (36,000)     57,110
  Change in restricted cash.................................      1,697       2,204
                                                              ---------    --------
          Net cash (used in) provided by investing
            activities......................................    (31,994)     34,032
                                                              ---------    --------
Financing activities:
  Deferred financing costs..................................     (9,322)        (49)
  Proceeds from mortgages and notes payable.................    578,347      45,097
  Principal payments on mortgages and notes payable.........   (541,720)    (74,138)
  Repayments of MeriStar borrowings.........................         --     (14,608)
  Contributions from partners...............................      1,720       1,373
  Repurchase of units.......................................         --     (14,100)
  Distributions paid to partners............................    (24,859)    (26,402)
                                                              ---------    --------
          Net cash provided by (used in) financing
            activities......................................      4,166     (82,827)
                                                              ---------    --------
Effect of exchange rate changes on cash and cash
  equivalents...............................................        216          (1)
                                                              ---------    --------
Net increase (decrease) in cash and cash equivalents........     18,740      (2,549)
Cash and cash equivalents, beginning of period..............        242       2,549
                                                              ---------    --------
          Cash and cash equivalents, end of period..........  $  18,982    $     --
                                                              =========    ========


     See accompanying notes to condensed consolidated financial statements.

                                       F-5
   155

                MERISTAR HOSPITALITY OPERATING PARTNERSHIP, L.P.

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                 MARCH 31, 2001
                                   UNAUDITED
                             (DOLLARS IN THOUSANDS)

1. ORGANIZATION

     MeriStar Hospitality Operating Partnership, L.P. ("the Partnership") owns a
portfolio of primarily upscale, full-service hotels in the United States and
Canada. The portfolio is diversified by franchise and brand affiliations. As of
March 31, 2001, the Partnership owned 113 hotels, with 28,877 rooms, 105 of
which are leased by the Partnership's taxable subsidiaries and managed by
MeriStar Hotels & Resorts, Inc., ("OpCo"). Eight of the hotels are leased by
affiliates of Prime Hospitality Corporation. During 2000, substantially all of
the hotels were leased to and operated by OpCo.

     The Partnership was formed on August 3, 1998, as a result of the merger
between CapStar Hotel Company ("CapStar") and American General Hospitality
Corporation ("AGH") and the subsequent formation of MeriStar Hospitality
Corporation ("MeriStar"), the merged entity. MeriStar, a real estate investment
trust ("REIT") is the general partner and owns a one percent interest as of
March 31, 2001. The limited partners are MeriStar LP, Inc., a wholly owned
subsidiary of MeriStar, which held approximately a 90 percent interest as of
March 31, 2001 and various third parties, which owned an aggregate interest of
nine percent at March 31, 2001.

     On January 1, 2001, changes to the federal tax laws governing real estate
investment trusts, commonly know as the REIT Modernization Act, or RMA, became
effective. The REIT Modernization Act permits the Partnership to create taxable
REIT subsidiaries on or after January 1, 2001, which are subject to taxation
similar to subchapter C corporations. Because of the RMA, the Partnership has
created a number of these taxable REIT subsidiaries that are the lessees of its
real property. The REIT Modernization Act prohibits the taxable REIT
subsidiaries from engaging in the following activities:

     - they may not manage the properties themselves; they need to enter into
       "arms length" management agreements with an independent third-party
       manager that is actively involved in the trade or business of hotel
       management and manages properties on behalf of other owners,

     - they may not lease a property that contains gambling operations, and

     - they may not own a brand or franchise under which hotels are operated.

     The Partnership believes that establishing taxable REIT subsidiaries to
lease the properties provides a more efficient alignment of and ability to
capture the economic interests of property ownership.

     Subsidiaries of OpCo assigned their participating leases to the
wholly-owned taxable REIT subsidiaries as of January 1, 2001. In connection with
the assignment, the taxable subsidiaries executed new management agreements with
a subsidiary of OpCo to manage the hotels. Under these management agreements,
the taxable subsidiaries pay a management fee to OpCo for each property. The
taxable subsidiaries in turn make rental payments to the Partnership under the
participating leases. The management agreements have been structured to
substantially mirror the economics of the former leases. The transactions did
not result in any cash consideration exchanged among the parties except in
regard to the transfer of hotel operating assets and liabilities to the taxable
subsidiaries. Under the new management agreements, the base management fee is
2.5% of total hotel revenue plus incentive payments, based on meeting
performance thresholds, that could total up to 1.5% of total hotel revenue. The
agreements have an initial term of 10 years with three renewal periods of five
years each at the option of OpCo, subject to some exceptions. Because these
leases have been assigned to the taxable subsidiaries, the Partnership now bears
the operating risk associated with the hotels.

                                       F-6
   156
                MERISTAR HOSPITALITY OPERATING PARTNERSHIP, L.P.

      NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     These unaudited interim financial statements have been prepared according
to the rules and regulations of the Securities and Exchange Commission. Certain
information and footnote disclosures that are normally included in financial
statements prepared in accordance with generally accepted accounting principles
have been omitted. These interim financial statements should be read in
conjunction with the financial statements, accompanying notes and other
information for the year ended December 31, 2000. Certain 2000 amounts have been
reclassified to conform to the 2001 presentation.

     In management's opinion, the accompanying unaudited condensed consolidated
interim financial statements reflect all adjustments, which are of a normal and
recurring nature, necessary for a fair presentation of the financial condition
and results of operations and cash flows for the periods presented. The
preparation of financial statements in accordance with generally accepted
accounting principles requires management to make estimates and assumptions.
Such estimates and assumptions affect the reported amounts of assets and
liabilities, as well as the disclosure of contingent assets and liabilities at
the date of the financial statements and the reported amounts of revenue and
expenses during the reporting period. The actual results could differ from those
estimates. The results of operations for the interim periods are not necessarily
indicative of the results for the entire year.

     Statement of Financial Accounting Standards No. 131, "Disclosures about
Segments of an Enterprise and Related Information" requires a public entity to
report selected information about operating segments in financial reports issued
to shareholders. Based on the guidance provided in the standard, the Partnership
has determined that its business is conducted in one reportable segment. It also
establishes standards for related disclosures about products and services,
geographic areas and major customers. Revenues for Canadian operations totaled
$5,522 and $1,425 for the three months ended March 31, 2001 and 2000,
respectively.

     In December 1999, the Securities and Exchange Commission issued Staff
Accounting Bulletin or SAB No. 101, "Revenue Recognition in Financial
Statements." SAB No. 101 addresses lessor revenue recognition in interim periods
related to rental agreements which provide for minimum rental payments, plus
contingent rents based on the lessee's operations, such as a percentage of sales
in excess of an annual specified revenue target. SAB No. 101 requires the
deferral of contingent rental income until specified targets are met. This SAB
relates only to the recognition of the lease revenue in interim periods for
financial reporting purposes; it has no effect on the timing of rent payments
under the leases. The effect of SAB No. 101 was to defer recognition of
additional contingent rental income of $1,173 and $32,679 for the three months
ended March 31, 2001 and 2000, respectively.

     In June 1998, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standard No. 133, "Accounting for Derivative Instruments
and Hedging Activities," which requires that an entity recognize all derivatives
as either assets or liabilities in the balance sheet and measure those
instruments at fair value. In June 1999, the Financial Accounting Standard Board
issued Statement of Financial Accounting Standard No. 137 which amended
Statement of Financial Accounting Standard No. 133 to defer the effective date
to all fiscal quarters of all fiscal years beginning after June 15, 2000. In
June 2000, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standard No. 138 which provides additional guidance and
amendments to Statement of Financial Accounting Standard No. 133. The
Partnership recognized a transition adjustment of $2,842 as the fair value of
the derivative instruments at January 1, 2001. The transition adjustment
resulted in an interest rate swap liability and a corresponding charge to other
comprehensive loss.

     SFAS No. 130, "Reporting Comprehensive Income," requires an enterprise to
display comprehensive income and its components in a financial statement to be
included in an enterprise's full set of annual financial statements or in the
notes to financial statements. Comprehensive income represents a measure of

                                       F-7
   157
                MERISTAR HOSPITALITY OPERATING PARTNERSHIP, L.P.

      NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

all changes in equity of an enterprise that result from recognized transactions
and other economic events for the period other than transactions with owners in
their capacity as owners. Comprehensive income of the Partnership includes net
income and other comprehensive income from foreign currency items and the
valuation of derivative instruments. Accumulated other comprehensive loss
included in partners' capital was $14,690 and $6,081 as of March 31, 2001 and
December 31, 2000.

3. NOTE RECEIVABLE FROM OPCO

     The Partnership may lend OpCo up to $50,000 for general corporate purposes
pursuant to a revolving credit agreement. The interest rate on this credit
agreement is 650 basis points over the 30-day London Interbank Offered Rate. As
of March 31, 2001, $36,000 was outstanding under this revolving credit
agreement.

4. LONG-TERM DEBT

     Long-term debt consisted of the following:



                                                              MARCH 31,    DECEMBER 31,
                                                                 2001          2000
                                                              ----------   ------------
                                                                     
Senior unsecured notes......................................  $  498,314    $       --
Credit facility.............................................     442,000       898,000
Secured facility............................................     323,397       324,554
Mortgage debt and other.....................................      54,441        59,036
                                                              ----------    ----------
  Mortgages and notes payable...............................  $1,318,152..  $1,281,590
Notes payable to MeriStar...................................     356,826       356,729
                                                              ----------    ----------
                                                              $1,674,978    $1,638,319
                                                              ==========    ==========


     As of March 31, 2001, aggregate future maturities of the above obligations
are as follows:


                                                        
2001....................................................   $   21,536
2002....................................................       47,897
2003....................................................      333,589
2004....................................................      240,168
2005....................................................        9,265
Thereafter..............................................    1,022,523
                                                           ----------
                                                           $1,674,978
                                                           ==========


     On January 26, 2001, the Partnership sold $300,000 of 9.0% senior notes due
2008 and $200,000 of 9.13% senior notes due 2011. The notes are unsecured
obligations of the Partnership. MeriStar, together with a number of the
subsidiaries of the Partnership, guarantees payment of principal and interest on
the notes on a senior unsecured basis. The net proceeds from the sale of
$492,000 were used to repay amounts outstanding under the Credit Facility and to
make payments to terminate some swap agreements that hedged variable interest
rates of the loans that were repaid. The terminated swap agreements had notional
amounts totaling $300,000. The Partnership recognized a loss of $9,297 to
terminate these swap agreements. The repayments of term loans under the Credit
Facility resulted in an extraordinary loss of $1,243 ($1,226, net of tax) from
the write-off of deferred financing costs.

5. DISTRIBUTIONS PAYABLE

     On March 21, 2001, the Partnership declared a distribution for the three
months ended March 31, 2001 of $0.505 per Common and Class B OP Unit and $0.5575
per Class C OP Unit. The distribution was paid on April 30, 2001.

                                       F-8
   158
                MERISTAR HOSPITALITY OPERATING PARTNERSHIP, L.P.

      NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

6. EARNINGS PER UNIT

     The following is a reconciliation of the numerators and denominators of the
basic and diluted earnings per unit ("EPU") computations for income before
extraordinary gain (loss):



                                                              THREE MONTHS ENDED
                                                                   MARCH 31,
                                                              -------------------
                                                                2001       2000
                                                              --------   --------
                                                                   
Basic EPU Computation:
  Net income (loss) before extraordinary gain (loss)........  $14,497    $(2,986)
  Distributions paid related to unvested restricted stock of
     MeriStar...............................................     (183)        --
  Preferred distributions...................................     (141)      (141)
                                                              -------    -------
  Income (loss) before extraordinary gain (loss) available
     to common unitholders..................................   14,173     (3,127)
  Weighted average number of OP Units outstanding...........   48,421     51,572
                                                              -------    -------
  Basic EPU before extraordinary gain (loss)................  $  0.29    $ (0.06)
                                                              =======    =======
Diluted EPU Computation:
  Income (loss) before extraordinary gain (loss) available
     to common unitholders..................................   14,173     (3,127)
  Weighted average number of OP units outstanding...........   48,421     51,572
  Stock options of MeriStar.................................      322         --
                                                              -------    -------
  Total weighted average number of diluted OP units
     outstanding............................................   48,743     51,572
                                                              -------    -------
  Diluted EPU before extraordinary gain (loss)..............  $  0.29    $ (0.06)
                                                              =======    =======


     The effects of the Class D Preferred OP Units, convertible debt of
MeriStar, and restricted stock of MeriStar were not included in the computation
of EPU as their effect was anti-dilutive.

7. SUPPLEMENTAL CASH FLOW INFORMATION



                                                              THREE MONTHS ENDED
                                                                  MARCH 31,
                                                              ------------------
                                                                2001      2000
                                                              --------   -------
                                                                   
Cash paid for interest and income taxes:
  Interest, net of capitalized interest of $2,005 and
     $1,743, respectively...................................  $ 27,637   $33,013
  Income taxes..............................................       994       267
Non-cash investing and financing activities:
  Write down of investment in STS Hotel Net.................     2,112        --
  Redemption of redeemable OP Units.........................     2,640        25
  Operating assets received and liabilities assumed from
     lease conversion:
     Accounts receivable....................................    47,305        --
     Prepaid expenses and other.............................    12,874        --
     Furniture and fixtures.................................       315        --
     Accumulated depreciation...............................      (163)       --
     Investment in affiliates, net..........................     1,629        --
                                                              --------   -------
          Total operating assets received...................    61,960        --
                                                              ========   =======
     Accounts payable and accrued expenses..................   (65,706)       --
     Long-term debt.........................................       (32)       --
                                                              --------   -------
          Total liabilities assumed.........................   (65,738)       --
                                                              ========   =======


                                       F-9
   159
                MERISTAR HOSPITALITY OPERATING PARTNERSHIP, L.P.

      NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

8. PARTICIPATING LEASE AGREEMENTS

     Changes to the federal tax laws governing REITs became effective on January
1, 2001. Under those changes, the Partnership created taxable REIT subsidiaries
that lease the hotels the Partnership currently owns. The taxable subsidiaries
are wholly-owned and are similar to a subchapter C corporation. Accordingly, as
of January 1, 2001, OpCo assigned the participating leases to the taxable REIT
subsidiaries and the taxable subsidiaries entered into management agreements
with OpCo to manage the properties. Under these management agreements, the
taxable REIT subsidiaries pay OpCo a management fee. The taxable REIT
subsidiaries in turn make rental payments to the Partnership under the
participating leases. The management agreements have been structured to
substantially mirror the economics and terms of the former leases.

     As of March 31, 2001, the Partnership leases eight of the hotels to Prime
Hospitality. These leases continue to have non-cancelable remaining terms
ranging from 8 to 10 years, subject to earlier termination on the occurrence of
certain contingencies, as defined. The rent due under each percentage lease is
the greater of base rent or percentage rent, as defined. Percentage rent
applicable to room and food and beverage revenue varies by lease and is
calculated by multiplying fixed percentages by the total amounts of such
revenues over specified threshold amounts. Both the minimum rent and the revenue
thresholds used in computing percentage rents are subject to annual adjustments
based on increases in the United States Consumer Price Index. Percentage rent
applicable to other revenues is calculated by multiplying fixed percentages by
the total amounts of such revenues. During interim reporting periods, the
Partnership defers recognition of revenue for lease payments considered to be
contingent until specified percentage rent thresholds are met.

     Total lease payments on all of the leases were $3,784 and $92,754 for the
three months ended March 31, 2001 and 2000, respectively. Lease payments from
Prime Hospitality for the three months ended March 31, 2000 were $4,828.

9. STOCK-BASED COMPENSATION

     As of March 31, 2001, MeriStar has granted 586,500 shares of MeriStar
restricted stock to the Partnership's employees. This restricted stock vests
ratably over a three-year or five-year period.

     On March 29, 2000, the Partnership granted 462,500 Profits-Only OP Units,
or POPs, to some of the executive officers pursuant to the POPs Plan. The units
vest ratably over three years based on achieving certain operating performance
criteria and upon the occurrence of certain other events. The Profits-Only OP
Units are subject to variable plan accounting.

10. DISPOSITION

     On March 21, 2001, the Partnership sold one hotel and received proceeds of
$7,274. The sale resulted in a loss of $1,081 ($1,062, net of tax).

                                       F-10
   160
                MERISTAR HOSPITALITY OPERATING PARTNERSHIP, L.P.

      NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

11. CONSOLIDATING FINANCIAL INFORMATION

     Certain of the Partnership's wholly-owned subsidiaries, together with the
Partnership, are guarantors of the senior unsecured notes and the credit
facility. The following tables present consolidating information for the
guarantor subsidiaries:

                MERISTAR HOSPITALITY OPERATING PARTNERSHIP, L.P.

                          CONSOLIDATING BALANCE SHEET
                                 MARCH 31, 2001



                                  MERISTAR
                                HOSPITALITY     GUARANTOR     NON-GUARANTOR                     TOTAL
                                  OP, L.P.     SUBSIDIARIES   SUBSIDIARIES    ELIMINATIONS   CONSOLIDATED
                                ------------   ------------   -------------   ------------   ------------
                                                                              
                                                 ASSETS


Investments in hotel
  properties, net.............   $    7,061     $1,428,094     $1,443,287     $         --    $2,878,442
Cash and cash equivalents.....       18,982             --             --               --        18,982
Accounts receivable, net......        1,681          1,284         54,346               --        57,311
Prepaid expenses and other....        3,711            587         13,923               --        18,221
Notes receivable..............      122,027             --             --          (86,027)       36,000
Due from OpCo.................      (17,183)        (6,160)        34,052               --        10,709
Due from subsidiaries.........     (497,803)       230,051        267,752               --            --
Investments in and advances to
  affiliates..................    2,664,946         59,662         10,116       (2,693,010)       41,714
Restricted cash...............       13,027             --          5,194               --        18,221
Intangible assets, net........       13,880          1,294            842               --        16,016
                                 ----------     ----------     ----------     ------------    ----------
                                 $2,330,329     $1,714,812     $1,829,512     $ (2,779,037)   $3,095,616
                                 ==========     ==========     ==========     ============    ==========

                          LIABILITIES, MINORITY INTERESTS AND PARTNERS' CAPITAL
Accounts payable, accrued
  expenses and other
  liabilities.................   $   40,304     $   16,051     $   75,313     $         --    $  131,668
Accrued interest..............       26,438             16          4,503               --        30,957
Income taxes payable..........        1,204             --             --               --         1,204
Distributions payable.........       24,142             --             --               --        24,142
Deferred income taxes.........        8,257             --             --               --         8,257
Interest rate swaps...........        7,635             --             --               --         7,635
Notes payable to MeriStar.....      356,826             --             --               --       356,826
Mortgages and notes payable...    1,264,254         86,218         53,707          (86,027)    1,318,152
                                 ----------     ----------     ----------     ------------    ----------
          Total liabilities...    1,729,060        102,285        133,523          (86,027)    1,878,841
Minority interests............           --          2,698             --               --         2,698
Redeemable OP units at
  redemption value............       87,175             --             --                         87,175
Partners' capital.............      514,094      1,609,829      1,695,989       (2,693,010)    1,126,902
                                 ----------     ----------     ----------     ------------    ----------
                                 $2,330,329     $1,714,812     $1,829,512     $ (2,779,037)   $3,095,616
                                 ==========     ==========     ==========     ============    ==========


                                       F-11
   161
                MERISTAR HOSPITALITY OPERATING PARTNERSHIP, L.P.

      NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

                MERISTAR HOSPITALITY OPERATING PARTNERSHIP, L.P.

                     CONSOLIDATING STATEMENT OF OPERATIONS
                   FOR THE THREE MONTHS ENDED MARCH 31, 2001



                                         MERISTAR
                                        HOSPITALITY    GUARANTOR     NON-GUARANTOR                     TOTAL
                                         OP, L.P.     SUBSIDIARIES   SUBSIDIARIES    ELIMINATIONS   CONSOLIDATED
                                        -----------   ------------   -------------   ------------   ------------
                                                                                     
Revenue:
  Hotel operations:
     Rooms............................   $     --       $    --        $200,380        $     --       $200,380
     Food and beverage................         --            --          71,291              --         71,291
     Other operating departments......         --            --          22,471              --         22,471
  Participating lease revenue.........        650        45,920          48,544         (89,730)         5,384
  Office rental, parking and other
     revenue..........................      1,450           275           1,433              --          3,158
                                         --------       -------        --------        --------       --------
          Total revenue...............      2,100        46,195         344,119         (89,730)       302,684
                                         ========       =======        ========        ========       ========
  Hotel operating expenses by
     department:
     Rooms............................         --            --          45,722              --         45,722
     Food and beverage................         --            --          51,404                         51,404
     Other operating departments......         --            --          11,570              --         11,570
  Office rental, parking and other
     operating expenses...............         --            50             887              --            937
  Undistributed operating expenses:...
     Administrative and general.......      2,350           318          42,249              --         44,917
     Property operating costs.........         --           215          42,484              --         42,699
     Property taxes, insurance and
       other..........................      1,828         5,999         100,290         (89,730)        18,387
     Depreciation and amortization....      2,537        13,844          13,006              --         29,387
     Write down of investment.........      2,112            --              --              --          2,112
     Swap termination costs...........      9,297            --              --              --          9,297
                                         --------       -------        --------        --------       --------
          Total operating expenses....     18,124        20,426         307,612         (89,730)       256,432
                                         --------       -------        --------        --------       --------
Net operating income (loss)...........    (16,024)       25,769          36,507              --         46,252
Interest expense (income), net........     29,191         1,378            (340)             --         30,229
                                         --------       -------        --------        --------       --------
Income (loss) before minority
  interests, income taxes, loss on
  sale of asset and extraordinary
  loss................................    (45,215)       24,391          36,847              --         16,023
Minority interests....................         --            11              --              --             11
                                         --------       -------        --------        --------       --------
Income (loss) before income taxes,
  loss on sale of asset and
  extraordinary loss..................    (45,215)       24,380          36,847              --         16,012
Income taxes..........................        453            --              --                            453
                                         --------       -------        --------        --------       --------
Income (loss) before loss on sale of
  asset and extraordinary loss........    (45,668)       24,380          36,847              --         15,559
Loss on sale of asset, net............         --        (1,062)             --              --         (1,062)
Extraordinary loss on early
  extinguishment of debt, net of tax
  effect..............................     (1,226)           --              --              --         (1,226)
                                         --------       -------        --------        --------       --------
Net income (loss).....................   $(46,894)      $23,318        $ 36,847        $     --       $ 13,271
                                         ========       =======        ========        ========       ========


                                       F-12
   162
                MERISTAR HOSPITALITY OPERATING PARTNERSHIP, L.P.

      NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

                MERISTAR HOSPITALITY OPERATING PARTNERSHIP, L.P.

                     CONSOLIDATING STATEMENT OF CASH FLOWS
                   FOR THE THREE MONTHS ENDED MARCH 31, 2001



                                                    MERISTAR
                                                   HOSPITALITY    GUARANTOR     NON-GUARANTOR      TOTAL
                                                    OP, L.P.     SUBSIDIARIES   SUBSIDIARIES    CONSOLIDATED
                                                   -----------   ------------   -------------   ------------
                                                                                    
Cash flows provided by (used in) operating
  activities.....................................   $ 41,149       $(1,944)        $ 7,147        $ 46,352
Cash flows provided by (used in) investing
  activities.....................................    (37,892)        7,274          (1,376)        (31,994)
Cash flows provided by (used in) financing
  activities.....................................     15,483        (5,546)         (5,771)          4,166
Effect of exchange rate changes on cash and cash
  equivalents....................................         --           216              --             216
                                                    --------       -------         -------        --------
Net increase in cash and cash equivalents........     18,740            --              --          18,740
Cash and cash equivalents, beginning of period...        242            --              --             242
                                                    --------       -------         -------        --------
Cash and cash equivalents, end of period.........   $ 18,982       $    --         $    --        $ 18,982
                                                    ========       =======         =======        ========


12. SUBSEQUENT EVENTS

     On May 2, 2001, the Partnership paid $1,504 to acquire four hotel leases
from affiliates of Prime Hospitality Corporation. Concurrently, the Partnership
signed long-term management contracts with OpCo for these properties.

     On May 9, 2001, the Partnership and MeriStar entered into an Agreement and
Plan of Merger with Felcor Lodging Trust Incorporated ("Felcor")and its
operating partnership. Under the merger agreement, a wholly-owned subsidiary of
FelCor's operating partnership will merge with and into the Partnership, and
MeriStar will merge with and into Felcor. Holders of MeriStar common stock will
receive 0.784 of a share of Felcor common stock and $4.60 in cash for each share
of MeriStar's common stock. Holders of OP Units will receive $4.60 in cash and
0.784 of FelCor Operating Partnership Units. Class D Preferred OP Units will get
Series D preferred Units in FelCor Operating Partnership on a one for one basis.
The merger agreement requires the approval of holders of a majority of
MeriStar's outstanding shares of common stock and holders of a majority of the
outstanding shares of common stock of FelCor. MeriStar currently expect the
merger to close during the third quarter of 2001.

                                       F-13
   163

                          INDEPENDENT AUDITORS' REPORT

The Partners
MeriStar Hospitality Operating Partnership, L.P.

     We have audited the accompanying consolidated balance sheets of MeriStar
Hospitality Operating Partnership, L.P. and subsidiaries (the "Partnership") as
of December 31, 2000 and 1999 and the related consolidated statements of
operations, partners' capital, and cash flows for each of the years in the
three-year period ended December 31, 2000. In connection with our audits of the
consolidated financial statements, we have also audited the financial statement
schedule of real estate and accumulated depreciation. These consolidated
financial statements and financial statement schedule are the responsibility of
the Partnership's management. Our responsibility is to express an opinion on
these consolidated financial statements and financial statement schedule based
on our audits.

     We conducted our audits in accordance with auditing standards generally
accepted in the United States of America. 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 consolidated financial statements referred to above
present fairly, in all material respects, the financial position of MeriStar
Hospitality Operating Partnership, L.P. and subsidiaries as of December 31, 2000
and 1999, and the results of their operations and their cash flows for each of
the years in the three-year period ended December 31, 2000, in conformity with
accounting principles generally accepted in the United States of America. Also,
in our opinion, the financial statement schedule, when considered in relation to
the basic consolidated financial statements taken as a whole, presents fairly,
in all material respects, the information set forth therein.

KPMG LLP

Washington, D.C.
May 30, 2001

                                       F-14
   164

                MERISTAR HOSPITALITY OPERATING PARTNERSHIP, L.P.

                          CONSOLIDATED BALANCE SHEETS
                           DECEMBER 31, 2000 AND 1999
                             (DOLLARS IN THOUSANDS)



                                                                 2000          1999
                                                              ----------    ----------
                                                                      
                                        ASSETS

Investments in hotel properties.............................  $3,193,730    $3,118,723
Accumulated depreciation....................................    (287,229)     (182,430)
                                                              ----------    ----------
                                                               2,906,501     2,936,293
Cash and cash equivalents...................................         242         2,549
Accounts receivable, net....................................       2,833         1,328
Prepaid expenses and other..................................       2,767         9,137
Note receivable from Lessee.................................          --        57,110
Due from Lessee.............................................      22,221        11,476
Investments in and advances to affiliates...................      42,196        40,085
Restricted cash.............................................      19,918        17,188
Intangible assets, net of accumulated amortization of $5,575
  and $2,847................................................       9,822        10,930
                                                              ----------    ----------
                                                              $3,006,500    $3,086,096
                                                              ==========    ==========

                LIABILITIES, MINORITY INTERESTS AND PARTNERS' CAPITAL


Accounts payable, accrued expenses and other liabilities....  $   72,197    $   55,866
Accrued interest............................................      28,365        31,380
Income taxes payable........................................         921           730
Distributions payable.......................................      24,581        26,263
Deferred income taxes.......................................       8,113         7,477
Notes payable to MeriStar...................................     356,729       374,541
Mortgages and notes payable.................................   1,281,590     1,302,230
                                                              ----------    ----------
          Total liabilities.................................   1,772,496     1,798,487
                                                              ----------    ----------
Minority interests..........................................       2,687         2,690
Redeemable OP units at redemption value.....................      88,545        81,401
Partners' capital -- Common OP units, 44,403,034 and
  47,256,468 issued and outstanding.........................   1,142,772     1,203,518
                                                              ----------    ----------
                                                              $3,006,500    $3,086,096
                                                              ==========    ==========


          See accompanying notes to consolidated financial statements.

                                       F-15
   165

                MERISTAR HOSPITALITY OPERATING PARTNERSHIP, L.P.

                     CONSOLIDATED STATEMENTS OF OPERATIONS
                  YEARS ENDED DECEMBER 31, 2000, 1999 AND 1998
                                 (IN THOUSANDS)



                                                               2000        1999        1998
                                                             --------    --------    --------
                                                                            
Revenue:
  Participating lease revenue..............................  $391,729    $368,012    $135,994
  Hotel operations:
     Rooms.................................................        --          --     275,610
     Food and beverage.....................................        --          --      85,374
     Other operating departments...........................        --          --      19,496
  Office rental, parking and other revenue.................     8,956       6,808       5,557
                                                             --------    --------    --------
          Total revenue....................................   400,685     374,820     522,031
                                                             --------    --------    --------
  Hotel operating expenses by department:
     Rooms.................................................        --          --      65,048
     Food and beverage.....................................        --          --      67,493
     Other operating departments...........................        --          --       9,975
  Office rental, parking and other operating expenses......     2,731       1,964       2,713
  Undistributed operating expenses:
     Administrative and general............................     9,445       5,735      52,213
     Property operating costs..............................        --          --      58,611
     Property taxes, insurance and other...................    47,481      47,027      29,240
     Lease expense.........................................        --          --      34,641
     Depreciation and amortization.........................   110,688     101,795      58,842
     Spin-off costs........................................        --          --       7,345
                                                             --------    --------    --------
          Total operating expenses.........................   170,345     156,521     386,121
                                                             --------    --------    --------
Net operating income.......................................   230,340     218,299     135,910
Interest expense, net......................................   117,524     100,387      50,492
                                                             --------    --------    --------
Income before minority interests, income taxes, gain on
  sale of assets, and extraordinary gain (loss)............   112,816     117,912      85,418
Minority interests.........................................        (3)         24      (2,185)
                                                             --------    --------    --------
Income before income taxes, gain on sale of assets, and
  extraordinary gain (loss)................................   112,819     117,888      87,603
Income taxes...............................................     1,622       1,681       1,299
                                                             --------    --------    --------
Income before gain on sale of assets and extraordinary gain
  (loss)...................................................   111,197     116,207      86,304
Gain on sale of assets, net of tax effect of $56...........     3,439          --          --
Extraordinary gain (loss) on early extinguishment of debt,
  net of tax effect of $50 in 2000, ($74) in 1999, and
  ($207) in 1998...........................................     3,400      (4,551)     (1,238)
                                                             --------    --------    --------
Net income.................................................   118,036     111,656      85,066
Preferred distributions....................................      (565)       (565)       (650)
                                                             --------    --------    --------
Net income available to common unitholders.................  $117,471    $111,091    $ 84,416
                                                             ========    ========    ========
Earnings per unit:
  Basic:
     Income before extraordinary gain......................  $   2.25    $   2.22    $   2.38
     Extraordinary gain (loss).............................      0.07       (0.09)      (0.03)
                                                             --------    --------    --------
     Net income............................................  $   2.32    $   2.13    $   2.35
                                                             ========    ========    ========
  Diluted:
     Income before extraordinary gain......................  $   2.18    $   2.15    $   2.25
     Extraordinary gain (loss).............................      0.06       (0.08)      (0.03)
                                                             --------    --------    --------
     Net income............................................  $   2.24    $   2.07    $   2.22
                                                             ========    ========    ========


          See accompanying notes to consolidated financial statements.

                                       F-16
   166

                MERISTAR HOSPITALITY OPERATING PARTNERSHIP, L.P.

                  CONSOLIDATED STATEMENTS OF PARTNERS' CAPITAL
                  YEARS ENDED DECEMBER 31, 2000, 1999 AND 1998
                                 (IN THOUSANDS)


                                                            
Balance, January 1, 1998....................................   $  396,838
Contributions...............................................      777,862
Allocation from redeemable OP units.........................       12,234
Distributions...............................................      (97,170)
  Net income available to common unitholders................       84,416
  Foreign currency translation adjustment...................       (3,960)
                                                               ----------
Comprehensive income........................................       80,456
                                                               ----------
Balance, December 31, 1998..................................    1,170,220
Contributions...............................................       33,459
Distributions...............................................     (117,885)
Allocation from redeemable OP units.........................       11,645
Repurchase of OP units......................................       (6,252)
  Net income available to common unitholders................      111,091
  Foreign currency translation adjustment...................        1,240
                                                               ----------
Comprehensive income........................................      112,331
                                                               ----------
Balance, December 31, 1999..................................    1,203,518
Contributions...............................................        9,872
Distributions...............................................     (101,730)
Allocation from redeemable OP units.........................      (14,957)
Repurchase of OP units......................................      (73,638)
Contribution from general partner related to amortization of
  stock-based compensation..................................        3,070
  Net income available to common unitholders................      117,471
  Foreign currency translation adjustment...................         (834)
                                                               ----------
Comprehensive income........................................      116,637
                                                               ----------
Balance, December 31, 2000..................................   $1,142,772
                                                               ==========


        See accompanying notes to the consolidated financial statements.

                                       F-17
   167

                MERISTAR HOSPITALITY OPERATING PARTNERSHIP, L.P.

                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                  YEARS ENDED DECEMBER 31, 2000, 1999 AND 1998
                                 (IN THOUSANDS)



                                                              2000        1999         1998
                                                            ---------   ---------   ----------
                                                                           
Operating activities:
  Net income..............................................  $ 118,036   $ 111,656   $   85,066
  Adjustments to reconcile net income to net cash provided
     by operating activities:
     Depreciation and amortization........................    110,688     101,795       58,842
     Gain on assets sold, before tax effect...............     (3,495)         --
     Extraordinary (gain)loss on early extinguishment of
       debt, before tax effect............................     (3,450)      4,625        1,445
     Minority interests...................................         (3)         24       (2,185)
     Non-cash spin-off costs..............................         --          --        3,205
     Amortization of stock based compensation.............      3,070          --           --
     Deferred income taxes................................        636         715         (270)
     Changes in operating assets and liabilities:
       Accounts receivable, net...........................     (1,505)      1,716       29,673
       Prepaid expenses and other.........................      6,370      (5,262)      24,760
       Due from Lessee....................................    (10,745)     (4,039)      (7,437)
       Accounts payable, accrued expenses, accrued
          interest and other liabilities..................      4,295      16,098       (5,485)
       Income taxes payable...............................        191       1,001         (723)
                                                            ---------   ---------   ----------
          Net cash provided by operating activities.......    224,088     228,329      186,891
                                                            ---------   ---------   ----------
Investing activities:
  Investment in hotel properties, net.....................    (90,703)   (170,063)    (701,710)
  Proceeds from disposition of assets.....................     24,148       8,900           --
  Purchases of intangible assets..........................         --          --       (5,584)
  Investments in and advances to affiliates, net..........     (2,111)    (31,298)      (2,320)
  Purchases of minority interests.........................         --         (72)         (44)
  Repayments of notes receivable..........................     57,110       9,890      (67,000)
  Change in restricted cash...............................     (2,730)     (5,309)      (8,847)
                                                            ---------   ---------   ----------
          Net cash used in investing activities...........    (14,286)   (187,952)    (785,505)
                                                            ---------   ---------   ----------
Financing activities:
  Deferred financing costs................................     (1,615)     (6,005)          --
  Proceeds from mortgages and notes payable...............    179,388     429,636    1,407,261
  Principal payments on mortgages and notes payable.......   (200,028)   (407,432)    (821,051)
  Borrowings from MeriStar................................         --      55,000           --
  Repayments to MeriStar on borrowings....................    (14,362)     (2,785)          --
  Repurchase of units.....................................    (73,638)     (6,252)          --
  Contributions from partners.............................      1,356       2,249        1,870
  Distributions paid to partners..........................   (103,274)   (106,359)     (67,623)
                                                            ---------   ---------   ----------
          Net cash (used in) provided by financing
            activities....................................   (212,173)    (41,948)     520,457
                                                            ---------   ---------   ----------
Effect of exchange rate changes on cash and cash
  equivalents.............................................         64         (53)         204
Net decrease in cash and cash equivalents.................     (2,307)     (1,624)     (77,953)
          Cash and cash equivalents, beginning of year....      2,549       4,173       82,126
                                                            ---------   ---------   ----------
          Cash and cash equivalents, end of year..........  $     242   $   2,549   $    4,173
                                                            =========   =========   ==========


          See accompanying notes to consolidated financial statements.

                                       F-18
   168

                MERISTAR HOSPITALITY OPERATING PARTNERSHIP, L.P.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 2000, 1999 AND 1998
                             (DOLLARS IN THOUSANDS)

1. ORGANIZATION

     MeriStar Hospitality Operating Partnership, L.P. (the "Partnership") owns a
portfolio of primarily upscale, full-service hotels, diversified by franchise
and brand affiliations, in the United States and Canada. Substantially all of
the Partnership's hotels are leased to and operated by MeriStar Hotel & Resorts,
Inc. ("OpCo"), an affiliated entity. As of December 31, 2000, the Partnership
owned 114 hotels with 29,090 rooms, 106 of which are leased and operated by
OpCo.

     The Partnership was formed on August 3, 1998, as a result of the merger
("the Merger") between CapStar Hotel Company ("CapStar") and American General
Hospitality Corporation ("AGH") and the subsequent formation of MeriStar
Hospitality Corporation ("MeriStar"), the merged entity. MeriStar, a real estate
investment trust ("REIT") is the general partner and owns a one percent interest
as of December 31, 2000. The limited partners are MeriStar LP, Inc., a wholly
owned subsidiary of MeriStar, which held approximately a 90 percent interest as
of December 31, 2000 and various third parties, which owned an aggregate
interest of nine percent at December 31, 2000.

     In order for MeriStar to maintain its tax status as a REIT, the Partnership
has not been permitted to engage in the operations of its hotel properties. To
comply with this requirement, the Partnership has leased all of its real
property to third-party lessee/managers -- OpCo and Prime Hospitality
Corporation.

     On January 1, 2001, the REIT Modernization Act (the "RMA") became law. The
RMA permits the Partnership to create wholly-owned taxable REIT subsidiaries
(the "TRS") on or after January 1, 2001, which will be subject to taxation
similar to a subchapter C-Corporation. A TRS will be allowed to lease the real
property owned by the Partnership. Also, the RMA prohibits a TRS from engaging
in certain activities. First, a TRS may not manage the properties itself; it
will need to enter into an "arms length" management agreement with an
independent third-party manager that is actively involved in the trade or
business of hotel management and manages properties on behalf of other owners.
Second, a TRS may not lease a property that contains gambling operations. Third,
a TRS may not own a brand or franchise. The Partnership believes that
establishing these taxable REIT subsidiaries to lease its properties will
provide a more efficient alignment of and ability to capture the economic
interests of property ownership.

     Until January 1, 2001, the Partnership leased 106 hotels to OpCo. Each of
the leases was a 12-year participating lease under which OpCo paid the
Partnership a fixed base rent plus participating rent based on a percentage of
hotel revenues. Because of the RMA, the Partnership has created a number of
taxable REIT subsidiaries. The Partnership and OpCo have also agreed to assign
the leases for the 106 hotels to these taxable REIT subsidiaries. The new
management agreements have been structured to mirror the current economics of
the existing leases. The transactions did not result in any cash consideration
exchanged among the parties. Under the new management agreements, the base
management fee is 2.5 percent of total hotel operating revenue with incentives
up to an additional 1.5 percent of total revenue if certain operating thresholds
are achieved. The agreements have an initial term of 10 years with three renewal
periods of five years each at OpCo's option, subject to some exceptions. Because
of these changes, the Partnership now bears the operating risk associated with
its properties.

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     Principles of Consolidation -- The consolidated financial statements
include the accounts of the Partnership and all of its majority owned
subsidiaries. All significant intercompany balances and transactions have been
eliminated.

     Investments in unconsolidated joint ventures and affiliated companies in
which the Partnership holds a voting interest of 50% or less and exercises
significant influence are accounted for using the equity method.
                                       F-19
   169
                MERISTAR HOSPITALITY OPERATING PARTNERSHIP, L.P.

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

The Partnership uses the cost method to account for its investment in entities
in which it does not have the ability to exercise significant influence.

     Cash Equivalents and Restricted Cash -- The Partnership considers all
highly liquid investments with an original maturity of three months or less to
be cash equivalents. Restricted cash represents amounts required to be
maintained in escrow under certain of the Partnership's credit facilities.

     Investments in Hotel Properties -- Investments in hotel properties are
recorded at cost, which includes the allocated purchase price for hotel
acquisitions, or at fair value at the time of contribution for contributed
property. Property and equipment balances are depreciated using the
straight-line method over lives ranging from five to 40 years. For the years
ended December 31, 2000, 1999 and 1998, the Partnership capitalized interest of
$8,613, $12,540, and $5,182, respectively. Properties held for sale are carried
at the lower of their carrying values or estimated fair values less costs to
sell. Depreciation of these properties is discontinued when an operating
property is classified as held for sale. Properties held for sale are not
material and, therefore, are included in investments in hotel properties.

     Intangible Assets -- Intangible assets consist primarily of deferred
financing fees. These deferred fees are amortized on a straight-line basis over
the lives of the related borrowings for up to 10 years. Total accumulated
amortization at December 31, 2000 and 1999 was $5,575 and $2,847, respectively.
In 1999 and 1998, the Partnership recognized extraordinary losses of $4,551 and
$1,238 (net of tax effect of $74 and $207), respectively, due to the write-off
of unamortized deferred financing fees in conjunction with refinancing certain
credit facilities.

     Impairment of Long-Lived Assets and Long-Lived Assets to be Disposed
of -- The carrying values of long-lived assets, which include property and
equipment and all intangibles, are evaluated periodically in relation to the
operating performance and future undiscounted cash flows of the underlying
assets. Adjustments are made if the sum of expected undiscounted future net cash
flows is less than book value. No impairment losses were recorded during 2000,
1999 or 1998.

     Income Taxes -- No provision for federal income taxes has been reflected in
the financial statements because all taxable income or loss, or tax credits are
passed through to the partners. The Partnership is subject to state, local and
foreign taxes in certain jurisdictions.

     Foreign Currency Translation -- Results of operations for the Partnership's
Canadian hotels are maintained in Canadian dollars and translated using the
average exchange rates during the period. Assets and liabilities are translated
to U.S. dollars using the exchange rate in effect at the balance sheet date.
Resulting translation adjustments are reflected in accumulated other
comprehensive income.

     Revenue Recognition -- Prior to the Merger, revenue was earned through the
operations and management of the hotel properties and was recognized when
earned. Subsequent to the Merger, the Partnership earns participating lease
revenue. Participating lease revenue represents lease payments from lessees
pursuant to participating lease agreements. Office, retail and parking rental is
generally recognized on a straight-line basis over the terms of the respective
leases.

     Participating Lease Agreements -- The Partnership's participating leases
have non-cancelable remaining terms ranging from 8 to 10 years, subject to
earlier termination on the occurrence of certain contingencies, as defined. The
rent due under each percentage lease is the greater of base rent or percentage
rent, as defined. Percentage rent applicable to room and food and beverage
revenue varies by lease and is calculated by multiplying fixed percentages by
the total amounts of such revenues over specified threshold amounts. Both the
minimum rent and the revenue thresholds used in computing percentage rents are
subject to annual adjustments based on increases in the United States Consumer
Price Index. Percentage rent applicable to other revenues is calculated by
multiplying fixed percentages by

                                       F-20
   170
                MERISTAR HOSPITALITY OPERATING PARTNERSHIP, L.P.

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

the total amounts of such revenues. During interim reporting periods, the
Partnership defers recognition of revenue for lease payments considered to be
contingent until specified percentage rent thresholds are met.

     Changes to the federal tax laws governing REITs were enacted in 1999 and
became effective on January 1, 2001. Under those changes, the Partnership is
permitted to create subsidiaries that lease the property the Partnership
currently owns and are taxable, similar to a subchapter C-Corporation. The
Partnership's taxable REIT subsidiaries are wholly-owned. Accordingly, the
Partnership and OpCo assigned the participating leases to the taxable REIT
subsidiaries and the taxable REIT subsidiaries entered into management
agreements with OpCo to manage the Partnership's properties. Under these
management agreements, the taxable subsidiaries pay OpCo a management fee. The
taxable REIT subsidiaries in turn make rental payments to the Partnership under
the participating leases. The management agreements have been structured to
substantially mirror the economics of the former leases.

     Financial Instruments -- From time to time the Partnership enters into swap
and collar agreements that are designated as, and are effective as, hedges
against the impact of interest rate fluctuation on certain of the Partnership's
existing and probable future long-term debt instruments. Because these
agreements qualify for hedge accounting treatment, any gains or losses are
recognized as adjustments to interest expense over the lives of the underlying
debt instruments. For hedge agreements associated with anticipated future debt
instruments, gains or losses are deferred until those debt instruments are
entered into. If the Partnership determines it is no longer probable that the
Partnership will enter into an anticipated debt instrument, any related deferred
gains or losses are recognized in the current period.

     Use of Estimates -- The preparation of financial statements in conformity
with accounting principles generally accepted in the United States of America
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.

     Segment Information -- SFAS No. 131, "Disclosures about Segments of an
Enterprise and Related Information" requires a public entity to report selected
information about operating segments in financial reports issued to
shareholders. It also establishes standards for related disclosures about
product and services, geographic areas and major customers. Based on the
guidance provided in the standard, the Partnership has determined that its
business is conducted in one operating segment.

     The following table summarizes geographic information required to be
disclosed under SFAS No. 131:



                                                      2000         1999         1998
                                                    --------     --------     --------
                                                                     
REVENUE:
U.S. .............................................  $394,264     $367,809     $507,078
Foreign...........................................     6,521        7,011       14,953
                                                    --------     --------     --------
                                                    $400,785     $374,820     $522,031
                                                    ========     ========     ========



                                                                     
INVESTMENTS IN HOTEL PROPERTIES, NET:
U.S. .............................................  $2,850,348   $2,876,909
Foreign...........................................      56,153       59,384
                                                    ----------   ----------
                                                    $2,906,501   $2,936,293
                                                    ==========   ==========


     Comprehensive Income -- SFAS No. 130, "Reporting Comprehensive Income,"
requires an enterprise to display comprehensive income and its components in a
financial statement to be included in an enterprise's full set of annual
financial statements or in the notes to financial statements. Comprehensive
                                       F-21
   171
                MERISTAR HOSPITALITY OPERATING PARTNERSHIP, L.P.

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

income represents a measure of all changes in equity of an enterprise that
result from recognized transactions and other economic events for the period
other than transactions with owners in their capacity as owners. Comprehensive
income of the Partnership includes net income and other comprehensive income
from foreign currency items. Accumulated other comprehensive loss included in
partners' capital was $6,081 and $5,247 as of December 31, 2000 and 1999,
respectively.

     New Accounting Pronouncements -- In June 1998, the Financial Accounting
Standards Board ("FASB") issued SFAS No. 133, "Accounting for Derivative
Instruments and Hedging Activities," which requires that an entity recognize all
derivatives as either assets or liabilities in balance sheets and measure those
instruments at fair value. In June 1999, the FASB issued SFAS No. 137 which
amended SFAS No. 133 to defer the effective date to all fiscal quarters of
fiscal years beginning after June 15, 2000. In June 2000, the FASB issued SFAS
No. 138 which provides additional guidance and amendments to SFAS No. 133. The
Partnership recognized a transition adjustment of $2,842 as the fair value of
its derivative instruments at January 1, 2001. The transition adjustment
resulted in an interest rate swap liability and a corresponding charge to other
comprehensive income.

3. INVESTMENTS IN HOTEL PROPERTIES

     Investments in hotel properties consists of the following:



                                                                   DECEMBER 31,
                                                              -----------------------
                                                                 2000         1999
                                                              ----------   ----------
                                                                     
Land........................................................  $  317,072   $  318,360
Buildings...................................................   2,461,089    2,378,318
Furniture, fixtures and equipment...........................     338,350      320,787
Construction-in-progress....................................      77,219      101,258
                                                              ----------   ----------
          Total.............................................  $3,193,730   $3,118,723
                                                              ==========   ==========


4. INVESTMENTS IN AND ADVANCES TO AFFILIATES

     The Partnership has ownership interests in certain unconsolidated joint
ventures and affiliated companies.

     In 2000, the Partnership invested $2,100 in STS Hotel Net, a Partnership
that provides high-speed internet portals to guest rooms. This investment is
accounted for using the cost method.

     In 1999, the Partnership invested $40,000 in MeriStar Investment Partners,
LP ("MIP"), a joint venture established to acquire upscale, full-service hotels.
The Partnership's investment is in the form of a preferred partnership interest.
The Partnership receives a 16% preferred return on its investment.

5. NOTE RECEIVABLE FROM LESSEE

     On March 1, 2000, OpCo repaid the remaining balance of $57,110 on its
revolving credit agreement with the Partnership upon closing its bank revolving
credit facility. At that time, OpCo's revolving credit agreement with the
Partnership was also amended to reduce the maximum borrowing limit from $75,000
to $50,000. Any amounts outstanding will bear interest at the rate of the 30-day
London Interbank Offered Rate plus 650 basis points.

                                       F-22
   172
                MERISTAR HOSPITALITY OPERATING PARTNERSHIP, L.P.

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

6. LONG-TERM DEBT

     Long-term debt consists of the following:



                                                                   DECEMBER 31,
                                                              -----------------------
                                                                 2000         1999
                                                              ----------   ----------
                                                                     
Credit Facility.............................................  $  898,000   $  908,000
Secured Facility............................................     324,554      328,954
Mortgage Debt and Other.....................................      59,036       65,276
                                                              ----------   ----------
  Mortgages and notes payable...............................   1,281,590    1,302,230
Notes payable to MeriStar...................................     356,729      374,541
                                                              ----------   ----------
                                                              $1,638,319   $1,676,771
                                                              ==========   ==========


     Credit Facility -- In conjunction with the Merger, the Partnership entered
into a $1,000,000 senior secured credit facility (the "Credit Facility"). The
Credit Facility is structured as a $300,000, five-year term loan facility; a
$200,000, five-and-a-half year term loan facility; and a $500,000, three-year
revolving credit facility with two one-year optional extensions. The Credit
Facility is secured by MeriStar's common stock, and the partners' ownership
interests in the Partnership and its subsidiaries. The interest rate on the term
loans and revolving facility ranges from 100 to 200 basis points over the 30-day
London Interbank Offered Rate ("LIBOR"), depending on certain financial
performance covenants and long-term senior unsecured debt ratings. The weighted
average interest rate on borrowings outstanding under the Credit Facility as of
December 31, 2000 and 1999 was 8.3% and 8.4%, respectively. As of December 31,
2000, the Partnership had $98.0 million available under the Credit Facility's
revolving facility.

     Secured Facility -- In 1999, the Partnership completed a $330,000 10-year
non-recourse financing ("Secured Facility") secured by a portfolio of 19 hotels.
The loan bears a fixed interest rate of 8.01% and matures in 2009. The
Partnership used most of the net proceeds to repay the amounts outstanding under
prior credit facilities.

     Mortgage Debt -- In connection with the Merger, the Partnership assumed
mortgage debt secured by seven hotels. The mortgage debt matures between 2001
and 2012 and the interest rates on the mortgages range from 7.5% to 10.5%.

     Notes Payable to MeriStar -- In 1997, MeriStar completed the offering of
$150,000 aggregate principal amount (issue price of $149,799, net of discount)
of its 8.75% senior subordinated notes due 2007 (the "Subordinated Notes"). In
conjunction with this transaction, the Partnership borrowed $150,000 from
MeriStar under terms matching those of the Subordinated Notes; however, the
interest rate on the Partnership's note to MeriStar is 8.69%, the effective rate
on the Subordinated Notes. The indenture pursuant to which the Subordinated
Notes were issued contains certain covenants, including maintenance of certain
financial ratios, reporting requirements, and other customary restrictions. The
note provides for semi-annual payments of interest on February 15 and August 15,
commencing on February 15, 1998.

     In 1999, under terms matching those of the Subordinated Notes, MeriStar
completed an "add-on" offering of $55,000 of Subordinated Notes. In conjunction
with the "add-on" sale of Subordinated Notes, the Partnership borrowed $55,000
from MeriStar under terms matching those of the Subordinated Notes; however, the
interest rate on the Partnership's note to MeriStar is 8.69%, the effective rate
on the Subordinated Notes. The Partnership used the net proceeds to repay
indebtedness under its Credit Facility and to invest in MIP. These notes are
unsecured obligations of the Partnership and provide for semi-annual payments of
interest on February 15 and August 15, commencing on August 15, 1999. The
outstanding balance on these notes payable to MeriStar is $202,429 and $202,041
at December 31, 2000 and 1999, respectively.

                                       F-23
   173
                MERISTAR HOSPITALITY OPERATING PARTNERSHIP, L.P.

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     In 1997, MeriStar completed the offering of $172,500 aggregate principal
amount of its 4.75% convertible subordinated notes due 2004 (the "Convertible
Notes"). In conjunction with this transaction, the Partnership borrowed $172,500
from MeriStar under terms matching those of the Convertible Notes. The proceeds
were used to repay outstanding indebtedness under a prior credit facility and to
finance certain hotel acquisitions. The note provides for semi-annual payments
of interest on April 15 and October 15, commencing on April 15, 1998. During
2000, the Partnership repaid $18,200 of its note to MeriStar at a discount in
connection with MeriStar's repurchase of its Convertible Notes at an equal
discount. This resulted in an extraordinary gain of $3,450 ($3,400, net of
taxes). The outstanding balance on this note payable to MeriStar is $154,300 and
$172,500 at December 31, 2000 and 1999, respectively.

     Hedge Agreements -- As of December 31, 2000, the Partnership has seven swap
agreements with notional principal amounts totaling $700,000. These swap
agreements provide hedges against the impact future interest rates have on the
Partnership's floating London Interbank Offered Rate ("LIBOR") debt instruments.
The swap agreements effectively fix the 30-day LIBOR between 6.0% and 7.2%. The
swap agreements expire between September 2001 and July 2003. For the year ended
December 31, 2000, the Partnership has received net payments of $3,081 on these
swaps and other similar swaps that expired during the year.

     In anticipation of the August 1999 completion of the Secured Facility, the
Partnership entered into two separate hedge transactions during July 1999. Upon
completion of the Secured Facility, the Partnership terminated the underlying
treasury lock agreements, resulting in a net payment to the Partnership of
$5,100. The amount was deferred and is being recognized as a reduction to
interest expense over the life of the underlying debt. As a result, the
effective interest rate on the Secured Facility is 7.76%.

     As of December 31, 2000, after consideration of the hedge agreements
described above, the Partnership has fixed the effective interest rate on 88% of
its long-term debt and its overall weighted average interest rate is 7.93%.

     Future Maturities -- Aggregate future maturities of the above obligations
are as follows:


                                                        
2001....................................................   $   28,288
2002....................................................       47,897
2003....................................................      667,589
2004....................................................      361,168
2005....................................................        9,265
Thereafter..............................................      524,112
                                                           ----------
                                                           $1,638,319
                                                           ==========


     Management has determined that the fair value of the outstanding balance of
the Partnership's long-term debt approximates $1,589,311 at December 31, 2000.

                                       F-24
   174
                MERISTAR HOSPITALITY OPERATING PARTNERSHIP, L.P.

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

7. INCOME TAXES

     The Partnership's income taxes were allocated as follows:



                                                              2000     1999     1998
                                                             ------   ------   ------
                                                                      
Taxes on income before gain on sale of assets, and
  extraordinary gain (loss)................................  $1,622   $1,681   $1,299
Taxes on gain on sale of assets............................      56       --       --
Tax expense or (benefit) on extraordinary gain (loss)......      50      (74)    (207)
                                                             ------   ------   ------
                                                             $1,728   $1,607   $1,092
                                                             ======   ======   ======


     The Partnership's effective income tax rate is as follows:



                                                              2000   1999   1998
                                                              ----   ----   ----
                                                                   
State and local taxes.......................................  1.1%   1.1%   1.1%
Difference in effective rate on foreign subsidiaries........  0.3    0.3    0.3
Other.......................................................   --     --    0.1
                                                              ---    ---    ---
                                                              1.4%   1.4%   1.5%
                                                              ===    ===    ===


     The components of income tax expense related to income before gain on sale
of assets, and extraordinary gain (loss) are as follows:



                                                              2000     1999     1998
                                                             ------   ------   ------
                                                                      
Current:
  State....................................................  $  640   $  815   $1,408
  Foreign..................................................     346      151      161
                                                             ------   ------   ------
                                                                986      966    1,569
Deferred:
  State....................................................     548      675     (270)
  Foreign..................................................      88       40       --
                                                             ------   ------   ------
                                                                636      715     (270)
                                                             ------   ------   ------
                                                             $1,622   $1,681   $1,299
                                                             ======   ======   ======


     The tax effects of the principal temporary differences that give rise to
the Partnership's net deferred tax liability are as follows:



                                                                DECEMBER 31,
                                                              ----------------
                                                               2000      1999
                                                              ------    ------
                                                                  
Accelerated depreciation....................................  $2,089    $1,477
Fair value of hotel assets acquired.........................   5,440     5,440
Allowance for doubtful accounts.............................     (24)      (24)
Accrued vacation............................................     (12)      (12)
Accrued expenses............................................     386       386
Other.......................................................     234       210
                                                              ------    ------
Net deferred tax liability..................................  $8,113    $7,477
                                                              ======    ======


     There is no valuation allowance for deferred tax assets as of December 31,
2000 or 1999 as management believes it is more likely than not that these
deferred tax assets will be fully realized.

                                       F-25
   175
                MERISTAR HOSPITALITY OPERATING PARTNERSHIP, L.P.

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     In conjunction with the Merger and related transactions, the Partnership
established a new accounting basis for AGH's assets and liabilities based on
their fair values. In accordance with accounting principles generally accepted
in the United States of America, the Partnership has provided a deferred income
tax liability for the estimated future tax effect of differences between the
accounting and tax bases of assets acquired from AGH. This deferred income tax
liability, related to future state and local income taxes, is estimated as
$5,440, based on information available at the date of the Merger and
subsequently.

8. PARTNERSHIP UNITS

     The outstanding units of limited partnership interest in the Partnership
are redeemable at the option of the holder for a like number of shares of common
stock of MeriStar, or cash, or a combination thereof, at the election of
MeriStar. Due to these redemption rights, these limited partnership units have
been excluded from partners' capital and are included in redeemable OP units and
measured at redemption value as of the end of the periods presented. At December
31, 2000 and 1999 there were 4,056,111 and 4,544,420 redeemable units
outstanding, respectively. The value of these redeemable units is based on the
closing market price of MeriStar's common stock at the balance sheet date, which
at December 31, 2000 and 1999 was $19.70 and $16.00, respectively. In addition,
there were 392,157 Class D Preferred OP Units outstanding at December 31, 2000
and 1999 with a redemption value of $22.16 per unit.

     The Partnership's agreement provides for four classes of partnership
interests ("OP Units"): Common OP Units, Class B OP Units, Class C OP Units and
Class D OP Units. Common OP Units and Class B OP Units receive quarterly
distributions per OP Unit equal to the dividend paid on each share of MeriStar's
common stock. Class C OP Units receive a non-cumulative, quarterly distribution
equal to $0.5575 per Class C OP Unit until such time as the dividend rate on
MeriStar's common stock exceeds $0.5575 whereupon the Class C OP Units
automatically convert into Common OP Units. Class D OP Units pay a 6.5%
cumulative annual preferred return based on an assumed price per common share of
$22.16, compounded quarterly to the extent not paid on a current basis. The
Partnership may redeem them at any time after April 1, 2000 at a price of $22.16
per share for cash or, at MeriStar's option, for shares of MeriStar common stock
having a value equal to the redemption price. The holders have the option to
redeem the Class D OP Units at any time after April 1, 2004 for cash or, at the
holders option, for shares of MeriStar common stock having a value equal to
$22.16. All net income earned and capital proceeds received by the Partnership,
after payment of the annual preferred return on Class D OP units, are shared by
the holders of the Common OP Units. As of December 31, 2000 and 1999,
outstanding OP Units were 48,459,145 and 51,800,888 respectively.

     During 1999, 65,875 Common OP Units were issued to partially finance the
purchase of a hotel and 974,588 Common OP units were issued as a conditional
component of a purchase agreement for a hotel purchased in 1998. During 1998,
962,858 Common and Class B OP Units were issued to partially finance the
purchases of certain hotels and 3,305,175 Common OP Units were issued to former
holders of AGH OP Units. During 1997, the Partnership issued 1,483,759 Common
and Class B OP Units and 392,157 Class D OP Units to partially finance the
purchases of certain hotels and lease contracts on other hotels.

     On March 21, 2000, June 21, 2000, September 25, 2000, and December 20,
2000, the Partnership declared its first, second, third and fourth quarter
distributions, respectively, equivalent to an annual rate of $2.02 per Common
and Class B OP Unit and $2.23 per Class C OP Unit in the Partnership. The amount
of the distribution for each quarter was $0.505 per Common and Class B OP Unit
and $0.5575 per Class C OP Unit and was paid on April 28, 2000, July 31, 2000,
October 31, 2000 and January 31, 2001, respectively.

     On March 17, 1999, June 21, 1999, September 15, 1999, and December 6, 1999,
the Partnership declared its first, second, third and fourth quarter
distributions, respectively, equivalent to an annual rate of
                                       F-26
   176
                MERISTAR HOSPITALITY OPERATING PARTNERSHIP, L.P.

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

$2.02 per Common and Class B OP Unit and $2.23 per Class C OP Unit in the
Partnership. The amount of the distribution for each quarter was $0.505 per
Common and Class C OP Unit and $0.5575 per Class C OP Unit and was paid on April
30, 1999, July 30, 1999, October 29, 1999 and January 31, 2000, respectively.

     On September 2, 1998 and November 4, 1998, respectively, the Partnership
declared its third and fourth quarter distributions, equivalent to an annual
rate of $2.02 per Common and Class B OP Unit and $2.23 per Class C OP Unit in
the Partnership. The third quarter distribution was paid on a prorated basis
from August 4, 1998 (the first day of operations following the Merger) through
September 30, 1998. The amount of the distribution was $0.31837 per Common and
Class B OP Unit and was paid on October 30, 1998. The fourth quarter
distribution of $0.505 per Common and Class B OP Unit and $0.5575 per Class C OP
Unit was paid on January 29, 1999.

     When MeriStar, the general partner, repurchases its outstanding common
stock, the Partnership repurchases a matching number of units held by MeriStar
at an equal price. In September 1999, MeriStar's Board of Directors authorized
the repurchase of up to five million shares of its common stock from time to
time in open market or privately negotiated transactions. As of December 31,
2000, MeriStar has repurchased a total of 4,083,204 shares for $72,354 which has
been recorded as a reduction to partners' capital as a result of the redemption
of units held by MeriStar to fund the repurchase.

                                       F-27
   177
                MERISTAR HOSPITALITY OPERATING PARTNERSHIP, L.P.

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

9. EARNINGS PER UNIT

     The following is a reconciliation of the numerators and denominators of the
basic and diluted earnings per unit ("EPU") computations for income before
extraordinary gain (loss):



                                                           YEAR ENDED DECEMBER 31,
                                                        -----------------------------
                                                          2000       1999      1998
                                                        --------   --------   -------
                                                                     
Basic EPU Computation:
  Net income before extraordinary gain (loss).........  $114,636   $116,207   $86,304
  Distributions paid related to unvested restricted
     stock of MeriStar................................    (1,168)        --        --
  Preferred distributions.............................      (565)      (565)     (650)
                                                        --------   --------   -------
  Income before extraordinary gain (loss) available to
     common unitholders...............................   112,903    115,642    85,654
  Weighted average number of OP Units outstanding.....    50,122     52,153    36,021
                                                        --------   --------   -------
  Basic EPU before extraordinary gain (loss)..........  $   2.25   $   2.22   $  2.38
                                                        ========   ========   =======
Diluted EPU Computation:
  Income before extraordinary gain (loss) available to
     common unitholders...............................  $112,903   $115,642   $85,654
  Preferred distributions.............................       565        565       650
  Interest on convertible debt of MeriStar............     7,338      8,137     6,377
  Distributions paid related to unvested restricted
     stock of MeriStar................................       254         --        --
                                                        --------   --------   -------
  Adjusted net income.................................   121,060    124,344    92,681
  Weighted average number of OP units outstanding.....    50,122     52,153    36,021
  OP Unit equivalents:
     Stock options of MeriStar........................       208        102       383
     Class D Preferred OP Units.......................       392        392       392
     Convertible debt of MeriStar.....................     4,612      5,066     4,454
     Restricted stock of MeriStar.....................       126         --        --
                                                        --------   --------   -------
     Weighted average number of diluted OP units
       outstanding....................................    55,460     57,713    41,250
                                                        --------   --------   -------
     Diluted EPU before extraordinary gain (loss).....  $   2.18   $   2.15   $  2.25
                                                        ========   ========   =======


10. RELATED-PARTY TRANSACTIONS

     Pursuant to an intercompany agreement, the Partnership and OpCo provide
each other with, among other things, reciprocal rights to participate in certain
transactions entered into by each party. In particular, OpCo has a right of
first refusal to become the lessee of any real property acquired by the
Partnership. OpCo also may provide the Partnership with certain services
including administrative, renovation supervision, corporate, accounting,
finance, insurance, legal, tax, information technology, human resources,
acquisition identification and due diligence, and operational services, for
which OpCo is compensated in an amount that the Partnership would be charged by
a third party for comparable services. During the years ended December 31, 2000,
1999 and 1998, the Partnership paid OpCo $1,165, $1,600 and $781 respectively,
for such services.

                                       F-28
   178
                MERISTAR HOSPITALITY OPERATING PARTNERSHIP, L.P.

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     Summarized financial information of the Partnership's significant lessee,
OpCo, is as follows:



                                                       2000         1999
                                                    ----------   ----------
                                                                     
BALANCE SHEET DATA:
Total assets......................................  $  339,118   $  258,931
Total liabilities.................................  $  254,673   $  179,168




                                                       2000         1999        1998
                                                    ----------   ----------   --------
                                                                     
OPERATING DATA:
Revenue...........................................  $1,411,619   $1,292,114   $562,347
Net income (loss).................................  $   (9,380)  $    6,685   $  3,950


     OpCo has a revolving credit facility with the Partnership. On March 1,
2000, OpCo repaid the remaining balance of $57,110 on its revolving credit
agreement with the Partnership upon closing its bank revolving credit facility.
At this time, the revolving credit agreement was amended to reduce the maximum
borrowing limit from $75,000 to $50,000 and the interest rate on the facility
was changed from LIBOR plus 350 basis points to LIBOR plus 650 basis points.
During 2000, 1999 and 1998, the Partnership earned interest of $955, $4,907, and
$1,967, respectively, from this facility. There were no amounts outstanding
under this facility at December 31, 2000.

     In order for AGH to qualify as a REIT prior to the Merger, AGH's operating
partnership sold certain personal property relating to certain of the hotels
acquired by AGH in connection with its initial public offering to AGH Leasing,
L.P. (which has since come under the control of OpCo) for $315, which amount was
paid by issuance of a promissory note to AGH's operating partnership. The note
was transferred to the Partnership in connection with the Merger. The promissory
note bears interest at the rate of 10.0% per annum and requires the payment of
quarterly installments of principal and interest over a five-year period ending
on July 31, 2000. This note was repaid during 2000.

     Certain members of management and their respective affiliates owned equity
interests relating to a hotel which was acquired by the Partnership in January
1999. Such persons and affiliates received an aggregate of $1,488 of the
Partnership's OP Units in exchange for such interests in the hotel.

11. STOCK-BASED COMPENSATION

     MeriStar sponsors a restricted stock plan and a stock option plan (the
"Plans") in which Partnership employees participate. Upon issuance of any stock,
MeriStar is obligated to contribute the proceeds to the Company in exchange for
an equal number of OP units.

  Stock Options

     At the date of the Merger, CapStar had outstanding approximately 1,758,000
options (the "CapStar Options") under an equity incentive plan. As a result of
the Merger, all holders of CapStar Options received one option in MeriStar and
one option in OpCo, and the original exercise price of the CapStar Options was
allocated between the two companies. In addition, approximately 1,060,000 of the
CapStar Options became fully vested as of the Merger date.

     In connection with the Merger, a new equity incentive plan (the "Equity
Incentive Plan") was adopted. This plan authorizes 4,549,561 shares of common
stock to be awarded. Awards may be granted to officers or other key employees of
MeriStar or an affiliate. These shares are exercisable in three annual
installments and expire ten years from the grant date.

                                       F-29
   179
                MERISTAR HOSPITALITY OPERATING PARTNERSHIP, L.P.

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     Stock option activity for 2000, 1999 and 1998 is as follows:



                                                              NUMBER OF      AVERAGE
                                                               SHARES      OPTION PRICE
                                                              ---------    ------------
                                                                     
Balance, January 1, 1998....................................  1,601,406       $26.28
  Granted...................................................  2,171,796        24.78
  Exercised.................................................    (37,823)       17.45
  Forfeited.................................................    (32,000)       29.44
                                                              ---------       ------
Balance, December 31, 1998..................................  3,703,379        24.80
  Granted...................................................  1,015,750        19.37
  Exercised.................................................    (94,012)       15.64
  Forfeited.................................................   (264,064)       27.87
                                                              ---------       ------
Balance, December 31, 1999..................................  4,361,053        23.56
  Granted...................................................    584,875        16.13
  Exercised.................................................    (47,153)       17.26
  Forfeited.................................................   (113,441)       28.62
                                                              ---------       ------
Balance, December 31, 2000..................................  4,785,334       $22.68
                                                              =========       ======
Shares exercisable at December 31, 1998.....................  2,231,072       $24.63
                                                              =========       ======
Shares exercisable at December 31, 1999.....................  2,577,620       $24.53
                                                              =========       ======
Shares exercisable at December 31, 2000.....................  3,482,816       $23.99
                                                              =========       ======


     The following table summarizes information about stock options outstanding
at December 31, 2000:



                           OPTIONS OUTSTANDING             OPTIONS EXERCISABLE
                   ------------------------------------   ----------------------
                                  WEIGHTED
                                   AVERAGE     WEIGHTED                 WEIGHTED
                                  REMAINING    AVERAGE                  AVERAGE
    RANGE OF         NUMBER      CONTRACTUAL   EXERCISE     NUMBER      EXERCISE
EXERCISE PRICES    OUTSTANDING      LIFE        PRICE     EXERCISABLE    PRICE
- ---------------    -----------   -----------   --------   -----------   --------
                                                         
$14.88 to $19.19    1,978,572       7.58        $17.17     1,051,410     $16.59
$19.75 to $25.31    1,160,502       7.04         21.62       852,206      21.68
$25.80 to $31.42    1,435,280       6.02         29.98     1,435,280      29.98
$31.51 to $32.08      210,980       7.00         32.05       143,920      32.04
                    ---------       ----        ------     ---------     ------
$14.88 to $32.08    4,785,334       6.96        $22.75     3,482,816     $23.99
                    =========       ====        ======     =========     ======


  Other Stock Compensation

     In conjunction with the Merger, holders of CapStar options were granted a
total of 150,000 shares of stock with a value of $3,205. This restricted stock
vests ratably over a three-year period.

     As of December 31, 2000, MeriStar granted 586,500 shares of restricted
stock. This restricted stock vests ratably over a three-year or five-year
period. The Partnership incurred $3,070 in compensation expense in 2000 related
to the amortization of this restricted stock.

     As of December 31, 2000, the Partnership has issued 462,500 Profits-Only OP
Units to certain of the Partnership's executive officers pursuant to a
Profits-Only Operating Partnership Units Plan. The units vest over three years
based on achieving certain operating performance criteria and upon the
occurrence of certain other events. The Profits-Only OP Units are subject to
variable plan accounting.

                                       F-30
   180
                MERISTAR HOSPITALITY OPERATING PARTNERSHIP, L.P.

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

12. COMMITMENTS AND CONTINGENCIES

     The Partnership leases land at certain hotels from third parties. Certain
leases contain contingent rent features based on gross revenues at the
respective property. Future minimum lease payments required under these
operating leases as of December 31, 2000 were as follows:


                                                          
2001......................................................   $ 1,556
2002......................................................     1,556
2003......................................................     1,556
2004......................................................     1,559
2005......................................................     1,559
Thereafter................................................    57,396
                                                             -------
                                                             $65,182
                                                             =======


     Until January 1, 2001 the Partnership leased all of its hotels to OpCo and
one other lessee under non-cancelable participating leases that expire from 2009
to 2011. Beginning January 1, 2001, the Partnership will lease eight hotels to
one lessee under non-cancelable participating leases that expire in 2009. The
Partnership also leases certain office, retail and parking space to outside
parties under non-cancelable operating leases with initial or remaining terms in
excess of one year. Future minimum rental receipts under these non-cancelable
leases as of December 31, 2000 were as follows:


                                                         
2001.....................................................   $ 20,289
2002.....................................................     19,801
2003.....................................................     18,937
2004.....................................................     18,590
2005.....................................................     16,945
Thereafter...............................................     63,428
                                                            --------
                                                            $157,990
                                                            ========


     In the course of the Partnership's normal business activities, various
lawsuits, claims and proceedings have been or may be instituted or asserted
against the Partnership. Based on currently available facts, management believes
that the disposition of matters that are pending or asserted will not have a
material adverse effect on the consolidated financial position, results of
operations or liquidity of the Partnership.

13. ACQUISITIONS AND DISPOSITIONS

     During 2000, the Partnership sold three limited service hotels and received
proceeds of $24,148. This resulted in a gain on sale of assets of $3,495
($3,439, net of tax). The Partnership also purchased a full service hotel for
$19,400. Of the $19,400, $11,400 was paid in cash and $8,000 will be paid from
the hotel's future cash flow within the next five years. The acquisition was
funded using existing cash and borrowings on the Credit Facility.

     During 1999, the Partnership acquired one hotel for a purchase price of
$10,642 of cash and $1,488 of OP Units. The acquisition was funded using
existing cash and borrowings on the Credit Facility. The Partnership also sold 2
hotels during 1999 for a total price of $8,900. The resulting gain on the sales
was immaterial.

     During 1998, the Partnership acquired 70 hotels (containing 17,332 rooms),
of which 53 were acquired pursuant to the Merger. MeriStar purchased AGH for
approximately $1,306,000. MeriStar contributed the net assets acquired to the
Partnership in exchange for approximately 23,913,000 OP Units. The total
purchase price for the remaining 17 acquired hotels during 1998 was $549,068 of
cash and

                                       F-31
   181
                MERISTAR HOSPITALITY OPERATING PARTNERSHIP, L.P.

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

$16,932 of OP Units. The cash portions of these acquisitions were funded through
borrowings on the Credit Facility and a prior credit facility.

     The following unaudited pro forma information is presented as if the
Merger, the Spin-Off and all 117 hotels owned at December 31, 1998 had been
acquired at the beginning of 1998. The pro forma information is provided for
informational purposes only. It is based on historical information and does not
necessarily reflect the actual results that would have occurred nor is it
necessarily indicative of future results of operations of the Company. Pro forma
information for 1998 for total revenue, net income and diluted EPU is $332,299,
$107,698 and $2.44, respectively.

                                       F-32
   182
                MERISTAR HOSPITALITY OPERATING PARTNERSHIP, L.P.

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

14. CONSOLIDATING FINANCIAL INFORMATION

     Certain of the Partnership's wholly-owned subsidiaries, together with the
Partnership, are guarantors of the Credit Facility and $500 million of senior
unsecured notes issued subsequent to December 31, 2000. The following tables
present consolidating information for the guarantor subsidiaries.

                MERISTAR HOSPITALITY OPERATING PARTNERSHIP, L.P.

                          CONSOLIDATING BALANCE SHEET
                               DECEMBER 31, 2000



                                  MERISTAR
                                 HOSPITALITY    GUARANTOR     NON-GUARANTOR                     TOTAL
                                  OP, L.P.     SUBSIDIARIES   SUBSIDIARIES    ELIMINATIONS   CONSOLIDATED
                                 -----------   ------------   -------------   ------------   ------------
                                                                              
                                                 ASSETS

Investments in hotel
  properties, net..............  $    7,443     $1,448,104     $1,450,954     $        --     $2,906,501
Cash and cash equivalents......         242             --             --              --            242
Accounts receivable, net.......          94          1,525          1,214              --          2,833
Prepaid expenses and other.....       2,563            381           (177)             --          2,767
Notes receivable...............      87,887             --             --         (87,887)            --
Due from Lessee................     (12,130)          (450)        34,801              --         22,221
Due from subsidiaries..........    (431,155)       193,304        237,851              --             --
Investments in and advances to
  affiliates...................   2,661,521         59,662          8,487      (2,687,474)        42,196
Restricted cash................      14,709             --          5,209              --         19,918
Intangible assets, net.........       7,531          1,432            859              --          9,822
                                 ----------     ----------     ----------     -----------     ----------
                                 $2,338,705     $1,703,958     $1,739,198     $(2,775,361)    $3,006,500
                                 ==========     ==========     ==========     ===========     ==========

                          LIABILITIES, MINORITY INTERESTS AND PARTNERS' CAPITAL

Accounts payable, accrued
  expenses and other
  liabilities..................  $   32,061     $   24,189     $   15,947     $        --     $   72,197
Accrued interest...............      23,701             --          4,664              --         28,365
Income taxes payable...........         921             --             --              --            921
Distributions payable..........      24,581             --             --              --         24,581
Deferred income taxes..........       8,113             --             --              --          8,113
Notes payable to MeriStar......     356,729             --             --              --        356,729
Mortgages and notes payable....   1,223,096         88,189         58,192         (87,887)     1,281,590
                                 ----------     ----------     ----------     -----------     ----------
          Total liabilities....   1,669,202        112,378         78,803         (87,887)     1,772,496
Minority interests.............          --          2,687             --              --          2,687
Redeemable OP units at
  redemption value.............      88,545             --             --              --         88,545
Partners' capital..............     580,958      1,588,893      1,660,395      (2,687,474)     1,142,772
                                 ----------     ----------     ----------     -----------     ----------
                                 $2,338,705     $1,703,958     $1,739,198     $(2,775,361)    $3,006,500
                                 ==========     ==========     ==========     ===========     ==========


                                       F-33
   183
                MERISTAR HOSPITALITY OPERATING PARTNERSHIP, L.P.

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

                MERISTAR HOSPITALITY OPERATING PARTNERSHIP, L.P.

                          CONSOLIDATING BALANCE SHEET
                               DECEMBER 31, 1999



                                 MERISTAR
                                HOSPITALITY    GUARANTOR     NON-GUARANTOR                      TOTAL
                                 OP, L.P.     SUBSIDIARIES    SUBSIDIARIES    ELIMINATIONS   CONSOLIDATED
                                -----------   ------------   --------------   ------------   ------------
                                                                              
                                                 ASSETS

Investments in hotel
  properties, net.............  $    2,129     $1,378,706      $1,555,458     $        --     $2,936,293
Cash and cash equivalents.....       2,549             --              --              --          2,549
Accounts receivable, net......          --          1,076             252              --          1,328
Prepaid expenses and other....       5,873          2,698             566              --          9,137
Notes receivable..............     144,319             --              --         (87,209)        57,110
Due from Lessee...............     (20,583)        (3,472)         35,531              --         11,476
Due from subsidiaries.........    (173,510)        70,174         103,336              --             --
Investments in and advances to
  affiliates..................   2,674,559         60,097           8,487      (2,703,058)        40,085
Restricted cash...............      13,100             43           4,045              --         17,188
Intangible assets, net........       8,088          2,071             771              --         10,930
                                ----------     ----------      ----------     -----------     ----------
                                $2,656,524     $1,511,393      $1,708,446     $(2,790,267)    $3,086,096
                                ==========     ==========      ==========     ===========     ==========

                          LIABILITIES, MINORITY INTERESTS AND PARTNERS' CAPITAL

Accounts payable, accrued
  expenses and other
  liabilities.................  $   23,607     $   17,793      $   14,466     $        --     $   55,866
Accrued interest..............      26,072             --           5,308              --         31,380
Income taxes payable..........         730             --              --              --            730
Distributions payable.........      26,263             --              --              --         26,263
Deferred income taxes.........       7,477             --              --              --          7,477
Note payable to MeriStar......     374,541             --              --              --        374,541
Mortgages and notes payable...   1,237,497         90,627          61,315         (87,209)     1,302,230
                                ----------     ----------      ----------     -----------     ----------
          Total liabilities...   1,696,187        108,420          81,089         (87,209)     1,798,487
Minority interests............          --          2,690              --              --          2,690
Redeemable OP units at
  redemption value............      81,401             --              --              --         81,401
Partners' capital.............     878,936      1,400,283       1,627,357      (2,703,058)     1,203,518
                                ----------     ----------      ----------     -----------     ----------
                                $2,656,524     $1,511,393      $1,708,446     $(2,790,267)    $3,086,096
                                ==========     ==========      ==========     ===========     ==========


                                       F-34
   184
                MERISTAR HOSPITALITY OPERATING PARTNERSHIP, L.P.

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

                MERISTAR HOSPITALITY OPERATING PARTNERSHIP, L.P.

                     CONSOLIDATING STATEMENT OF OPERATIONS
                               DECEMBER 31, 2000



                                                  MERISTAR
                                                 HOSPITALITY    GUARANTOR     NON-GUARANTOR      TOTAL
                                                  OP, L.P.     SUBSIDIARIES   SUBSIDIARIES    CONSOLIDATED
                                                 -----------   ------------   -------------   ------------
                                                                                  
Revenue:
  Participating lease revenue..................   $   6,544      $183,959       $201,226        $391,729
  Office rental, parking and other revenue.....       2,149         2,404          4,403           8,956
                                                  ---------      --------       --------        --------
          Total revenue........................       8,693       186,363        205,629         400,685
Expenses:
  Office rental, parking and other operating
     expenses..................................          --           928          1,803           2,731
  Undistributed operating expenses:
     Administrative and general................       8,820           475            150           9,445
     Property taxes, insurance and other.......       2,732        22,822         21,927          47,481
     Depreciation and amortization.............       4,588        52,767         53,333         110,688
                                                  ---------      --------       --------        --------
          Total operating expenses.............      16,140        76,992         77,213         170,345
                                                  ---------      --------       --------        --------
Net operating income (loss)....................      (7,447)      109,371        128,416         230,340
Interest expense, net..........................     112,930         4,619            (25)        117,524
                                                  ---------      --------       --------        --------
Income (loss) before minority interests, income
  taxes, gain on sale of assets, and
  extraordinary gain...........................    (120,377)      104,752        128,441         112,816
Minority interests.............................          --            (3)            --              (3)
                                                  ---------      --------       --------        --------
Income (loss) before income taxes, gain on sale
  of assets, and extraordinary gain............    (120,377)      104,755        128,441         112,819
Income taxes...................................       1,622            --             --           1,622
                                                  ---------      --------       --------        --------
Income (loss) before gain on sale of assets,
  and extraordinary gain.......................    (121,999)      104,755        128,441         111,197
Gain on sale of assets, net....................          --            --          3,439           3,439
Extraordinary gain on early extinguishment of
  debt, net....................................       3,400            --             --           3,400
                                                  ---------      --------       --------        --------
Net income (loss)..............................   $(118,599)     $104,755       $131,880        $118,036
                                                  =========      ========       ========        ========


                                       F-35
   185
                MERISTAR HOSPITALITY OPERATING PARTNERSHIP, L.P.

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

                MERISTAR HOSPITALITY OPERATING PARTNERSHIP, L.P.

                     CONSOLIDATING STATEMENT OF OPERATIONS
                               DECEMBER 31, 1999



                                            MERISTAR
                                          HOSPITALITY     GUARANTOR     NON-GUARANTOR
                                            OP, L.P.     SUBSIDIARIES    SUBSIDIARIES    TOTAL CONSOLIDATED
                                          ------------   ------------   --------------   ------------------
                                                                             
Revenue:
  Participating lease revenue...........    $  7,373       $169,392        $191,247           $368,012
  Office rental, parking and other
     revenue............................         656          2,012           4,140              6,808
                                            --------       --------        --------           --------
          Total revenue.................       8,029        171,404         195,387            374,820
Expenses:
  Office rental, parking and other
     operating expenses.................          21            578           1,365              1,964
  Undistributed operating expenses:
     Administrative and general.........       5,209            444              82              5,735
     Property taxes, insurance and
       other............................       2,818         23,819          20,390             47,027
     Depreciation and amortization......       4,196         46,442          51,157            101,795
                                            --------       --------        --------           --------
          Total operating expenses......      12,244         71,283          72,994            156,521
                                            --------       --------        --------           --------
Net operating income (loss).............      (4,215)       100,121         122,393            218,299
Interest expense, net...................      90,659          3,083           6,645            100,387
                                            --------       --------        --------           --------
Income (loss) before minority interests,
  income taxes, and extraordinary
  loss..................................     (94,874)        97,038         115,748            117,912
Minority interests......................          --             24              --                 24
                                            --------       --------        --------           --------
Income (loss) before income taxes and
  extraordinary loss....................     (94,874)        97,014         115,748            117,888
Income taxes............................       1,681             --              --              1,681
                                            --------       --------        --------           --------
Income (loss) before extraordinary
  loss..................................     (96,555)        97,014         115,748            116,207
Extraordinary loss on early
  extinguishment of debt, net...........      (2,000)          (703)         (1,848)            (4,551)
                                            --------       --------        --------           --------
Net income (loss).......................    $(98,555)      $ 96,311        $113,900           $111,656
                                            ========       ========        ========           ========


                                       F-36
   186
                MERISTAR HOSPITALITY OPERATING PARTNERSHIP, L.P.

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

                MERISTAR HOSPITALITY OPERATING PARTNERSHIP, L.P.

                     CONSOLIDATING STATEMENT OF OPERATIONS
                               DECEMBER 31, 1998



                                                 MERISTAR
                                               HOSPITALITY     GUARANTOR     NON-GUARANTOR       TOTAL
                                                 OP, L.P.     SUBSIDIARIES    SUBSIDIARIES    CONSOLIDATED
                                               ------------   ------------   --------------   ------------
                                                                                  
Revenue:
     Participating lease revenue.............    $    411       $ 51,007        $ 84,576        $135,994
     Hotel operations:
       Rooms.................................          --        131,729         143,881         275,610
       Food and beverage.....................          --         53,437          31,937          85,374
       Other operating departments...........          --         11,298           8,198          19,496
     Office rental, parking and other
       revenue...............................         356          3,014           2,187           5,557
                                                 --------       --------        --------        --------
          Total revenue......................         767        250,485         270,779         522,031
     Hotel operating expenses by department:
       Rooms.................................          --         32,378          32,670          65,048
       Food and beverage.....................          --         42,941          24,552          67,493
       Other operating departments...........          --          5,831           4,144           9,975
     Office rental, parking and other
       operating expenses....................           1          1,586           1,126           2,713
     Undistributed operating expenses:
       Administrative and general............       1,504         27,343          23,366          52,213
       Property operating costs..............          --         29,920          28,691          58,611
       Property taxes, insurance and other...       2,815         14,161          12,264          29,240
       Lease expense.........................          --          1,449          33,192          34,641
       Depreciation and amortization.........         338         28,095          30,409          58,842
       Spin-off costs........................       7,345             --              --           7,345
                                                 --------       --------        --------        --------
          Total operating expenses...........      12,003        183,704         190,414         386,121
Net operating income (loss)..................     (11,236)        66,781          80,365         135,910
Interest expense, net........................      28,350         12,283           9,859          50,492
                                                 --------       --------        --------        --------
Income (loss) before minority interests,
  income taxes, and extraordinary loss.......     (39,586)        54,498          70,506          85,418
Minority interests...........................          --         (2,185)             --          (2,185)
                                                 --------       --------        --------        --------
Income (loss) before income taxes and
  extraordinary loss.........................     (39,586)        56,683          70,506          87,603
Income taxes.................................       1,299             --              --           1,299
                                                 --------       --------        --------        --------
Income (loss) before and extraordinary
  loss.......................................     (40,885)        56,683          70,506          86,304
Extraordinary loss on early extinguishment of
  debt, net of tax effect....................        (684)          (390)           (164)         (1,238)
                                                 --------       --------        --------        --------
Net income (loss)............................    $(41,569)      $ 56,293        $ 70,342        $ 85,066
                                                 ========       ========        ========        ========


                                       F-37
   187
                MERISTAR HOSPITALITY OPERATING PARTNERSHIP, L.P.

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

                MERISTAR HOSPITALITY OPERATING PARTNERSHIP, L.P.

                     CONSOLIDATING STATEMENT OF CASH FLOWS
                               DECEMBER 31, 2000



                                                MERISTAR
                                              HOSPITALITY     GUARANTOR     NON-GUARANTOR       TOTAL
                                                OP, L.P.     SUBSIDIARIES    SUBSIDIARIES    CONSOLIDATED
                                              ------------   ------------   --------------   ------------
                                                                                 
Cash flows provided by operating
  activities................................   $ 143,850       $  31,632      $  48,606       $ 224,088
Cash flows provided by (used in) investing
  activities................................      50,346        (118,154)        53,522         (14,286)
Cash flows provided by (used in) financing
  activities................................    (196,503)         86,458       (102,128)       (212,173)
Effect of exchange rate changes on cash and
  cash equivalents..........................          --              64             --              64
                                               ---------       ---------      ---------       ---------
Net decrease in cash and cash equivalents...      (2,307)             --             --          (2,307)
Cash and cash equivalents, beginning of
  year......................................       2,549              --             --           2,549
                                               ---------       ---------      ---------       ---------
Cash and cash equivalents, end of year......   $     242       $      --      $      --       $     242
                                               =========       =========      =========       =========


                MERISTAR HOSPITALITY OPERATING PARTNERSHIP, L.P.

                     CONSOLIDATING STATEMENT OF CASH FLOWS
                               DECEMBER 31, 1999



                                                MERISTAR
                                               HOSPITALITY    GUARANTOR     NON-GUARANTOR       TOTAL
                                                OP, L.P.     SUBSIDIARIES    SUBSIDIARIES    CONSOLIDATED
                                               -----------   ------------   --------------   ------------
                                                                                 
Cash flows provided by (used in) operating
  activities.................................   $(202,305)     $126,905       $ 303,729       $ 228,329
Cash flows used in investing activities......     (37,287)      (85,854)        (64,811)       (187,952)
Cash flows provided by (used in) financing
  activities.................................     239,504       (42,534)       (238,918)        (41,948)
Effect of exchange rate changes on cash and
  cash equivalents...........................          --           (53)             --             (53)
                                                ---------      --------       ---------       ---------
Net decrease in cash and cash equivalents....         (88)       (1,536)             --          (1,624)
Cash and cash equivalents, beginning of
  year.......................................   $   2,637      $  1,536       $      --       $   4,173
                                                ---------      --------       ---------       ---------
Cash and cash equivalents, end of year.......   $   2,549      $     --       $      --       $   2,549
                                                =========      ========       =========       =========


                                       F-38
   188
                MERISTAR HOSPITALITY OPERATING PARTNERSHIP, L.P.

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

                MERISTAR HOSPITALITY OPERATING PARTNERSHIP, L.P.

                     CONSOLIDATING STATEMENT OF CASH FLOWS
                               DECEMBER 31, 1998



                                               MERISTAR
                                              HOSPITALITY      GUARANTOR     NON-GUARANTOR       TOTAL
                                               OP, L.P.       SUBSIDIARIES    SUBSIDIARIES    CONSOLIDATED
                                            ---------------   ------------   --------------   ------------
                                                                                  
Cash flows provided by operating
  activities..............................     $(232,033)       $ 435,117      $ (16,193)      $ 186,891
Cash flows used in investing activities...      (134,404)        (520,784)      (130,317)       (785,505)
Cash flows provided by financing
  activities..............................       291,881           84,575        144,001         520,457
Effect of exchange rate changes on cash
  and cash equivalents....................            --              204             --             204
                                               ---------        ---------      ---------       ---------
Net decrease in cash and cash
  equivalents.............................       (74,556)            (888)        (2,509)        (77,953)
Cash and cash equivalents, beginning of
  year....................................        77,193            2,424          2,509          82,126
                                               ---------        ---------      ---------       ---------
Cash and cash equivalents, end of year....     $   2,637        $   1,536      $      --       $   4,173
                                               =========        =========      =========       =========


15. QUARTERLY FINANCIAL INFORMATION (UNAUDITED)

     The following is a summary of the Partnership's quarterly results of
operations:



                                           2000                                      1999
                          ---------------------------------------   ---------------------------------------
                           FIRST    SECOND     THIRD      FOURTH     FIRST    SECOND     THIRD      FOURTH
                          QUARTER   QUARTER   QUARTER    QUARTER    QUARTER   QUARTER   QUARTER    QUARTER
                          -------   -------   --------   --------   -------   -------   --------   --------
                                                                           
Total revenue...........  $67,080   $81,515   $117,607   $134,483   $64,072   $74,034   $103,193   $133,521
Total operating
  expenses..............   41,339    43,331     42,206     43,469    39,210    38,355     37,388     41,568
Net operating income....   25,741    38,184     75,401     91,014    24,682    35,679     65,805     91,953
Income before
  extraordinary (loss)
  gain..................   (2,986)   11,851     45,633     60,138       755     9,150     41,145     65,157
Net income..............      414    11,851     45,633     60,138       755     9,150     36,594     65,157
Diluted earnings per
  unit..................  $ (0.06)  $  0.23   $   0.85   $   1.15   $  0.01   $  0.17   $   0.75   $   1.17


16. SUPPLEMENTAL CASH FLOW INFORMATION



                                                         2000      1999        1998
                                                       --------   -------   ----------
                                                                   
Cash paid for interest:
  Interest, net of capitalized interest of $8,613,
     $12,540 and $5,182, respectively................  $120,539   $93,491   $   48,156
  Income taxes.......................................       699     1,009        2,388
Non-cash investing and financing activities:
  Long-term debt assumed in purchase of property and
     equipment.......................................        --        --          543
  OP Units issued in purchase of property and
     equipment.......................................        --     1,488       16,932
  Redemption of redeemable OP Units..................        24    29,412       31,430
  Deferred purchase price............................     8,000        --           --
  Book value of assets distributed to spun-off
     affiliate.......................................        --        --       41,449
  Book value of liabilities distributed to spun-off
     affiliate.......................................        --        --      (11,768)
  Book value of debt distributed to spun-off
     affiliate.......................................        --        --       (1,116)
  Fair value of assets acquired in Merger............        --        --    1,306,018
  Fair value of liabilities assumed in Merger........        --        --      (26,167)
  Fair value of debt assumed in Merger...............        --        --     (523,944)


                                       F-39
   189
                MERISTAR HOSPITALITY OPERATING PARTNERSHIP, L.P.

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

17. SUBSEQUENT EVENTS

     On January 26, 2001, the Partnership sold $300,000 of 9.0% senior notes due
2008 and $200,000 of 9.13% senior notes due 2011 (collectively the "Senior
Unsecured Notes"). The notes are unsecured obligations of the Partnership.
MeriStar, together with a number of the Partnership's subsidiaries, guarantee
payment of principal and interest on the notes on a senior unsecured basis. The
net proceeds from the sale of $492,000 were used to repay amounts outstanding
under the Credit Facility and to make payments to terminate certain agreements
that hedged variable interest rates of the loans that were repaid. The
terminated swap agreements had notional amounts of $300,000. The Partnership
recognized a loss of $9,297 on these terminations.

     In the first quarter 2001, the Partnership wrote-off its $2,112 investment
in STS Hotel Net after determining that the carrying value of the investment was
not recoverable.

     On May 2, 2001, the Partnership paid $1,504 to acquire four hotel leases
from affiliates of Prime Hospitality Corporation. Concurrently, the Partnership
signed long-term management contracts with OpCo for these properties.

     On May 9, 2001, the Partnership and MeriStar entered into an Agreement and
Plan of Merger with Felcor Lodging Trust Incorporated ("Felcor")and its
operating partnership. Under the merger agreement, a wholly-owned subsidiary of
FelCor's operating partnership will merge with and into the Partnership, and
MeriStar will merge with and into Felcor. Holders of MeriStar common stock will
receive 0.784 of a share of Felcor common stock and $4.60 in cash for each share
of MeriStar's common stock. Holders of OP Units will receive $4.60 in cash and
0.784 FelCor operating partnership units. Class D Preferred OP Units will get
Series D preferred units in FelCor operating partnership on a one for one basis.
The merger agreement requires the approval of holders of a majority of
MeriStar's outstanding shares of common stock and holders of a majority of the
outstanding shares of common stock of Felcor. MeriStar currently expects the
merger to close during the third quarter of 2001.

                                       F-40
   190

                MERISTAR HOSPITALITY OPERATING PARTNERSHIP, L.P.

            SCHEDULE III -- REAL ESTATE AND ACCUMULATED DEPRECIATION
                               DECEMBER 31, 2000
                             (DOLLARS IN THOUSANDS)


                                                                                COSTS SUBSEQUENT
                                                      INITIAL COST TO COMPANY    TO ACQUISITION
                                                      -----------------------   ----------------
                                                                   BUILDING             BUILDING
                                                                      AND                 AND
                                            ENCUM-                 IMPROVE-             IMPROVE-
DESCRIPTION                                 BRANCES     LAND         MENTS      LAND     MENTS
- -----------                                 -------   ---------   -----------   -----   --------
                                                                         
HOTEL ASSETS:
Salt Lake Airport Hilton, UT..............      --    $    770    $   12,828    $  --   $  2,827
Radisson Hotel, Schaumburg, IL............      --       1,080         5,131       --      2,282
Sheraton Hotel, Colorado Springs, CO......      (1)      1,071        14,592        1      3,728
Hilton Hotel, Bellevue, WA................      48       5,211         6,766       --      3,186
Marriott Hotel, Somerset, NJ..............      (1)      1,978        23,001       --      4,390
Westin Atlanta Airport, Atlanta, GA.......      --       2,650        15,926     (300)     9,403
Sheraton Hotel, Charlotte, NC.............      (1)      4,700        11,057       --      3,906
Radisson Hotel Southwest, Cleveland, OH...      --       1,330         6,353       --      4,547
Orange County Airport Hilton, Irvine,
  CA......................................      (1)      9,990         7,993       --      3,133
The Latham Hotel, Washington, DC..........      --       6,500         5,320       --      3,889
Hilton Hotel, Arlington, TX...............      (1)      1,836        14,689       79      2,828
Hilton Hotel, Arlington, VA...............      --       4,000        15,069       --        496
Southwest Hilton, Houston, TX.............      --       2,300        15,665       --      1,244
Embassy Suites, Englewood, CO.............      (1)      2,500        20,700       --      2,782
Holiday Inn, Colorado Springs, CO.........      --       1,600         4,232       --      1,057
Embassy Row Hilton, Washington, DC........      --       2,200        13,247       --      2,240
Hilton Hotel & Towers, Lafayette, LA......      (1)      1,700        16,062       --      1,808
Hilton Hotel, Sacramento, CA..............      (1)      4,000        16,013       --      1,678
Santa Barbara Inn, Santa Barbara, CA......      --       2,600         5,141       --      1,110
San Pedro Hilton, San Pedro, CA...........      --         640         6,047       --      2,300
Doubletree Hotel, Albuquerque, NM.........      (1)      2,700        15,075       --        823
Westchase Hilton & Towers, Houston, TX....      (1)      3,000        23,991       --      1,531
Four Points Hotel, Cherry Hill, NJ........      --       1,700         4,178       --      2,181
Sheraton Great Valley Inn, Frazer, PA.....      --       2,150        11,653       11      2,712
Holiday Inn Calgary Airport, Calgary,
  Alberta, Canada.........................      --         751         5,011      (36)     1,428
Sheraton Hotel Dallas, Dallas, TX.........      --       1,300        17,268       --      2,358
Radisson Hotel Dallas, Dallas, TX.........      --       1,800        17,580       --      1,466
Sheraton Hotel Guildford, Surrey, BC,
  Canada..................................      --       2,366        24,008     (112)      (258)
Doubletree Guest Suites, Indianapolis,
  IN......................................               1,000         8,242       --        893
Ramada Vancouver Centre, Vancouver, BC,
  Canada..................................      --       4,400         7,840     (208)     2,160
Holiday Inn Sports Complex, Kansas City,
  MO......................................      --         420         4,742       --      1,551
Hilton Crystal City, Arlington, VA........      --       5,800        29,879       --      1,036
Doubletree Resort Hotel, Cathedral City,
  CA......................................      --       1,604        16,141       --      2,837
Radisson Hotel & Suites, Chicago, IL......               4,870        39,175       --      1,793
Georgetown Inn, Washington, DC............      --       6,100         7,103       --      1,486
Embassy Suites Center City, Philadelphia,
  PA......................................      (1)      5,500        26,763       --      1,457
Doubletree Hotel Austin, Austin, TX.......      (1)      2,975        25,678       --      2,501
Radisson Plaza Hotel, Lexington, KY.......     240       1,100        30,375       --      6,254
Jekyll Inn, Jekyll Island, GA.............      --          --         7,803       --      3,218
Holiday Inn Metrotown, Burnaby, BC,
  Canada..................................      --       1,115         5,303      (53)     1,292
Embassy Suites International Airport,
  Tucson, AZ..............................      --       1,640        10,444       --      2,214
Westin Morristown, NJ.....................      --       2,500        19,128      100      3,501
Doubletree Hotel Bradley International
  Airport, Windsor Locks, CT..............      --       1,013        10,228       87      1,422
Sheraton Hotel, Mesa, AZ..................      --       1,850        16,938       --      2,315
Metro Airport Hilton & Suites, Detroit,
  MI......................................      --       1,750        12,639       --      1,311
Marriott Hotel, Los Angeles, CA...........      --       5,900        48,250       --      7,208



                                               GROSS AMOUNT AT END OF YEAR
                                            ---------------------------------
                                                        BUILDING     ACCUM-
                                                          AND        ULATED      YEAR OF
                                                        IMPROVE-    DEPRECIA-   CONSTRUC-     DATE
DESCRIPTION                                   LAND       MENTS        TION        TION      ACQUIRED   LIFE
- -----------                                 --------   ----------   ---------   ---------   --------   ----
                                                                                     
HOTEL ASSETS:
Salt Lake Airport Hilton, UT..............  $    770   $   15,655   $  2,184      1980        3/3/95    40
Radisson Hotel, Schaumburg, IL............     1,080        7,413        908      1979       6/30/95    40
Sheraton Hotel, Colorado Springs, CO......     1,072       18,320      2,387      1974       6/30/95    40
Hilton Hotel, Bellevue, WA................     5,211        9,952      1,108      1979        8/4/95    40
Marriott Hotel, Somerset, NJ..............     1,978       27,391      3,357      1978       10/3/95    40
Westin Atlanta Airport, Atlanta, GA.......     2,350       25,329      3,084      1982      11/15/95    40
Sheraton Hotel, Charlotte, NC.............     4,700       14,963      1,739      1985        2/2/96    40
Radisson Hotel Southwest, Cleveland, OH...     1,330       10,900      1,190      1978       2/16/96    40
Orange County Airport Hilton, Irvine,
  CA......................................     9,990       11,126      1,255      1976       2/22/96    40
The Latham Hotel, Washington, DC..........     6,500        9,209        915      1981        3/8/96    40
Hilton Hotel, Arlington, TX...............     1,915       17,517      2,018      1983       4/17/96    40
Hilton Hotel, Arlington, VA...............     4,000       15,565      1,716      1990       8/23/96    40
Southwest Hilton, Houston, TX.............     2,300       16,909      1,728      1979      10/31/96    40
Embassy Suites, Englewood, CO.............     2,500       23,482      2,380      1986      12/12/96    40
Holiday Inn, Colorado Springs, CO.........     1,600        5,289        482      1974      12/17/96    40
Embassy Row Hilton, Washington, DC........     2,200       15,487      1,482      1969      12/17/96    40
Hilton Hotel & Towers, Lafayette, LA......     1,700       17,870      1,712      1981      12/17/96    40
Hilton Hotel, Sacramento, CA..............     4,000       17,691      1,768      1983      12/17/96    40
Santa Barbara Inn, Santa Barbara, CA......     2,600        6,251        602      1959      12/17/96    40
San Pedro Hilton, San Pedro, CA...........       640        8,347        753      1989       1/28/97    40
Doubletree Hotel, Albuquerque, NM.........     2,700       15,898      1,565      1975       1/31/97    40
Westchase Hilton & Towers, Houston, TX....     3,000       25,522      2,485      1980       1/31/97    40
Four Points Hotel, Cherry Hill, NJ........     1,700        6,359        553      1991       3/20/97    40
Sheraton Great Valley Inn, Frazer, PA.....     2,161       14,365      1,190      1971       3/27/97    40
Holiday Inn Calgary Airport, Calgary,
  Alberta, Canada.........................       715        6,439      1,261      1981        4/1/97    40
Sheraton Hotel Dallas, Dallas, TX.........     1,300       19,626      1,771      1974        4/1/97    40
Radisson Hotel Dallas, Dallas, TX.........     1,800       19,046      1,746      1972        4/1/97    40
Sheraton Hotel Guildford, Surrey, BC,
  Canada..................................     2,254       23,750      3,558      1992        4/1/97    40
Doubletree Guest Suites, Indianapolis,
  IN......................................     1,000        9,135        824      1987        4/1/97    40
Ramada Vancouver Centre, Vancouver, BC,
  Canada..................................     4,192       10,000      1,605      1968        4/1/97    40
Holiday Inn Sports Complex, Kansas City,
  MO......................................       420        6,293        538      1975       4/30/97    40
Hilton Crystal City, Arlington, VA........     5,800       30,915      2,681      1974        7/1/97    40
Doubletree Resort Hotel, Cathedral City,
  CA......................................     1,604       18,978      1,557      1985        7/1/97    40
Radisson Hotel & Suites, Chicago, IL......     4,870       40,968      3,544      1971       7/15/97    40
Georgetown Inn, Washington, DC............     6,100        8,589        655      1962       7/15/97    40
Embassy Suites Center City, Philadelphia,
  PA......................................     5,500       28,220      2,382      1963       8/12/97    40
Doubletree Hotel Austin, Austin, TX.......     2,975       28,179      2,295      1984       8/14/97    40
Radisson Plaza Hotel, Lexington, KY.......     1,100       36,629      2,876      1982       8/14/97    40
Jekyll Inn, Jekyll Island, GA.............        --       11,021        848      1971       8/20/97    40
Holiday Inn Metrotown, Burnaby, BC,
  Canada..................................     1,062        6,595        890      1989       8/22/97    40
Embassy Suites International Airport,
  Tucson, AZ..............................     1,640       12,658        901      1982      10/23/97    40
Westin Morristown, NJ.....................     2,600       22,629      1,626      1962      11/20/97    40
Doubletree Hotel Bradley International
  Airport, Windsor Locks, CT..............     1,100       11,650        838      1985      11/24/97    40
Sheraton Hotel, Mesa, AZ..................     1,850       19,253      1,382      1985       12/5/97    40
Metro Airport Hilton & Suites, Detroit,
  MI......................................     1,750       13,950        995      1989      12/16/97    40
Marriott Hotel, Los Angeles, CA...........     5,900       55,458      3,956      1983      12/18/97    40


                                       F-41
   191
                MERISTAR HOSPITALITY OPERATING PARTNERSHIP, L.P.

    SCHEDULE III -- REAL ESTATE AND ACCUMULATED DEPRECIATION -- (CONTINUED)


                                                                                COSTS SUBSEQUENT
                                                      INITIAL COST TO COMPANY    TO ACQUISITION
                                                      -----------------------   ----------------
                                                                   BUILDING             BUILDING
                                                                      AND                 AND
                                            ENCUM-                 IMPROVE-             IMPROVE-
DESCRIPTION                                 BRANCES     LAND         MENTS      LAND     MENTS
- -----------                                 -------   ---------   -----------   -----   --------
                                                                         
Austin Hilton & Towers, TX................      --       2,700        15,852       --      2,674
Dallas Renaissance North, TX..............      --       3,400        20,813       --      3,550
Houston Sheraton Brookhollow Hotel, TX....      --       2,500        17,609       --      2,148
Seelbach Hilton, Louisville, KY...........      --       1,400        38,462       --      5,550
Midland Hilton & Towers, TX...............      --         150         8,487       --      1,715
Westin Oklahoma, OK.......................      --       3,500        27,588       --      1,683
Sheraton Hotel, Columbia, MD..............      --       3,600        21,393       --      3,744
Radisson Cross Keys, Baltimore, MD........      --       1,500         5,615       --      1,492
Sheraton Fisherman's Wharf, San Francisco,
  CA......................................      (1)     19,708        61,751       --      2,985
Hartford Hilton, CT.......................      --       4,073        24,458       --      2,824
Holiday Inn Dallas DFW Airport South,
  TX......................................  12,634       3,388        28,847       --          8
Courtyard by Marriott Meadowlands, NJ.....   3,979          --         9,649       --         45
Hotel Maison de Ville, New Orleans, LA....      --         292         3,015       --         (2)
Hilton Hotel Toledo, OH...................      --          --        11,708       --         38
Holiday Inn Select Dallas DFW Airport
  West, TX................................      --         947         8,346       --        213
Holiday Inn Select New Orleans
  International Airport, LA...............      (1)      3,040        25,616       --      2,150
Crowne Plaza Madison, WI..................      (1)      2,629        21,634       --        210
Wyndham Albuquerque Airport Hotel, NM.....      --          --        18,889       --        112
Wyndham San Jose Airport Hotel, CA........      --          --        35,743       --        997
Holiday Inn Select Mission Valley, CA.....               2,410        20,998       --        176
Sheraton Safari Hotel, Lake Buena Vista,
  FL......................................      --       4,103        35,263       --      9,062
Hilton Monterey, CA.......................      --       2,141        17,666       --      4,964
Hilton Hotel Durham, NC...................      --       1,586        15,577       --      2,390
Wyndham Garden Hotel Marietta, GA.........      --       1,900        17,077       --        611
Westin Resort Key Largo, FL...............      --       3,167        29,190       --        340
Doubletree Guest Suites Atlanta, GA.......   8,678       2,236        18,514       --      3,798
Radisson Hotel Arlington Heights, IL......      --       1,540        12,645       --      6,848
Holiday Inn Select Bucks County, PA.......      --       2,610        21,744       --      2,773
Hilton Hotel Cocoa Beach, FL..............      --       2,783        23,076       --      1,784
Radisson Twin Towers Orlando, FL..........      --       9,555        73,486       --      8,209
Crowne Plaza Phoenix, AZ..................      --       1,852        15,957       --      3,448
Hilton Airport Hotel Grand Rapids, MI.....      (1)      2,049        16,657       --        539
Marriott West Loop Houston, TX............      (1)      2,943        23,934       --      2,623
Courtyard by Marriott Durham, NC..........      --       1,406        11,001       --         47
Courtyard by Marriott, Marina Del Rey,
  CA......................................      (1)      3,450        24,534       --        359
Courtyard by Marriott, Century City, CA...      --       2,165        16,465       --         20
Courtyard by Marriott, Lake Buena Vista,
  FL......................................      --          --        41,267       --      2,438
Crowne Plaza, San Jose, CA................      (1)      2,130        23,404      (24)     1,501
Doubletree Hotel Westshore, Tampa, FL.....      --       2,904        23,476       --      7,312
Howard Johnson Resort Key Largo, FL.......      --       1,784        12,419       --        507
Radisson Annapolis, MD....................      --       1,711        13,671       --      1,945
Holiday Inn Fort Lauderdale, FL...........      --       2,381        19,419       --      2,126
Holiday Inn Madeira Beach, FL.............      --       1,781        13,349       --         26
Holiday Inn Chicago O'Hare, IL............  19,080       4,290        72,631       --     12,812
Holiday Inn & Suites Alexandria, VA.......      --       1,769        14,064       --         52
Hilton Clearwater, FL.....................      --          --        69,285       --      3,608
Radisson Rochester, NY....................      --          --         6,499       --      2,520
Radisson Old Towne Alexandria, VA.........      --       2,241        17,796       --      3,690



                                               GROSS AMOUNT AT END OF YEAR
                                            ---------------------------------
                                                        BUILDING     ACCUM-
                                                          AND        ULATED      YEAR OF
                                                        IMPROVE-    DEPRECIA-   CONSTRUC-     DATE
DESCRIPTION                                   LAND       MENTS        TION        TION      ACQUIRED   LIFE
- -----------                                 --------   ----------   ---------   ---------   --------   ----
                                                                                     
Austin Hilton & Towers, TX................     2,700       18,526      1,291      1974        1/6/98    40
Dallas Renaissance North, TX..............     3,400       24,363      1,708      1979        1/6/98    40
Houston Sheraton Brookhollow Hotel, TX....     2,500       19,757      1,467      1980        1/6/98    40
Seelbach Hilton, Louisville, KY...........     1,400       44,012      3,017      1905        1/6/98    40
Midland Hilton & Towers, TX...............       150       10,202        708      1976        1/6/98    40
Westin Oklahoma, OK.......................     3,500       29,271      2,159      1977        1/6/98    40
Sheraton Hotel, Columbia, MD..............     3,600       25,137      1,513      1972       3/27/98    40
Radisson Cross Keys, Baltimore, MD........     1,500        7,107        417      1973       3/27/98    40
Sheraton Fisherman's Wharf, San Francisco,
  CA......................................    19,708       64,736      4,356      1975        4/2/98    40
Hartford Hilton, CT.......................     4,073       27,282      1,642      1975       5/21/98    40
Holiday Inn Dallas DFW Airport South,
  TX......................................     3,388       28,855      1,747      1974        8/3/98    --
Courtyard by Marriott Meadowlands, NJ.....        --        9,694        581      1993        8/3/98    40
Hotel Maison de Ville, New Orleans, LA....       292        3,013        181      1778        8/3/98    40
Hilton Hotel Toledo, OH...................        --       11,746        708      1987        8/3/98    40
Holiday Inn Select Dallas DFW Airport
  West, TX................................       947        8,559        812      1974        8/3/98    40
Holiday Inn Select New Orleans
  International Airport, LA...............     3,040       27,766      1,610      1973        8/3/98    40
Crowne Plaza Madison, WI..................     2,629       21,844      1,384      1987        8/3/98    40
Wyndham Albuquerque Airport Hotel, NM.....        --       19,001      1,146      1972        8/3/98    40
Wyndham San Jose Airport Hotel, CA........        --       36,740      2,194      1974        8/3/98    40
Holiday Inn Select Mission Valley, CA.....     2,410       21,174      1,282      1970        8/3/98    40
Sheraton Safari Hotel, Lake Buena Vista,
  FL......................................     4,103       44,325      2,437      1985        8/3/98    40
Hilton Monterey, CA.......................     2,141       22,630      1,219      1971        8/3/98    40
Hilton Hotel Durham, NC...................     1,586       17,967        973      1987        8/3/98    40
Wyndham Garden Hotel Marietta, GA.........     1,900       17,688      1,038      1985        8/3/98    40
Westin Resort Key Largo, FL...............     3,167       29,530      1,814      1985        8/3/98    40
Doubletree Guest Suites Atlanta, GA.......     2,236       22,312      1,310      1985        8/3/98    40
Radisson Hotel Arlington Heights, IL......     1,540       19,493        954      1981        8/3/98    40
Holiday Inn Select Bucks County, PA.......     2,610       24,517      1,335      1987        8/3/98    40
Hilton Hotel Cocoa Beach, FL..............     2,783       24,860      1,494      1986        8/3/98    40
Radisson Twin Towers Orlando, FL..........     9,555       81,695      4,701      1972        8/3/98    40
Crowne Plaza Phoenix, AZ..................     1,852       19,405      1,145      1981        8/3/98    40
Hilton Airport Hotel Grand Rapids, MI.....     2,049       17,196      1,033      1979        8/3/98    40
Marriott West Loop Houston, TX............     2,943       26,557      1,563      1976        8/3/98    40
Courtyard by Marriott Durham, NC..........     1,406       11,048        659      1996        8/3/98    40
Courtyard by Marriott, Marina Del Rey,
  CA......................................     3,450       24,893      1,531      1976        8/3/98    40
Courtyard by Marriott, Century City, CA...     2,165       16,485      1,016      1986        8/3/98    40
Courtyard by Marriott, Lake Buena Vista,
  FL......................................        --       43,705      2,565      1972        8/3/98    40
Crowne Plaza, San Jose, CA................     2,106       24,905      1,501      1975        8/3/98    40
Doubletree Hotel Westshore, Tampa, FL.....     2,904       30,788      1,596      1972        8/3/98    40
Howard Johnson Resort Key Largo, FL.......     1,784       12,926        767      1971        8/3/98    40
Radisson Annapolis, MD....................     1,711       15,616        829      1975        8/3/98    40
Holiday Inn Fort Lauderdale, FL...........     2,381       21,545      1,225      1969        8/3/98    40
Holiday Inn Madeira Beach, FL.............     1,781       13,375        811      1972        8/3/98    40
Holiday Inn Chicago O'Hare, IL............     4,290       85,443      4,638      1975        8/3/98    40
Holiday Inn & Suites Alexandria, VA.......     1,769       14,116        882      1985        8/3/98    40
Hilton Clearwater, FL.....................        --       72,893      4,298      1980        8/3/98    40
Radisson Rochester, NY....................        --        9,019        438      1971        8/3/98    40
Radisson Old Towne Alexandria, VA.........     2,241       21,486      1,223      1975        8/3/98    40


                                       F-42
   192
                MERISTAR HOSPITALITY OPERATING PARTNERSHIP, L.P.

    SCHEDULE III -- REAL ESTATE AND ACCUMULATED DEPRECIATION -- (CONTINUED)


                                                                                COSTS SUBSEQUENT
                                                      INITIAL COST TO COMPANY    TO ACQUISITION
                                                      -----------------------   ----------------
                                                                   BUILDING             BUILDING
                                                                      AND                 AND
                                            ENCUM-                 IMPROVE-             IMPROVE-
DESCRIPTION                                 BRANCES     LAND         MENTS      LAND     MENTS
- -----------                                 -------   ---------   -----------   -----   --------
                                                                         
Ramada Inn Clearwater, FL.................      --       1,270        13,453       --         89
Richmond Hotel and Conference Center......      --         245         3,380       --         58
Crowne Plaza Las Vegas, NV................      --       3,006        24,011       --         15
Crowne Plaza Portland, OR.................   4,917       2,950        23,254       --         58
Four Points Hotel, Mt Arlington, NJ.......   4,328       6,553         6,058       --         64
Ramada Inn Mahwah, NJ.....................      --       1,117         8,994       --        121
Ramada Plaza Meriden, CT..................      --       1,247        10,057       --         12
Ramada Plaza Shelton, CT..................   4,567       2,040        16,235       --         28
Sheraton Crossroads Mahwah, NJ............      --       3,258        26,185       --        188
St. Tropez Suites, Las Vegas, NV..........      --       3,027        24,429       --         24
Doral Forrestal, Princeton, NJ............      --       9,578        57,555       --      7,135
South Seas Plantation, Captiva, FL........      --       3,084        83,573       --      7,161
Radisson Suites Beach Resort, Marco
  Island, FL..............................      --       7,120        35,300       --      2,103
Best Western Sanibel Island, FL...........      --       3,868         3,984       17        302
The Dunes Golf & Tennis Club, Sanibel
  Island, FL..............................      --       7,705         3,043        9         21
Sanibel Inn, Sanibel Island, FL...........      --       8,482        12,045       --        (74)
Seaside Inn, Sanibel Island, FL...........      --       1,702         6,416       22         73
Song of the Sea, Sanibel Island, FL.......      --         339         3,223       19         31
Sundial Beach Resort, Sanibel Island,
  FL......................................      --         320        12,009       --        556
Holiday Inn, Madison, WI..................      --       4,143         6,692       --         78
Safety Harbor Resort and Spa, Sanibel
  Island, FL..............................      --         732        19,618       --      1,538
                                                      --------    ----------    -----   --------
                                                      $317,460    $2,207,320    $(388)  $253,769
                                                      ========    ==========    =====   ========



                                               GROSS AMOUNT AT END OF YEAR
                                            ---------------------------------
                                                        BUILDING     ACCUM-
                                                          AND        ULATED      YEAR OF
                                                        IMPROVE-    DEPRECIA-   CONSTRUC-     DATE
DESCRIPTION                                   LAND       MENTS        TION        TION      ACQUIRED   LIFE
- -----------                                 --------   ----------   ---------   ---------   --------   ----
                                                                                     
Ramada Inn Clearwater, FL.................     1,270       13,542      1,612      1969        8/3/98    40
Richmond Hotel and Conference Center......       245        3,438        712      1975        8/3/98    40
Crowne Plaza Las Vegas, NV................     3,006       24,026      2,593      1989        8/3/98    40
Crowne Plaza Portland, OR.................     2,950       23,312      2,623      1988        8/3/98    40
Four Points Hotel, Mt Arlington, NJ.......     6,553        6,122        645      1984        8/3/98    40
Ramada Inn Mahwah, NJ.....................     1,117        9,115        898      1972        8/3/98    40
Ramada Plaza Meriden, CT..................     1,247       10,069        974      1985        8/3/98    40
Ramada Plaza Shelton, CT..................     2,040       16,263      1,529      1989        8/3/98    40
Sheraton Crossroads Mahwah, NJ............     3,258       26,373      2,785      1986        8/3/98    40
St. Tropez Suites, Las Vegas, NV..........     3,027       24,453      2,360      1986        8/3/98    40
Doral Forrestal, Princeton, NJ............     9,578       64,690      3,726      1981       8/11/98    40
South Seas Plantation, Captiva, FL........     3,084       90,734      6,525      1975       10/1/98    40
Radisson Suites Beach Resort, Marco
  Island, FL..............................     7,120       37,403      4,106      1983       10/1/98    40
Best Western Sanibel Island, FL...........     3,885        4,286        665      1967       10/1/98    40
The Dunes Golf & Tennis Club, Sanibel
  Island, FL..............................     7,714        3,064        246      1964       10/1/98    40
Sanibel Inn, Sanibel Island, FL...........     8,482       11,971        989      1964       10/1/98    40
Seaside Inn, Sanibel Island, FL...........     1,724        6,489        481      1964       10/1/98    40
Song of the Sea, Sanibel Island, FL.......       358        3,254        280      1964       10/1/98    40
Sundial Beach Resort, Sanibel Island,
  FL......................................       320       12,565        806      1975       10/1/98    40
Holiday Inn, Madison, WI..................     4,143        6,770        337      1965       1/11/99    40
Safety Harbor Resort and Spa, Sanibel
  Island, FL..............................       732       21,156      1,547      1926       5/31/00    40
                                            --------   ----------   --------
                                            $317,072   $2,461,089   $188,647
                                            ========   ==========   ========


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

(1) These properties secure the New Secured Facility which, as of December 31,
    2000, had an outstanding balance of $324,554.

                                       F-43
   193
                MERISTAR HOSPITALITY OPERATING PARTNERSHIP, L.P.

    SCHEDULE III -- REAL ESTATE AND ACCUMULATED DEPRECIATION -- (CONTINUED)

     The components of hotel property and equipment are as follows:



                                                              PROPERTY AND   ACCUMULATED
                                                               EQUIPMENT     DEPRECIATION
                                                              ------------   ------------
                                                                       
Land........................................................   $  317,072      $     --
Building and Improvements...................................    2,461,089       188,647
Furniture and equipment.....................................      338,350        98,582
Construction in progress....................................       77,219            --
                                                               ----------      --------
          Total property and equipment......................   $3,193,730      $287,229
                                                               ==========      ========


     A reconciliation of the Company's investment in hotel property and
equipment and related accumulated depreciation is as follows:



                                                      2000         1999         1998
                                                   ----------   ----------   ----------
                                                                    
Hotel property and equipment
Balance, beginning of period.....................  $3,118,723   $2,957,543   $  947,597
Acquisitions during period.......................      19,618       12,081    1,865,142
Improvements and construction-in-progress........      78,911      160,294      144,804
Cost of real estate sold.........................     (23,522)     (11,195)          --
                                                   ----------   ----------   ----------
Balance, end of period...........................   3,193,730    3,118,723    2,957,543
                                                   ----------   ----------   ----------
Accumulated depreciation
Balance, beginning of period.....................     182,430       83,797       26,858
Additions-depreciation expense...................     107,363       99,297       56,939
Cost of real estate sold.........................      (2,564)        (664)          --
                                                   ----------   ----------   ----------
Balance, end of period...........................     287,229      182,430       83,797
                                                   ----------   ----------   ----------
Net hotel property and equipment, end of
  period.........................................  $2,906,501   $2,936,293   $2,873,746
                                                   ==========   ==========   ==========


                                       F-44
   194

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

     NO PERSON HAS BEEN AUTHORIZED TO GIVE ANY INFORMATION OR TO MAKE ANY
REPRESENTATIONS OTHER THAN THOSE CONTAINED IN THIS PROSPECTUS, AND, IF GIVEN OR
MADE, SUCH INFORMATION OR REPRESENTATIONS MUST NOT BE RELIED UPON AS HAVING BEEN
AUTHORIZED. THIS PROSPECTUS DOES NOT CONSTITUTE AN OFFER TO SELL OR THE
SOLICITATION OF AN OFFER TO BUY ANY SECURITIES OTHER THAN THE SECURITIES TO
WHICH IT RELATES OR AN OFFER TO SELL OR THE SOLICITATION OF AN OFFER TO BUY SUCH
SECURITIES IN ANY CIRCUMSTANCES IN WHICH SUCH OFFER OR SOLICITATION IS UNLAWFUL.
NEITHER THE DELIVERY OF THIS PROSPECTUS NOR ANY SALE MADE HEREUNDER SHALL, UNDER
ANY CIRCUMSTANCES, CREATE ANY IMPLICATION THAT THERE HAS BEEN NO CHANGE IN THE
AFFAIRS OF MERISTAR HOSPITALITY OPERATING PARTNERSHIP, L.P. OR MERISTAR
HOSPITALITY FINANCE CORP. SINCE THE DATE HEREOF OR THAT THE INFORMATION
CONTAINED HEREIN IS CORRECT AS OF ANY TIME SUBSEQUENT TO ITS DATE.

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

                MERISTAR HOSPITALITY OPERATING PARTNERSHIP, L.P.
                       MERISTAR HOSPITALITY FINANCE CORP.

                               OFFER TO EXCHANGE
                 $300,000,000 OF THEIR 9% SENIOR NOTES DUE 2008
                                      AND
               $200,000,000 OF THEIR 9 1/8% SENIOR NOTES DUE 2011

                              --------------------
                                   PROSPECTUS
                              --------------------

                                           , 2001

     Until             , 2001 (90 days after the date of this prospectus), all
dealers effecting transactions in the exchange notes, whether or not
participating in this distribution, may be required to deliver a prospectus.
This is in addition to the obligation of dealers to deliver a prospectus when
acting as underwriters and with respect to their unsold allotment.

- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
   195

                                    PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 20. INDEMNIFICATION OF DIRECTORS AND OFFICERS.

     Section 17-108 of the Delaware Revised Uniform Limited Partnership Act
provides that a limited partnership may indemnify and hold harmless any partners
or other persons from and against any and all claims and demands whatsoever,
subject to standards and restrictions set forth in the partnership agreement.
Accordingly, Section 7.6 of the Second Amended and Restated Agreement of Limited
Partnership Agreement of MeriStar Hospitality Operating Partnership, L.P., dated
as of August 3, 1998, provides that MeriStar Hospitality Operating Partnership
shall indemnify each partner of the partnership and their respective directors,
officers and trustees from and against any and all losses, claims, damages,
liabilities, reasonable legal expenses, judgments, fines, settlements and any
other amounts arising from any and all claims, demands, actions, suits or
proceedings, civil, criminal, administrative or investigative, that relate to
the operations of the partnership.

     Section 145 of the Delaware General Corporation Law authorizes a
corporation to indemnify its directors, officers, employees and agents against
certain liabilities they may incur in such capacities, including liabilities
under the Securities Act, provided they act in good faith and in a manner
reasonably believed to be in or not opposed to the best interests of the
corporation. MeriStar Hospitality Finance Corp.'s certificate of incorporation
and bylaws require the company to indemnify its officers and directors to the
full extent permitted by Delaware law.

     Section 102 of the Delaware General Corporation Law authorizes a
corporation to limit or eliminate its directors' liability to the corporation or
its stockholders for monetary damages for breaches of fiduciary duties, other
than for

          (i) breaches of the duty of loyalty,

          (ii) acts or omissions involving bad faith, intentional misconduct or
     knowing violations of the law,

          (iii) unlawful payments of dividends, stock purchases or redemptions,
     or

          (iv) transactions from which a director derives an improper personal
     benefit.

MeriStar Hospitality Finance Corp.'s certificate of incorporation contains
provisions limiting the liability of the directors to the companies and to its
stockholders to the full extent permitted by Delaware law.

     MeriStar Hospitality Corporation's articles of incorporation, obligates it,
to the maximum extent permitted by Maryland law, to indemnify and to pay or
reimburse reasonable expenses in advance of final disposition of a proceeding to
any person (or the estate of any person) who is or was a party to, or is
threatened to be made a party to, any threatened, pending or completed action,
suit or proceeding whether or not by or in the right of MeriStar Hospitality
Corporation, and whether civil, criminal, administrative, investigative or
otherwise, by reason of the fact that such person is or was a director or
officer of MeriStar Hospitality Corporation, or is or was serving at the request
of MeriStar Hospitality Corporation as a director, officer, trustee, partner,
member, agent or employee of another corporation, partnership, limited liability
company, association, joint venture, trust or other enterprise. MeriStar
Hospitality Corporation's articles of incorporation also permits it to indemnify
and advance expenses to any person who served a predecessor of MeriStar
Hospitality Corporation in any of the capacities described above and to any
employee or agent of MeriStar Hospitality Corporation or any predecessor.

     The Maryland General Corporation Law requires a Maryland corporation
(unless its charter provides otherwise, which MeriStar Hospitality Corporation's
articles of incorporation does not) to indemnify a director or officer who has
been successful, on the merits or otherwise, in the defense of any Maryland
proceeding to which he is made a party by reason of his service in that
capacity. The Maryland General Corporation Law permits a corporation to
indemnify its present and former directors and officers, among
                                       II-1
   196

others, against judgments, penalties, fines, settlements and reasonable expenses
actually incurred by them in connection with any proceeding to which they may be
made a party by reason of their service in those or other capacities unless it
is established that (a) the act or omission of the director or officer was
material to the matter giving rise to the proceeding and (i) was committed in
bad faith or (ii) was the result of active and deliberate dishonesty, (b) the
director or officer actually received an improper personal benefit in money,
property or services or (c) in the case of any criminal proceeding, the director
or officer had reasonable cause to believe that the act or omission was
unlawful. However, a Maryland corporation may not indemnify for an adverse
judgment in a suit by or in the right of the corporation. In addition, the
Maryland General Corporation Law requires MeriStar Hospitality Corporation's, as
a condition to advancing expenses, to obtain (a) a written affirmation by the
director or officer of his good faith belief that he has met the standard of
conduct necessary for indemnification and (b) a written statement by him or on
his behalf to repay the amount paid or reimbursed by MeriStar Hospitality
Corporation if it shall ultimately be determined that the standard of conduct
was not met.

     MeriStar Hospitality Corporation has purchased director and officer
liability insurance for the purpose of providing a source of funds to pay any
indemnification described above.

ITEM 21. EXHIBITS AND FINANCIAL STATEMENT SCHEDULES.

     (a) Exhibits



            EXHIBIT
              NO.                                 DESCRIPTION OF DOCUMENT
            -------                               -----------------------
                             

             3.1+               -- Certificate of Limited Partnership of MeriStar
                                   Hospitality Operating Partnership, L.P.

             3.2+               -- Second Amended and Restated Agreement of, as amended,
                                   Limited Partnership of MeriStar Hospitality Operating
                                   Partnership, L.P.

             3.3+               -- Certificate of Incorporation of MeriStar Hospitality
                                   Finance Corp.

             3.4+               -- By-Laws of MeriStar Hospitality Finance Corp.

             3.5*               -- Amended and Restated Articles of Incorporation of
                                   MeriStar Hospitality Corporation.

             3.6*               -- Amended and Restated By-laws of MeriStar Hospitality
                                   Corporation.

             3.7+               -- Certificate of Formation, of MeriStar Acquisition
                                   Company, L.L.C.

             3.8+               -- Operating Agreement of MeriStar Acquisition Company,
                                   L.L.C.

             3.9+               -- Certificate of Incorporation of AGH PSS I, Inc.

             3.10+              -- By-Laws of AGH PSS I, Inc.

             3.11+              -- Certificate of Formation, of AGH UPREIT LLC

             3.12+              -- Operating Agreement of AGH UPREIT LLC

             3.13+              -- Certificate of Limited Partnership, of CapStar Houston SW
                                   Partners, L.P.

             3.14+              -- Limited Partnership Agreement of CapStar Houston SW
                                   Partners, L.P.

             3.15+              -- Certificate of Limited Partnership, as amended, of
                                   CapStar Medallion Houston Partners, L.P.

             3.16+              -- Limited Partnership Agreement of CapStar Medallion
                                   Houston Partners, L.P.

             3.17+              -- Certificate of Limited Partnership of CapStar Medallion
                                   Dallas Partners, L.P.

             3.18+              -- Limited Partnership Agreement of CapStar Medallion Dallas
                                   Partners, L.P.

             3.19+              -- Certificate of Limited Partnership, as amended, of
                                   CapStar Medallion Austin Partners, L.P.

             3.20+              -- Limited Partnership Agreement of CapStar Medallion Austin
                                   Partners, L.P.


                                       II-2
   197



            EXHIBIT
              NO.                                 DESCRIPTION OF DOCUMENT
            -------                               -----------------------
                             

             3.21+              -- Certificate of Limited Partnership, as amended, of
                                   CapStar Midland Partners, L.P.

             3.22+              -- Limited Partnership Agreement of CapStar Midland
                                   Partners, L.P.

             3.23+              -- Certificate of Limited Partnership, as amended, of
                                   CapStar Dallas Partners, L.P.

             3.24+              -- Limited Partnership Agreement of CapStar Dallas Partners,
                                   L.P.

             3.25+              -- Certificate of Limited Partnership, as amended, of
                                   CapStar Mockingbird Partners, L.P.

             3.26+              -- Limited Partnership Agreement of CapStar Mockingbird
                                   Partners, L.P.

             3.27+              -- Certificate of Formation, as amended, of EquiStar
                                   Schaumburg Company, L.L.C.

             3.28+              -- Limited Liability Company Agreement, as amended, of
                                   EquiStar Schaumburg Company, L.L.C.

             3.29+              -- Certificate of Formation, as amended, of EquiStar
                                   Bellevue Company, L.L.C.

             3.30+              -- Limited Liability Company Agreement of EquiStar Bellevue
                                   Company, L.L.C.

             3.31+              -- Certificate of Formation, as amended, of EquiStar
                                   Cleveland Company, L.L.C.

             3.32++             -- Limited Liability Company Agreement of EquiStar Cleveland
                                   Company, L.L.C.

             3.33+              -- Certificate of Formation, as amended, of EquiStar Latham
                                   Company, L.L.C.

             3.34+              -- Limited Liability Company Agreement of EquiStar Latham
                                   Company, L.L.C.

             3.35+              -- Certificate of Formation of EquiStar Virginia Company,
                                   L.L.C.

             3.36++             -- Limited Liability Company Agreement of EquiStar Virginia
                                   Company, L.L.C.

             3.37+              -- Certificate of Formation, as amended, of EquiStar
                                   Ballston Company, L.L.C.

             3.38+              -- Limited Liability Company Agreement of EquiStar Ballston
                                   Company, L.L.C.

             3.39+              -- Certificate of Formation, as amended, and Certificate of
                                   Restoration of EquiStar Salt Lake Company, L.L.C.

             3.40+              -- Limited Liability Company Agreement of EquiStar Salt Lake
                                   Company, L.L.C.

             3.41+              -- Certificate of Formation, as amended, of EquiStar Atlanta
                                   GP Company, L.L.C.

             3.42+              -- Limited Liability Company Agreement of EquiStar Atlanta
                                   GP Company, L.L.C.

             3.43+              -- Certificate of Formation, as amended, of EquiStar Atlanta
                                   LP Company, L.L.C.

             3.44+              -- Limited Liability Company Agreement of EquiStar Atlanta
                                   LP Company, L.L.C.


                                       II-3
   198



            EXHIBIT
              NO.                                 DESCRIPTION OF DOCUMENT
            -------                               -----------------------
                             

             3.45+              -- Certificate of Formation, as amended, of CapStar
                                   Washington Company, L.L.C.

             3.46+              -- Limited Liability Company Agreement of CapStar Washington
                                   Company, L.L.C.

             3.47+              -- Certificate of Formation, as amended, of CapStar C.S.
                                   Company, L.L.C.

             3.48+              -- Limited Liability Company Agreement of CapStar C.S.
                                   Company, L.L.C.

             3.49+              -- Certificate of Formation, as amended, of CapStar San
                                   Pedro Company, L.L.C.

             3.50+              -- Limited Liability Company Agreement of CapStar San Pedro
                                   Company, L.L.C.

             3.51+              -- Certificate of Formation, as amended, of CapStar
                                   Louisville Company, L.L.C.

             3.52+              -- Limited Liability Company Agreement of CapStar Louisville
                                   Company, L.L.C.

             3.53+              -- Certificate of Formation, as amended, of CapStar
                                   Lexington Company, L.L.C.

             3.54+              -- Limited Liability Company Agreement of CapStar Lexington
                                   Company, L.L.C.

             3.55+              -- Certificate of Formation, as amended, of CapStar Oklahoma
                                   City Company, L.L.C.

             3.56+              -- Limited Liability Company Agreement of CapStar Oklahoma
                                   City Company, L.L.C.

             3.57+              -- Certificate of Formation, as amended, of CapStar Cherry
                                   Hill Company, L.L.C.

             3.58+              -- Limited Liability Company Agreement of CapStar Cherry
                                   Hill Company, L.L.C.

             3.59+              -- Certificate of Formation and Certificate of Merger, as
                                   amended, of CapStar Frazer Company, L.L.C.

             3.60+              -- Limited Liability Company Agreement of CapStar Frazer
                                   Company, L.L.C.

             3.61+              -- Certificate of Formation, as amended, of CapStar KC
                                   Company, L.L.C.

             3.62+              -- Limited Liability Company Agreement of CapStar KC
                                   Company, L.L.C.

             3.63+              -- Certificate of Formation, as amended, of CapStar National
                                   Airport Company, L.L.C.

             3.64+              -- Limited Liability Company Agreement of CapStar National
                                   Airport Company, L.L.C.

             3.65+              -- Certificate of Formation, as amended, of CapStar
                                   Georgetown Company, L.L.C.

             3.66+              -- Limited Liability Company Agreement of CapStar Georgetown
                                   Company, L.L.C.

             3.67+              -- Certificate of Formation, as amended, of CapStar Jekyll
                                   Company, L.L.C.

             3.68+              -- Limited Liability Company Agreement of CapStar Jekyll
                                   Company, L.L.C.

             3.69+              -- Certificate of Formation, as amended, of CapStar Detroit
                                   Airport Company, L.L.C.


                                       II-4
   199



            EXHIBIT
              NO.                                 DESCRIPTION OF DOCUMENT
            -------                               -----------------------
                             

             3.70+              -- Limited Liability Company Agreement of CapStar Detroit
                                   Airport Company, L.L.C.

             3.71+              -- Certificate of Formation of CapStar Tucson Company,
                                   L.L.C.

             3.72+              -- Limited Liability Company Agreement of CapStar Tucson
                                   Company, L.L.C.

             3.73+              -- Certificate of Formation, as amended, of CapStar Mesa
                                   Company, L.L.C.

             3.74+              -- Limited Liability Company Agreement of CapStar Mesa
                                   Company, L.L.C.

             3.75+              -- Certificate of Formation, as amended, of CapStar
                                   Morristown Company, L.L.C.

             3.76+              -- Limited Liability Company Agreement of CapStar Morristown
                                   Company, L.L.C.

             3.77+              -- Certificate of Formation, as amended, of CapStar
                                   Indianapolis Company, L.L.C.

             3.78+              -- Limited Liability Company Agreement of CapStar
                                   Indianapolis Company, L.L.C.

             3.79+              -- Certificate of Formation, as amended, of CapStar Chicago
                                   Company, L.L.C.

             3.80+              -- Amended and Restated Limited Liability Company Agreement
                                   of CapStar Chicago Company, L.L.C.

             3.81+              -- Certificate of Formation, as amended, of CapStar Windsor
                                   Locks Company, L.L.C.

             3.82+              -- Limited Liability Company Agreement of CapStar Windsor
                                   Locks Company, L.L.C.

             3.83+              -- Certificate of Formation, as amended, of CapStar Hartford
                                   Company, L.L.C.

             3.84+              -- Limited Liability Company Agreement of CapStar Hartford
                                   Company, L.L.C.

             3.85+              -- Certificate of Formation, as amended, of CapStar Cross
                                   Keys Company, L.L.C.

             3.86+              -- Limited Liability Company Agreement of CapStar Cross Keys
                                   Company, L.L.C.

             3.87+              -- Certificate of Formation, as amended, of CapStar Columbia
                                   Company, L.L.C.

             3.88+              -- Limited Liability Company Agreement of CapStar Columbia
                                   Company, L.L.C.

             3.89+              -- Certificate of Formation, as amended, of CapStar Roland
                                   Park Company, L.L.C.

             3.90+              -- Limited Liability Company Agreement of CapStar Roland
                                   Park Company, L.L.C.

             3.91+              -- Certificate of Formation, as amended, of CapStar
                                   Forrestal Company, L.L.C.

             3.92+              -- First Amended and Restated Limited Liability Company
                                   Agreement of CapStar Forrestal Company, L.L.C.

             3.93+              -- Certificate of Limited Partnership of MeriStar Santa
                                   Barbara, L.P.

             3.94+              -- Certificate of Limited Partnership of MeriStar LAJV, L.P.


                                       II-5
   200



            EXHIBIT
              NO.                                 DESCRIPTION OF DOCUMENT
            -------                               -----------------------
                             

             3.95+              -- Certificate of Limited Partnership of MeriStar Cathedral
                                   City, L.P.

             3.96+              -- Certificate of Formation of MeriStar Sanibel Inn Company,
                                   L.L.C.

             3.97+              -- Limited Liability Company Agreement of MeriStar Sanibel
                                   Inn Company, L.L.C.

             3.98+              -- Certificate of Formation of MeriStar Sundial Beach
                                   Company, L.L.C.

             3.99+              -- Limited Liability Company Agreement of MeriStar Sundial
                                   Beach Company, L.L.C.

             3.100+             -- Certificate of Formation of MeriStar Safety Harbor
                                   Company, L.L.C.

             3.101+             -- Limited Liability Company Agreement of MeriStar Safety
                                   Harbor Company, L.L.C.

             3.102+             -- Certificate of Formation of MeriStar Seaside Inn Company,
                                   L.L.C.

             3.103+             -- Limited Liability Company Agreement of MeriStar Seaside
                                   Inn Company, L.L.C.

             3.104+             -- Certificate of Formation of MeriStar Plantation Shopping
                                   Center Company, L.L.C.

             3.105+             -- Limited Liability Company Agreement of MeriStar
                                   Plantation Shopping Center Company, L.L.C.

             3.106+             -- Certificate of Formation of MeriStar Song Of The Sea
                                   Company, L.L.C.

             3.107+             -- Limited Liability Company Agreement of MeriStar Song Of
                                   The Sea Company, L.L.C.

             3.108+             -- Certificate of Formation of MeriStar Shirley's Parcel
                                   Company, L.L.C.

             3.109+             -- Limited Liability Company Agreement of MeriStar Shirley's
                                   Parcel Company, L.L.C.

             3.110+             -- Certificate of Formation of MeriStar Sanibel Golf
                                   Company, L.L.C.

             3.111+             -- Limited Liability Company Agreement of MeriStar Sanibel
                                   Golf Company, L.L.C.

             3.112+             -- Certificate of Formation of MeriStar Marco Island
                                   Company, L.L.C.

             3.113+             -- Limited Liability Company Agreement of MeriStar Marco
                                   Island Company, L.L.C.

             3.114+             -- Certificate of Formation of MeriStar SS Plantation
                                   Company, L.L.C.

             3.115+             -- Limited Liability Company Agreement of MeriStar SS
                                   Plantation Company, L.L.C.

             3.116+             -- Certificate of Formation of MeriStar Hotel (Calgary
                                   Airport) LLC

             3.117+             -- Limited Liability Company Agreement of MeriStar Hotel
                                   (Calgary Airport) LLC

             3.118+             -- Certificate of Formation of MeriStar Hotel (Vancouver)
                                   LLC

             3.119+             -- Limited Liability Company Agreement of MeriStar Hotel
                                   (Vancouver) LLC

             3.120+             -- Certificate of Formation of MeriStar Hotel (Surrey) LLC

             3.121+             -- Limited Liability Company Agreement of MeriStar Hotel
                                   (Surrey) LLC

             3.122+             -- Certificate of Formation of MeriStar Hotel (Burnaby) LLC

             3.123+             -- Limited Liability Company Agreement of MeriStar Hotel
                                   (Burnaby) LLC

             3.124+             -- Certificate of Formation of AGH 75 Arlington Heights LLC


                                       II-6
   201



            EXHIBIT
              NO.                                 DESCRIPTION OF DOCUMENT
            -------                               -----------------------
                             

             3.125+             -- Operating Agreement of AGH 75 Arlington Heights LLC

             3.126+             -- Certificate of Limited Partnership, as amended, of 75
                                   Arlington Heights Limited Partnership, L.P.

             3.127+             -- Limited Partnership Agreement of 75 Arlington Heights
                                   Limited Partnership, L.P.

             3.128+             -- Certificate of Formation, as amended, of BCHI
                                   Acquisition, L.L.C.

             3.129+             -- Amended and Restated Operating Agreement of BCHI
                                   Acquisitions L.L.C.

             3.130+             -- Certificate of Limited Partnership, as amended, of MDV
                                   Limited Partnership

             3.131+             -- Second Amended and Restated Limited Partnership Agreement
                                   of MDV Limited Partnership

             3.132+             -- Certificate of Limited Partnership, as amended, of 183
                                   Hotel Associates, Ltd.

             3.133+             -- Amended and Restated Limited Partnership Agreement of 183
                                   Hotel Associates, Ltd.

             3.134+             -- Affidavit and Certificate of Limited Partnership of Lake
                                   Buena Vista Partners, Ltd.

             3.135+             -- Amended and Restated Limited Partnership Agreement of
                                   Lake Buena Vista Partners, Ltd.

             3.136+             -- Certificate of Limited Partnership of Durham I-85 Limited
                                   Partnership

             3.137+             -- Amended and Restated Limited Partnership Agreement of
                                   Durham I-85 Limited Partnership

             3.138++            -- Certificate of Limited Partnership, as amended, of Cocoa
                                   Beach Hotels, Ltd.

             3.139+             -- Second Amended and Restated Limited Partnership Agreement
                                   of Cocoa Beach Hotels, Ltd.

             3.140++            -- Certificate of Incorporation of MeriStar Hotel Lessee,
                                   Inc.

             3.141++            -- By-laws of MeriStar Hotel Lessee, Inc.

             3.142+             -- Partnership Agreement, as amended, of Hotel Columbia
                                   Company

             3.143++            -- Certificate of Incorporation of MeriStar LP, Inc.

             3.144++            -- By-laws of MeriStar LP, Inc.

             3.145+             -- Amended Partnership Certificate of 3100 Joint Venture

             3.146+             -- Amended and Restated Joint Venture Agreement of 3100
                                   Glendale Joint Venture

             4.1+               -- Form of 9% Senior Note due 2008.

             4.2+               -- Form of 9 1/8% Senior Note due 2011.

             4.3*******         -- Indenture, dated January 26, 2001, between MeriStar
                                   Hospitality Company Partnership, L.P., MeriStar
                                   Hospitality Finance Corp., MeriStar Hospitality
                                   Corporation, and U.S. Bank Trust National Association.

             4.4*******         -- Registration Rights Agreement, dated as of January 26,
                                   2001, between MeriStar Hospitality Company Partnership,
                                   L.P., MeriStar Hospitality Finance Corp., MeriStar
                                   Hospitality Corporation and certain subsidiaries of
                                   MeriStar Hospitality Company Partnership, L.P. and Lehman
                                   Brothers Inc. and SG Cowen Securities Corporation.


                                       II-7
   202



            EXHIBIT
              NO.                                 DESCRIPTION OF DOCUMENT
            -------                               -----------------------
                             

             4.5*******         -- Registration Rights Agreement, dated as of January 26,
                                   2001, between MeriStar Hospitality Company Partnership,
                                   L.P. and MeriStar Hospitality Finance Corp., MeriStar
                                   Hospitality Corporation and certain subsidiaries of
                                   MeriStar Hospitality Company Partnership, L.P. and
                                   Certain Other Parties.

             5.1+               -- Opinion of Christopher L. Bennett, Esq. as to the
                                   legality of the exchange notes.

             8.1+               -- Opinion of Paul, Weiss, Rifkind, Wharton & Garrison as to
                                   federal income tax matters.

            10.1**              -- Second Amended and Restated Agreement of Limited
                                   Partnership of MeriStar Hospitality Company Partnership,
                                   L.P. dated as of August 3, 1998.

            10.2**              -- Second Amended and Restated Senior Secured Credit
                                   Agreement dated as of August 3, 1998.

            10.3**              -- Loan Agreement made as of August 3, 1998 between MeriStar
                                   Hospitality Corporation and its affiliates and Secore
                                   Financial Corporation.

            10.4*               -- Form of MeriStar Incentive Plan.

            10.5*               -- Form of MeriStar Non-Employee Directors' Incentive Plan.

            10.6*               -- Form of Employment Agreement between MeriStar Hospitality
                                   Corporation and Paul W. Whetsell.

            10.7*               -- Form of Employment Agreement between MeriStar Hospitality
                                   Corporation and Steven D. Jorns.

            10.8**              -- Form of Employment Agreement between MeriStar Hospitality
                                   Corporation and Bruce G. Wiles.

            10.9**              -- Form of Employment Agreement between MeriStar Hospitality
                                   Corporation and John Emery.

            10.10*              -- Form of Exchange Rights Agreement, by and among MeriStar
                                   Hospitality Corporation, MeriStar Hospitality Company
                                   Partnership, L.P., and the Persons set forth therein.

            10.11*              -- Company Partnership, L.P. CMC Company and CMC Company
                                   Partnership, L.P.

            10.12*              -- Form of [Company] [Operating] Lease.

            10.13****           -- Loan Agreement, dated as of August 12, 1999, between
                                   MeriStar Hospitality Company Partnership, L.P. and Lehman
                                   Brothers Holdings Inc. D/B/A Lehman Capital, a division
                                   of Lehman Brothers Holdings Inc.

            10.14******         -- Form of Profits-Only Company Partnership Units Plan.

            10.15*******        -- Amended Intercompany Agreement between MeriStar
                                   Hospitality Corporation, MeriStar Hospitality Company
                                   Partnership, L.P., MeriStar Hotel Lessee, Inc., MeriStar
                                   Hotels & Resorts, Inc. and MeriStar H&R Company L.P.

            10.16****           -- Specimen Subordinated Note.

            10.17****           -- Specimen Convertible Note (included in Exhibit 10.21).


                                       II-8
   203




            EXHIBIT
              NO.                                 DESCRIPTION OF DOCUMENT
            -------                               -----------------------
                             

            10.18****           -- Indenture, dated as of August 19, 1997, between CapStar
                                   Hotel Company and IBJ Schroder Bank & Trust Company, as
                                   Trustee.

            10.19****           -- Second Supplemental Indenture, dated as of August 3,
                                   1998, between MeriStar Hospitality Corporation and IBJ
                                   Schroder Bank & Trust Company, as Trustee.

            10.20****           -- Indenture, dated as of October 16, 1997, between CapStar
                                   Hotel Company and First Trust, National Association, as
                                   Trustee (the "Convertible Notes Indenture").

            10.21****           -- Certificate dated October 16, 1997, pursuant to Section
                                   3.1 of Convertible Notes Indenture.

            10.22****           -- First Supplemental Indenture, dated as of August 3, 1998,
                                   between MeriStar Hospitality Corporation and U.S. Bank
                                   Trust, National Association, as Trustee.

            10.23***            -- Indenture, dated as of March 18, 1999, between MeriStar
                                   Hospitality Corporation and IBJ Whitehall Bank & Trust
                                   Company, as Trustee.

            10.24***            -- Specimen Certificate of Outstanding Note (included in
                                   Exhibit 10.23 as Exhibit A).

            10.25***            -- Specimen Certificate of Exchange Note.

            10.26*****          -- Form of MeriStar Hospitality Corporation Employee Stock
                                   Purchase Plan.

            10.27*******        -- First Supplemental Indenture, dated as of January 26,
                                   2001, between MeriStar Hospitality Corporation and The
                                   Bank of New York.

            10.28*******        -- Third Supplemental Indenture, dated as of January 26,
                                   2001, between MeriStar Hospitality Corporation and The
                                   Bank of New York.

            10.29********       -- Agreement and Plan of Merger, dated as of May 9, 2001,
                                   among MeriStar Hospitality Corporation, MeriStar
                                   Hospitality Operating Partnership, L.P., FelCor Lodging
                                   Trust Incorporated and FelCor Lodging Limited
                                   Partnership.

            12.1+               -- Schedule Regarding the Computation of Ratios.

            21.1+               -- Subsidiaries of the Company.

            23.1+++             -- Consent of KPMG LLP.

            23.2+++             -- Consent of PricewaterhouseCoopers LLP.

            23.3+++             -- Consent of Deloitte & Touche LLP.

            23.4+               -- Consent of Christopher L. Bennett, Esq. (included in
                                   Exhibit 5.1).

            23.5+               -- Consent of Paul, Weiss, Rifkind, Wharton & Garrison
                                   (included in Exhibit 8.1).

            24+                 -- Power of Attorney.

            99.1++              -- Form of Letter of Transmittal (including Guidelines for
                                   Certification of Taxpayer Identification Number on
                                   Substitute Form W-9).

            99.2++              -- Form of Notice of Guaranteed Delivery.



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

       * Incorporated by reference to MeriStar Hospitality Corporation's
         Registration Statement on Form S-4 (File No. 333-49611), filed with the
         Securities and Exchange Commission on April 7, 1998.

      ** Incorporated by reference to MeriStar Hospitality Corporation's Annual
         Report on Form 10-K (File No. 001-11903), filed with the Securities and
         Exchange Commission on March 2, 1999.

                                       II-9
   204

     *** Incorporated by reference to MeriStar Hospitality Corporation's
         Registration Statement on Form S-4 (File No. 333-78163) filed with the
         Securities and Exchange Commission on May 10, 1999.

     **** Incorporated by reference to MeriStar Hospitality Corporation's Annual
          Report on Form 10-K (File No. 001-11903) filed with the Securities and
          Exchange commission on March 13, 2000.

   ***** Incorporated by reference to MeriStar Hospitality Corporation's
         Registration Statement on Form S-8 (File No. 333-37888), filed with the
         Securities and Exchange Commission on May 25, 2000.

  ****** Incorporated by reference to MeriStar Hospitality Corporation's
         Quarterly Report on Form 10-Q (File No. 001-11903), filed with the
         Securities and Exchange Commission on May 12, 2000.

 ******* Incorporated by reference to MeriStar Hospitality Corporation's Annual
         Report on Form 10-K (File No. 001-11903), filed with the Securities and
         Exchange Commission on March 6, 2001.

******** Incorporated by reference to MeriStar Hospitality Corporation's Current
         Report on Form 8-K (File No. 001-11903), filed with the Securities and
         Exchange Commission on May 10, 2001.


       + Previously filed.


      ++ To be filed by amendment.


     +++Filed herewith.


     (b) Financial Data Schedules

          None.

ITEM 22. UNDERTAKINGS.

     The undersigned registrants hereby undertake:

          (1) to file, during any period in which offers or sales are being
     made, a post-effective amendment to this registration statement;

             (i) to include any prospectus required by Section 10(a)(3) of the
        Securities Act;

             (ii) to reflect in the prospectus any facts or events arising after
        the effective date of the registration statement (or the most recent
        post-effective amendment thereof which, individually or in the
        aggregate, represent a fundamental change in the information described
        in the registration statement. Notwithstanding the foregoing, any
        increase or decrease in volume of securities offered (if the total
        dollar value of securities offered would not exceed that which was
        registered) and any deviation from the low or high end of the estimated
        maximum offering range may be reflected in the form of prospectus filed
        with the Securities and Exchange Commission pursuant to Rule 424(b) if,
        in the aggregate, the changes in volume and price represent no more than
        a 20% change in the maximum aggregate offering price set forth in the
        "Calculation of Registration Fee" table in the effective registration
        statement;

             (iii) to include any material information with respect to the not
        previously disclosed in the registration statement or any material
        change to such information in the registration statement; (2) that, for
        the purpose of determining any liability under the Securities Act, each
        such post-effective amendment shall be deemed to be a new registration
     statement relating to the securities offered therein, and the offering of
     such securities at that time shall be deemed to be the initial bona fide
     offering thereof;

          (3) to remove from registration by means of post-effective amendment
     any of the securities being registered which remain unsold at the
     termination of the offering.

                                      II-10
   205

          (4) To respond to requests for information that is incorporated by
     reference into the prospectus pursuant to Item 4, 10(b), 11 or 13 of this
     form, within one business day of receipt of such request, and to send the
     incorporated documents by first class mail or other equally prompt means.
     This includes information contained in documents filed subsequent to the
     effective date of the registration statement through the date of responding
     to the request.

          (5) To supply by means of a post-effective amendment all information
     concerning a transaction, and the company being acquired involved therein,
     that was not the subject of and included in the registration statement when
     it became effective.

          (6) That, for purposes of determining any liability under the
     Securities Act, each filing of the registrant's annual report pursuant to
     Section 13(a) or 15(d) of the Exchange Act of 1934 that is incorporated by
     reference in the registration statement shall be deemed to be a new
     registration statement relating to the securities offered therein, and the
     offering of such securities at that time shall be deemed to be the initial
     bona fide offering thereof.

     Insofar as indemnification for liabilities arising under the Securities Act
may be permitted to directors, officers and controlling persons of the
registrants pursuant to the foregoing provisions, or otherwise, the registrants
have been advised that in the opinion of the Securities and Exchange Commission
such indemnification is against public policy as expressed in the Securities Act
and is, therefore, unenforceable. In the event that a claim for indemnification
against such liabilities (other than the payment by the registrants of expenses
incurred or paid by a director, officer or controlling person of the registrants
in the successful defense of any action, suit or proceeding) is asserted by such
director, officer or controlling person in connection with the securities being
registered, the registrant will, unless in the opinion of its counsel the matter
has been settled by controlling precedent, submit to a court of appropriate
jurisdiction the question whether such indemnification by it is against public
policy as expressed in the Securities Act and will be governed by the final
adjudication of such issue.

                                      II-11
   206

                                   SIGNATURES


     Pursuant to the requirements of the Securities Act of 1933, the Registrant
duly caused this registration statement to be signed on its behalf by the
undersigned, thereunto duly authorized, in the City of Washington, District of
Columbia, on June 26, 2001.


                                        MERISTAR HOSPITALITY OPERATING
                                        PARTNERSHIP, L.P.

                                        By: MERISTAR HOSPITALITY CORPORATION,
                                            as general partner

                                            By: /s/ CHRISTOPHER L. BENNETT
                                             -----------------------------------
                                                   Christopher L. Bennett
                                                    Vice President, Legal


     PURSUANT TO THE REQUIREMENTS OF THE SECURITIES ACT OF 1933, AS AMENDED,
THIS REGISTRATION STATEMENT HAS BEEN SIGNED BELOW BY THE FOLLOWING PERSONS IN
THE CAPACITIES INDICATED BELOW AND ON JUNE 26, 2001.





                      SIGNATURE                                            TITLE
                      ---------                                            -----
                                                    
                          *                            Principal Executive Officer
- -----------------------------------------------------
                  Paul W. Whetsell

                          *                            Principal Financial and Accounting Officer
- -----------------------------------------------------
                     John Emery

           *By: /s/ CHRISTOPHER L. BENNETT
  ------------------------------------------------
               Christopher L. Bennett
                  Attorney-in-fact



                                      II-12
   207

                                   SIGNATURES


     Pursuant to the requirements of the Securities Act of 1933, the Registrant
duly caused this registration statement to be signed on its behalf by the
undersigned, thereunto duly authorized, in the City of Washington, District of
Columbia, on June 26, 2001.


                                        MERISTAR HOSPITALITY FINANCE CORP.

                                        By: /s/  CHRISTOPHER L. BENNETT
                                           -------------------------------------
                                                  Christopher L. Bennett
                                                   Vice President, Legal


     PURSUANT TO THE REQUIREMENTS OF THE SECURITIES ACT OF 1933, AS AMENDED,
THIS REGISTRATION STATEMENT HAS BEEN SIGNED BELOW BY THE FOLLOWING PERSONS IN
THE CAPACITIES INDICATED BELOW AND ON JUNE 26, 2001.





                      SIGNATURE                                            TITLE
                      ---------                                            -----
                                                    
                          *                            President and Director (Principal Executive
- -----------------------------------------------------    Officer)
                  Paul W. Whetsell

                          *                            President and Director (Principal Financial
- -----------------------------------------------------    and Accounting Officer)
                     John Emery

           *By: /s/ CHRISTOPHER L. BENNETT
  ------------------------------------------------
               Christopher L. Bennett
                  Attorney-in-fact



                                      II-13
   208

                                   SIGNATURES


     Pursuant to the requirements of the Securities Act of 1933, the Registrant
duly caused this registration statement to be signed on its behalf by the
undersigned, thereunto duly authorized, in the City of Washington, District of
Columbia, on June 26, 2001.


                                        MERISTAR HOSPITALITY CORPORATION

                                        By: /s/  CHRISTOPHER L. BENNETT
                                           -------------------------------------
                                                  Christopher L. Bennett
                                                   Vice President, Legal


     PURSUANT TO THE REQUIREMENTS OF THE SECURITIES ACT OF 1933, AS AMENDED,
THIS REGISTRATION STATEMENT HAS BEEN SIGNED BELOW BY THE FOLLOWING PERSONS IN
THE CAPACITIES INDICATED BELOW AND ON JUNE 26, 2001.





                      SIGNATURE                                            TITLE
                      ---------                                            -----
                                                    
                          *                            Chief Executive Officer and Chairman of the
- -----------------------------------------------------    Board of Directors (Principal Executive
                  Paul W. Whetsell                       Officer)

                          *                            Vice Chairman of the Board of Directors
- -----------------------------------------------------
                   Steven D. Jorns

                          *                            President and Director
- -----------------------------------------------------
                   Bruce G. Wiles

                          *                            Chief Operating Officer and Director
- -----------------------------------------------------    (Principal Financial and Accounting Officer)
                     John Emery

                          *                            Director
- -----------------------------------------------------
                 James F. Dannhauser

                          *                            Director
- -----------------------------------------------------
                 Daniel L. Doctoroff

                          *                            Director
- -----------------------------------------------------
                  William S. Janes

                          *                            Director
- -----------------------------------------------------
                 H. Cabot Lodge III

                          *                            Director
- -----------------------------------------------------
                   D. Ellen Shuman

                          *                            Director
- -----------------------------------------------------
                   James R. Worms

           *By: /s/ CHRISTOPHER L. BENNETT
  ------------------------------------------------
               Christopher L. Bennett
                  Attorney-in-fact



                                      II-14
   209

                                   SIGNATURES


     Pursuant to the requirements of the Securities Act of 1933, the Registrant
duly caused this registration statement to be signed on its behalf by the
undersigned, thereunto duly authorized, in the City of Washington, District of
Columbia, on June 26, 2001.


                                        MERISTAR ACQUISITION COMPANY, L.L.C.
                                        a Delaware limited liability company

                                        By: MeriStar Hospitality Operating
                                            Partnership, L.P.,
                                            a Delaware limited partnership,
                                            member

                                            By: MeriStar Hospitality
                                                Corporation,
                                                a Maryland corporation, general
                                                partner

                                                By: /s/
                                                   CHRISTOPHER L. BENNETT
                                                --------------------------------
                                                     Christopher L. Bennett
                                                     Vice President, Legal


     PURSUANT TO THE REQUIREMENTS OF THE SECURITIES ACT OF 1933, AS AMENDED,
THIS REGISTRATION STATEMENT HAS BEEN SIGNED BELOW BY THE FOLLOWING PERSONS IN
THE CAPACITIES INDICATED BELOW AND ON JUNE 26, 2001.





                      SIGNATURE                                            TITLE
                      ---------                                            -----
                                                    
                          *                            Principal Executive Officer
- -----------------------------------------------------
                  Paul W. Whetsell

                          *                            Principal Financial and Accounting Officer
- -----------------------------------------------------
                     John Emery

           *By: /s/ CHRISTOPHER L. BENNETT
  ------------------------------------------------
               Christopher L. Bennett
                  Attorney-in-fact



                                      II-15
   210

                                   SIGNATURES


     Pursuant to the requirements of the Securities Act of 1933, the Registrant
duly caused this registration statement to be signed on its behalf by the
undersigned, thereunto duly authorized, in the City of Washington, District of
Columbia, on June 26, 2001.


                                        AGH PSS I, INC.
                                        a Delaware corporation

                                        By: /s/  CHRISTOPHER L. BENNETT
                                           -------------------------------------
                                                  Christopher L. Bennett
                                                   Vice President, Legal


     PURSUANT TO THE REQUIREMENTS OF THE SECURITIES ACT OF 1933, AS AMENDED,
THIS REGISTRATION STATEMENT HAS BEEN SIGNED BELOW BY THE FOLLOWING PERSONS IN
THE CAPACITIES INDICATED BELOW AND ON JUNE 26, 2001.





                      SIGNATURE                                            TITLE
                      ---------                                            -----
                                                    
                          *                            President and Chief Executive Officer and
- -----------------------------------------------------    Director (Principal Executive Officer)
                  Paul W. Whetsell

                          *                            Chief Operating Officer and Treasurer and
- -----------------------------------------------------    Director (Principal Financial and Accounting
                     John Emery                          Officer)

           *By: /s/ CHRISTOPHER L. BENNETT
  ------------------------------------------------
               Christopher L. Bennett
                  Attorney-in-fact



                                      II-16
   211

                                   SIGNATURES


     Pursuant to the requirements of the Securities Act of 1933, the Registrant
duly caused this registration statement to be signed on its behalf by the
undersigned, thereunto duly authorized, in the City of Washington, District of
Columbia, on June 26, 2001.


                                        AGH UPREIT LLC
                                        a Delaware limited liability company

                                        By: MeriStar Hospitality Corporation,
                                            a Maryland corporation, member

                                            By: /s/
                                                  CHRISTOPHER L. BENNETT
                                             -----------------------------------
                                                   Christopher L. Bennett
                                                    Vice President, Legal

                                        By: MeriStar Hospitality Operating
                                            Partnership, L.P.,
                                            a Delaware limited partnership,
                                            member

                                            By: MeriStar Hospitality
                                                Corporation,
                                                a Maryland corporation, general
                                                partner

                                                By: /s/
                                                   CHRISTOPHER L. BENNETT
                                                --------------------------------
                                                     Christopher L. Bennett
                                                     Vice President, Legal


     PURSUANT TO THE REQUIREMENTS OF THE SECURITIES ACT OF 1933, AS AMENDED,
THIS REGISTRATION STATEMENT HAS BEEN SIGNED BELOW BY THE FOLLOWING PERSONS IN
THE CAPACITIES INDICATED BELOW AND ON JUNE 26, 2001.





                      SIGNATURE                                            TITLE
                      ---------                                            -----
                                                    
                          *                            Principal Executive Officer
- -----------------------------------------------------
                  Paul W. Whetsell

                          *                            Principal Financial and Accounting Officer
- -----------------------------------------------------
                     John Emery

           *By: /s/ CHRISTOPHER L. BENNETT
  ------------------------------------------------
               Christopher L. Bennett
                  Attorney-in-fact



                                      II-17
   212

                                   SIGNATURES


     Pursuant to the requirements of the Securities Act of 1933, the Registrant
duly caused this registration statement to be signed on its behalf by the
undersigned, thereunto duly authorized, in the City of Washington, District of
Columbia, on June 26, 2001.


                                        CAPSTAR HOUSTON SW PARTNERS, L.P.
                                        CAPSTAR MEDALLION HOUSTON
                                        PARTNERS, L.P.
                                        CAPSTAR MEDALLION DALLAS PARTNERS, L.P.
                                        CAPSTAR MEDALLION AUSTIN PARTNERS, L.P.
                                        CAPSTAR MIDLAND PARTNERS, L.P.
                                        CAPSTAR DALLAS PARTNERS, L.P.
                                        CAPSTAR MOCKINGBIRD PARTNERS, L.P.
                                        Each of the above being a Delaware
                                        limited partnership

                                        By: MeriStar Hospitality Operating
                                            Partnership, L.P.,
                                            a Delaware limited partnership,
                                            general partner

                                            By: MeriStar Hospitality
                                                Corporation,
                                                a Maryland corporation, general
                                                partner

                                                By: /s/
                                                   CHRISTOPHER L. BENNETT
                                               ---------------------------------
                                                    Christopher L. Bennett
                                                     Vice President, Legal


     PURSUANT TO THE REQUIREMENTS OF THE SECURITIES ACT OF 1933, AS AMENDED,
THIS REGISTRATION STATEMENT HAS BEEN SIGNED BELOW BY THE FOLLOWING PERSONS IN
THE CAPACITIES INDICATED BELOW AND ON JUNE 26, 2001.





                      SIGNATURE                                            TITLE
                      ---------                                            -----
                                                    
                          *                            Principal Executive Officer
- -----------------------------------------------------
                  Paul W. Whetsell

                          *                            Principal Financial and Accounting Officer
- -----------------------------------------------------
                     John Emery

           *By: /s/ CHRISTOPHER L. BENNETT
  ------------------------------------------------
               Christopher L. Bennett
                  Attorney-in-fact



                                      II-18
   213

                                   SIGNATURES


     Pursuant to the requirements of the Securities Act of 1933, the Registrant
duly caused this registration statement to be signed on its behalf by the
undersigned, thereunto duly authorized, in the City of Washington, District of
Columbia, on June 26, 2001.


                                        EQUISTAR SCHAUMBURG COMPANY, L.L.C.
                                        EQUISTAR BELLEVUE COMPANY, L.L.C.
                                        EQUISTAR CLEVELAND COMPANY, L.L.C.
                                        EQUISTAR LATHAM COMPANY, L.L.C.
                                        EQUISTAR VIRGINIA COMPANY, L.L.C.
                                        EQUISTAR BALLSTON COMPANY, L.L.C.
                                        EQUISTAR SALT LAKE COMPANY, L.L.C.
                                        EQUISTAR ATLANTA GP COMPANY, L.L.C.
                                        EQUISTAR ATLANTA LP COMPANY, L.L.C.
                                        CAPSTAR WASHINGTON COMPANY, L.L.C.
                                        CAPSTAR C.S. COMPANY, L.L.C.
                                        CAPSTAR SAN PEDRO COMPANY, L.L.C.
                                        CAPSTAR LOUISVILLE COMPANY, L.L.C.
                                        CAPSTAR LEXINGTON COMPANY, L.L.C.
                                        CAPSTAR OKLAHOMA CITY COMPANY, L.L.C.
                                        CAPSTAR CHERRY HILL COMPANY, L.L.C.
                                        CAPSTAR FRAZER COMPANY, L.L.C.
                                        CAPSTAR KC COMPANY, L.L.C.
                                        CAPSTAR NATIONAL AIRPORT COMPANY, L.L.C.
                                        CAPSTAR GEORGETOWN COMPANY, L.L.C.
                                        CAPSTAR JEKYLL COMPANY, L.L.C.
                                        CAPSTAR DETROIT AIRPORT COMPANY, L.L.C.
                                        CAPSTAR TUCSON COMPANY, L.L.C.
                                        CAPSTAR MESA COMPANY, L.L.C.
                                        CAPSTAR MORRISTOWN COMPANY, L.L.C.
                                        CAPSTAR INDIANAPOLIS COMPANY, L.L.C.
                                        CAPSTAR CHICAGO COMPANY, L.L.C.
                                        CAPSTAR WINDSOR LOCKS COMPANY, L.L.C.
                                        CAPSTAR HARTFORD COMPANY, L.L.C.
                                        CAPSTAR CROSS KEYS COMPANY, L.L.C.
                                        CAPSTAR COLUMBIA COMPANY, L.L.C.
                                        CAPSTAR ROLAND PARK COMPANY, L.L.C.
                                        CAPSTAR FORRESTAL COMPANY, L.L.C.
                                        Each of the above being a Delaware
                                        limited liability   company

                                        By: MeriStar Hospitality Operating
                                            Partnership, L.P.,
                                            a Delaware limited partnership,
                                            member

                                            By: MeriStar Hospitality
                                                Corporation,
                                                a Maryland corporation, general
                                                partner

                                                By: /s/
                                                   CHRISTOPHER L. BENNETT
                                                --------------------------------
                                                     Christopher L. Bennett
                                                     Vice President, Legal

                                      II-19
   214


     PURSUANT TO THE REQUIREMENTS OF THE SECURITIES ACT OF 1933, AS AMENDED,
THIS REGISTRATION STATEMENT HAS BEEN SIGNED BELOW BY THE FOLLOWING PERSONS IN
THE CAPACITIES INDICATED BELOW AND ON JUNE 26, 2001.





                  SIGNATURE                                        TITLE
                  ---------                                        -----
                                            
                      *                        Principal Executive Officer
- ---------------------------------------------
              Paul W. Whetsell

                      *                        Principal Financial and Accounting Officer
- ---------------------------------------------
                 John Emery

       *By: /s/ CHRISTOPHER L. BENNETT
- ---------------------------------------------
           Christopher L. Bennett
              Attorney-in-fact



                                      II-20
   215

                                   SIGNATURES


     Pursuant to the requirements of the Securities Act of 1933, the Registrant
duly caused this registration statement to be signed on its behalf by the
undersigned, thereunto duly authorized, in the City of Washington, District of
Columbia, on June 26, 2001.


                                        MERISTAR SANTA BARBARA, L.P.
                                        MERISTAR LAJV, L.P.
                                        MERISTAR CATHEDRAL CITY, L.P.
                                        Each of the above being a Delaware
                                        limited partnership

                                        By: MeriStar Hospitality Operating
                                            Partnership, L.P.,
                                            a Delaware limited partnership,
                                            general partner

                                            By: MeriStar Hospitality
                                                Corporation,
                                                a Maryland corporation, general
                                                partner

                                                By:
                                                 /s/ CHRISTOPHER L. BENNETT
                                                --------------------------------
                                                     Christopher L. Bennett
                                                     Vice President, Legal


     PURSUANT TO THE REQUIREMENTS OF THE SECURITIES ACT OF 1933, AS AMENDED,
THIS REGISTRATION STATEMENT HAS BEEN SIGNED BELOW BY THE FOLLOWING PERSONS IN
THE CAPACITIES INDICATED BELOW AND ON JUNE 26, 2001.





                      SIGNATURE                                            TITLE
                      ---------                                            -----
                                                    
                          *                            Principal Executive Officer
- -----------------------------------------------------
                  Paul W. Whetsell

                          *                            Principal Financial and Accounting Officer
- -----------------------------------------------------
                     John Emery

           *By: /s/ CHRISTOPHER L. BENNETT
  ------------------------------------------------
               Christopher L. Bennett
                  Attorney-in-fact



                                      II-21
   216

                                   SIGNATURES


     Pursuant to the requirements of the Securities Act of 1933, the Registrant
duly caused this registration statement to be signed on its behalf by the
undersigned, thereunto duly authorized, in the City of Washington, District of
Columbia, on June 26, 2001.


                                        MERISTAR SANIBEL INN COMPANY, L.L.C.
                                        MERISTAR SUNDIAL BEACH COMPANY, L.L.C.
                                        MERISTAR SAFETY HARBOR COMPANY, L.L.C.
                                        MERISTAR SEASIDE INN COMPANY, L.L.C.
                                        MERISTAR PLANTATION SHOPPING CENTER
                                        COMPANY, L.L.C.
                                        MERISTAR SONG OF THE SEA COMPANY, L.L.C.
                                        MERISTAR SHIRLEY'S PARCEL COMPANY,
                                        L.L.C.
                                        MERISTAR SANIBEL GOLF COMPANY, L.L.C.
                                        MERISTAR MARCO ISLAND COMPANY, L.L.C.
                                        MERISTAR SS PLANTATION COMPANY, L.L.C.
                                        MERISTAR HOTEL (CALGARY AIRPORT) LLC
                                        MERISTAR HOTEL (VANCOUVER) LLC
                                        MERISTAR HOTEL (SURREY) LLC
                                        MERISTAR HOTEL (BURNABY) LLC
                                        AGH 75 ARLINGTON HEIGHTS LLC
                                        Each of the above being a Delaware
                                        limited liability   company

                                        By: MeriStar Hospitality Operating
                                            Partnership, L.P.,
                                            a Delaware limited partnership,
                                            member

                                            By: MeriStar Hospitality
                                                Corporation,
                                                a Maryland corporation, general
                                                partner

                                                By: /s/
                                                   CHRISTOPHER L. BENNETT
                                                --------------------------------
                                                     Christopher L. Bennett
                                                     Vice President, Legal

                                      II-22
   217


     PURSUANT TO THE REQUIREMENTS OF THE SECURITIES ACT OF 1933, AS AMENDED,
THIS REGISTRATION STATEMENT HAS BEEN SIGNED BELOW BY THE FOLLOWING PERSONS IN
THE CAPACITIES INDICATED BELOW AND ON JUNE 26, 2001.





                      SIGNATURE                                            TITLE
                      ---------                                            -----
                                                    
                          *                            Principal Executive Officer
- -----------------------------------------------------
                  Paul W. Whetsell

                          *                            Principal Financial and Accounting Officer
- -----------------------------------------------------
                     John Emery

           *By: /s/ CHRISTOPHER L. BENNETT
  ------------------------------------------------
               Christopher L. Bennett
                  Attorney-in-fact



                                      II-23
   218

                                   SIGNATURES


     Pursuant to the requirements of the Securities Act of 1933, the Registrant
duly caused this registration statement to be signed on its behalf by the
undersigned, thereunto duly authorized, in the City of Washington, District of
Columbia, on June 26, 2001.


                                        75 ARLINGTON HEIGHTS LIMITED
                                          PARTNERSHIP, L.P.
                                        a Delaware limited partnership

                                        By: AGH 75 Arlington Heights LLC,
                                            a Delaware limited liability
                                            company, general partner

                                            By: MeriStar Hospitality Operating
                                                Partnership, L.P.,
                                                a Delaware limited partnership,
                                                member

                                                By: MeriStar Hospitality
                                                    Corporation,
                                                    a Maryland corporation,
                                                    general partner

                                                    By: /s/
                                                    CHRISTOPHER L. BENNETT
                                                 -------------------------------
                                                     Christopher L. Bennett
                                                      Vice President, Legal


     PURSUANT TO THE REQUIREMENTS OF THE SECURITIES ACT OF 1933, AS AMENDED,
THIS REGISTRATION STATEMENT HAS BEEN SIGNED BELOW BY THE FOLLOWING PERSONS IN
THE CAPACITIES INDICATED BELOW AND ON JUNE 26, 2001.





                      SIGNATURE                                            TITLE
                      ---------                                            -----
                                                    
                          *                            Principal Executive Officer
- -----------------------------------------------------
                  Paul W. Whetsell

                          *                            Principal Financial and Accounting Officer
- -----------------------------------------------------
                     John Emery

           *By: /s/ CHRISTOPHER L. BENNETT
  ------------------------------------------------
               Christopher L. Bennett
                  Attorney-in-fact



                                      II-24
   219

                                   SIGNATURES


     Pursuant to the requirements of the Securities Act of 1933, the Registrant
duly caused this registration statement to be signed on its behalf by the
undersigned, thereunto duly authorized, in the City of Washington, District of
Columbia, on June 26, 2001.


                                        BCHI ACQUISITION, L.L.C.
                                        a Delaware limited liability company

                                        By: AGH UPREIT LLC,
                                            a Delaware limited liability
                                            company, member

                                            By: MeriStar Hospitality Operating
                                                Partnership, L.P.,
                                                a Delaware limited partnership,
                                                member

                                                By: MeriStar Hospitality
                                                    Corporation,
                                                    a Maryland corporation,
                                                    general partner

                                                    By: /s/
                                                    CHRISTOPHER L. BENNETT
                                                 -------------------------------
                                                     Christopher L. Bennett
                                                      Vice President, Legal

                                        By: MeriStar Hospitality Operating
                                            Partnership, L.P.,
                                            a Delaware limited partnership,
                                            member

                                            By: MeriStar Hospitality
                                                Corporation,
                                                a Maryland corporation, general
                                                partner

                                                By: /s/
                                                   CHRISTOPHER L. BENNETT
                                                --------------------------------
                                                     Christopher L. Bennett
                                                     Vice President, Legal

                                      II-25
   220


     PURSUANT TO THE REQUIREMENTS OF THE SECURITIES ACT OF 1933, AS AMENDED,
THIS REGISTRATION STATEMENT HAS BEEN SIGNED BELOW BY THE FOLLOWING PERSONS IN
THE CAPACITIES INDICATED BELOW AND ON JUNE 26, 2001.





                      SIGNATURE                                            TITLE
                      ---------                                            -----
                                                    
                          *                            Principal Executive Officer
- -----------------------------------------------------
                  Paul W. Whetsell

                          *                            Principal Financial and Accounting Officer
- -----------------------------------------------------
                     John Emery

           *By: /s/ CHRISTOPHER L. BENNETT
  ------------------------------------------------
               Christopher L. Bennett
                  Attorney-in-fact



                                      II-26
   221

                                   SIGNATURES


     Pursuant to the requirements of the Securities Act of 1933, the Registrant
duly caused this registration statement to be signed on its behalf by the
undersigned, thereunto duly authorized, in the City of Washington, District of
Columbia, on June 26, 2001.


                                        MDV LIMITED PARTNERSHIP
                                        a Texas limited partnership

                                        183 HOTEL ASSOCIATES, LTD.
                                        a Texas limited partnership

                                        LAKE BUENA VISTA PARTNERS, LTD.
                                        a Florida limited partnership

                                        DURHAM I-85 LIMITED PARTNERSHIP
                                        a Delaware limited partnership

                                        COCOA BEACH HOTELS, LTD.
                                        a Florida limited partnership

                                        By: AGH UPREIT LLC,
                                            a Delaware limited liability
                                            company, their general partner

                                            By: MeriStar Hospitality Operating
                                                Partnership, L.P.,
                                                a Delaware limited partnership,
                                                member

                                                By: MeriStar Hospitality
                                                    Corporation,
                                                    a Maryland corporation,
                                                    general partner

                                                    By: /s/
                                                    CHRISTOPHER L. BENNETT
                                                  ------------------------------
                                                      Christopher L. Bennett
                                                      Vice President, Legal

                                      II-27
   222


     PURSUANT TO THE REQUIREMENTS OF THE SECURITIES ACT OF 1933, AS AMENDED,
THIS REGISTRATION STATEMENT HAS BEEN SIGNED BELOW BY THE FOLLOWING PERSONS IN
THE CAPACITIES INDICATED BELOW AND ON JUNE 26, 2001.





                      SIGNATURE                                            TITLE
                      ---------                                            -----
                                                    
                          *                            Principal Executive Officer
- -----------------------------------------------------
                  Paul W. Whetsell

                          *                            Principal Financial and Accounting Officer
- -----------------------------------------------------
                     John Emery

           *By: /s/ CHRISTOPHER L. BENNETT
  ------------------------------------------------
               Christopher L. Bennett
                  Attorney-in-fact



                                      II-28
   223

                                   SIGNATURES


     Pursuant to the requirements of the Securities Act of 1933, the Registrant
duly caused this registration statement to be signed on its behalf by the
undersigned, thereunto duly authorized, in the City of Washington, District of
Columbia, on June 26, 2001.


                                        MERISTAR HOTEL LESSEE, INC.
                                        a Delaware corporation

                                        By: /s/  CHRISTOPHER L. BENNETT
                                           -------------------------------------
                                                  Christopher L. Bennett
                                                   Vice President, Legal


     PURSUANT TO THE REQUIREMENTS OF THE SECURITIES ACT OF 1933, AS AMENDED,
THIS REGISTRATION STATEMENT HAS BEEN SIGNED BELOW BY THE FOLLOWING PERSONS IN
THE CAPACITIES INDICATED BELOW AND ON JUNE 26, 2001.





                      SIGNATURE                                            TITLE
                      ---------                                            -----
                                                    
                          *                            President and Chief Executive Officer
- -----------------------------------------------------    (Principal Executive Officer)
                  Paul W. Whetsell

                          *                            Chief Operating Officer and Treasurer
- -----------------------------------------------------    (Principal Financial and Accounting Officer)
                     John Emery

           *By: /s/ CHRISTOPHER L. BENNETT
  ------------------------------------------------
               Christopher L. Bennett
                  Attorney-in-fact



                                      II-29
   224

                                   SIGNATURES


     Pursuant to the requirements of the Securities Act of 1933, the Registrant
duly caused this registration statement to be signed on its behalf by the
undersigned, thereunto duly authorized, in the City of Washington, District of
Columbia, on June 26, 2001.


                                        HOTEL COLUMBIA COMPANY
                                        a Maryland general partnership

                                        By: CapStar Columbia Company, L.L.C.,
                                            a Delaware limited liability
                                            company, partner

                                            By: MeriStar Hospitality Operating
                                                Partnership, L.P.,
                                                a Delaware limited partnership,
                                                member

                                                By: MeriStar Hospitality
                                                    Corporation,
                                                    a Maryland corporation,
                                                    general partner

                                                    By: /s/
                                                    CHRISTOPHER L. BENNETT
                                                  ------------------------------
                                                      Christopher L. Bennett
                                                      Vice President, Legal

                                        By: CapStar Roland Park Company, L.L.C.,
                                            a Delaware limited liability
                                            company, partner

                                            By: MeriStar Hospitality Operating
                                                Partnership, L.P.,
                                                a Delaware limited partnership,
                                                member

                                                By: MeriStar Hospitality
                                                    Corporation,
                                                    a Maryland corporation,
                                                    general partner

                                                    By: /s/
                                                    CHRISTOPHER L. BENNETT
                                                  ------------------------------
                                                      Christopher L. Bennett
                                                      Vice President, Legal

                                      II-30
   225


     PURSUANT TO THE REQUIREMENTS OF THE SECURITIES ACT OF 1933, AS AMENDED,
THIS REGISTRATION STATEMENT HAS BEEN SIGNED BELOW BY THE FOLLOWING PERSONS IN
THE CAPACITIES INDICATED BELOW AND ON JUNE 26, 2001.





                      SIGNATURE                                            TITLE
                      ---------                                            -----
                                                    
                          *                            Principal Executive Officer
- -----------------------------------------------------
                  Paul W. Whetsell

                          *                            Principal Financial and Accounting Officer
- -----------------------------------------------------
                     John Emery

           *By: /s/ CHRISTOPHER L. BENNETT
  ------------------------------------------------
               Christopher L. Bennett
                  Attorney-in-fact



                                      II-31
   226

                                   SIGNATURES


     Pursuant to the requirements of the Securities Act of 1933, the Registrant
duly caused this registration statement to be signed on its behalf by the
undersigned, thereunto duly authorized, in the City of Washington, District of
Columbia, on June 26, 2001.


                                        MERISTAR LP, INC.
                                        a Nevada corporation

                                        By: /s/  CHRISTOPHER L. BENNETT
                                           -------------------------------------
                                                  Christopher L. Bennett
                                                   Vice President, Legal


     PURSUANT TO THE REQUIREMENTS OF THE SECURITIES ACT OF 1933, AS AMENDED,
THIS REGISTRATION STATEMENT HAS BEEN SIGNED BELOW BY THE FOLLOWING PERSONS IN
THE CAPACITIES INDICATED BELOW AND ON JUNE 26, 2001.





                      SIGNATURE                                            TITLE
                      ---------                                            -----
                                                    
                          *                            President and Chief Executive Officer
- -----------------------------------------------------    (Principal Executive Officer)
                  Paul W. Whetsell

                          *                            Chief Operating Officer and Treasurer
- -----------------------------------------------------    (Principal Financial and Accounting Officer)
                     John Emery

           *By: /s/ CHRISTOPHER L. BENNETT
  ------------------------------------------------
               Christopher L. Bennett
                  Attorney-in-fact



                                      II-32
   227

                                   SIGNATURES


     Pursuant to the requirements of the Securities Act of 1933, the Registrant
duly caused this registration statement to be signed on its behalf by the
undersigned, thereunto duly authorized, in the City of Washington, District of
Columbia, on June 26, 2001.


                                        3100 GLENDALE JOINT VENTURE
                                        an Ohio general partnership

                                        By: AGH UPREIT LLC,
                                            a Delaware limited liability
                                            company, partner

                                            By: MeriStar Hospitality Operating
                                                Partnership, L.P.,
                                                a Delaware limited partnership,
                                                member

                                                By: MeriStar Hospitality
                                                    Corporation,
                                                    a Maryland corporation,
                                                    general partner

                                                    By: /s/
                                                    CHRISTOPHER L. BENNETT
                                                  ------------------------------
                                                      Christopher L. Bennett
                                                      Vice President, Legal

                                        By: MeriStar Hospitality Operating
                                            Partnership, L.P.,
                                            a Delaware limited partnership,
                                            partner

                                            By: MeriStar Hospitality
                                                Corporation,
                                                a Maryland corporation, general
                                                partner

                                                By: /s/
                                                   CHRISTOPHER L. BENNETT
                                                --------------------------------
                                                     Christopher L. Bennett
                                                     Vice President, Legal

                                      II-33
   228


     PURSUANT TO THE REQUIREMENTS OF THE SECURITIES ACT OF 1933, AS AMENDED,
THIS REGISTRATION STATEMENT HAS BEEN SIGNED BELOW BY THE FOLLOWING PERSONS IN
THE CAPACITIES INDICATED BELOW AND ON JUNE 26, 2001.





                      SIGNATURE                                            TITLE
                      ---------                                            -----
                                                    
                          *                            Principal Executive Officer
- -----------------------------------------------------
                  Paul W. Whetsell

                          *                            Principal Financial and Accounting Officer
- -----------------------------------------------------
                     John Emery

           *By: /s/ CHRISTOPHER L. BENNETT
  ------------------------------------------------
               Christopher L. Bennett
                  Attorney-in-fact



                                      II-34
   229

                                 EXHIBIT INDEX



            EXHIBIT
              NO.                                 DESCRIPTION OF DOCUMENT
            -------                               -----------------------
                             

             3.1+               -- Certificate of Limited Partnership of MeriStar
                                   Hospitality Operating Partnership, L.P.

             3.2+               -- Second Amended and Restated Agreement of, as amended,
                                   Limited Partnership of MeriStar Hospitality Operating
                                   Partnership, L.P.

             3.3+               -- Certificate of Incorporation of MeriStar Hospitality
                                   Finance Corp.

             3.4+               -- By-Laws of MeriStar Hospitality Finance Corp.

             3.5*               -- Amended and Restated Articles of Incorporation of
                                   MeriStar Hospitality Corporation.

             3.6*               -- Amended and Restated By-laws of MeriStar Hospitality
                                   Corporation.

             3.7+               -- Certificate of Formation, of MeriStar Acquisition
                                   Company, L.L.C.

             3.8+               -- Operating Agreement of MeriStar Acquisition Company,
                                   L.L.C.

             3.9+               -- Certificate of Incorporation of AGH PSS I, Inc.

             3.10+              -- By-Laws of AGH PSS I, Inc.

             3.11+              -- Certificate of Formation, of AGH UPREIT LLC

             3.12+              -- Operating Agreement of AGH UPREIT LLC

             3.13+              -- Certificate of Limited Partnership, of CapStar Houston SW
                                   Partners, L.P.

             3.14+              -- Limited Partnership Agreement of CapStar Houston SW
                                   Partners, L.P.

             3.15+              -- Certificate of Limited Partnership, as amended, of
                                   CapStar Medallion Houston Partners, L.P.

             3.16+              -- Limited Partnership Agreement of CapStar Medallion
                                   Houston Partners, L.P.

             3.17+              -- Certificate of Limited Partnership of CapStar Medallion
                                   Dallas Partners, L.P.

             3.18+              -- Limited Partnership Agreement of CapStar Medallion Dallas
                                   Partners, L.P.

             3.19+              -- Certificate of Limited Partnership, as amended, of
                                   CapStar Medallion Austin Partners, L.P.

             3.20+              -- Limited Partnership Agreement of CapStar Medallion Austin
                                   Partners, L.P.

             3.21+              -- Certificate of Limited Partnership, as amended, of
                                   CapStar Midland Partners, L.P.

             3.22+              -- Limited Partnership Agreement of CapStar Midland
                                   Partners, L.P.

             3.23+              -- Certificate of Limited Partnership, as amended, of
                                   CapStar Dallas Partners, L.P.

             3.24+              -- Limited Partnership Agreement of CapStar Dallas Partners,
                                   L.P.

             3.25+              -- Certificate of Limited Partnership, as amended, of
                                   CapStar Mockingbird Partners, L.P.

             3.26+              -- Limited Partnership Agreement of CapStar Mockingbird
                                   Partners, L.P.

             3.27+              -- Certificate of Formation, as amended, of EquiStar
                                   Schaumburg Company, L.L.C.

             3.28+              -- Limited Liability Company Agreement, as amended, of
                                   EquiStar Schaumburg Company, L.L.C.

             3.29+              -- Certificate of Formation, as amended, of EquiStar
                                   Bellevue Company, L.L.C.

   230



            EXHIBIT
              NO.                                 DESCRIPTION OF DOCUMENT
            -------                               -----------------------
                             

             3.30+              -- Limited Liability Company Agreement of EquiStar Bellevue
                                   Company, L.L.C.

             3.31+              -- Certificate of Formation, as amended, of EquiStar
                                   Cleveland Company, L.L.C.

             3.32++             -- Limited Liability Company Agreement of EquiStar Cleveland
                                   Company, L.L.C.

             3.33+              -- Certificate of Formation, as amended, of EquiStar Latham
                                   Company, L.L.C.

             3.34+              -- Limited Liability Company Agreement of EquiStar Latham
                                   Company, L.L.C.

             3.35+              -- Certificate of Formation of EquiStar Virginia Company,
                                   L.L.C.

             3.36++             -- Limited Liability Company Agreement of EquiStar Virginia
                                   Company, L.L.C.

             3.37+              -- Certificate of Formation, as amended, of EquiStar
                                   Ballston Company, L.L.C.

             3.38+              -- Limited Liability Company Agreement of EquiStar Ballston
                                   Company, L.L.C.

             3.39+              -- Certificate of Formation, as amended, and Certificate of
                                   Restoration of EquiStar Salt Lake Company, L.L.C.

             3.40+              -- Limited Liability Company Agreement of EquiStar Salt Lake
                                   Company, L.L.C.

             3.41+              -- Certificate of Formation, as amended, of EquiStar Atlanta
                                   GP Company, L.L.C.

             3.42+              -- Limited Liability Company Agreement of EquiStar Atlanta
                                   GP Company, L.L.C.

             3.43+              -- Certificate of Formation, as amended, of EquiStar Atlanta
                                   LP Company, L.L.C.

             3.44+              -- Limited Liability Company Agreement of EquiStar Atlanta
                                   LP Company, L.L.C.

             3.45+              -- Certificate of Formation, as amended, of CapStar
                                   Washington Company, L.L.C.

             3.46+              -- Limited Liability Company Agreement of CapStar Washington
                                   Company, L.L.C.

             3.47+              -- Certificate of Formation, as amended, of CapStar C.S.
                                   Company, L.L.C.

             3.48+              -- Limited Liability Company Agreement of CapStar C.S.
                                   Company, L.L.C.

             3.49+              -- Certificate of Formation, as amended, of CapStar San
                                   Pedro Company, L.L.C.

             3.50+              -- Limited Liability Company Agreement of CapStar San Pedro
                                   Company, L.L.C.

             3.51+              -- Certificate of Formation, as amended, of CapStar
                                   Louisville Company, L.L.C.

             3.52+              -- Limited Liability Company Agreement of CapStar Louisville
                                   Company, L.L.C.

             3.53+              -- Certificate of Formation, as amended, of CapStar
                                   Lexington Company, L.L.C.

             3.54+              -- Limited Liability Company Agreement of CapStar Lexington
                                   Company, L.L.C.

   231



            EXHIBIT
              NO.                                 DESCRIPTION OF DOCUMENT
            -------                               -----------------------
                             

             3.55+              -- Certificate of Formation, as amended, of CapStar Oklahoma
                                   City Company, L.L.C.

             3.56+              -- Limited Liability Company Agreement of CapStar Oklahoma
                                   City Company, L.L.C.

             3.57+              -- Certificate of Formation, as amended, of CapStar Cherry
                                   Hill Company, L.L.C.

             3.58+              -- Limited Liability Company Agreement of CapStar Cherry
                                   Hill Company, L.L.C.

             3.59+              -- Certificate of Formation and Certificate of Merger, as
                                   amended, of CapStar Frazer Company, L.L.C.

             3.60+              -- Limited Liability Company Agreement of CapStar Frazer
                                   Company, L.L.C.

             3.61+              -- Certificate of Formation, as amended, of CapStar KC
                                   Company, L.L.C.

             3.62+              -- Limited Liability Company Agreement of CapStar KC
                                   Company, L.L.C.

             3.63+              -- Certificate of Formation, as amended, of CapStar National
                                   Airport Company, L.L.C.

             3.64+              -- Limited Liability Company Agreement of CapStar National
                                   Airport Company, L.L.C.

             3.65+              -- Certificate of Formation, as amended, of CapStar
                                   Georgetown Company, L.L.C.

             3.66+              -- Limited Liability Company Agreement of CapStar Georgetown
                                   Company, L.L.C.

             3.67+              -- Certificate of Formation, as amended, of CapStar Jekyll
                                   Company, L.L.C.

             3.68+              -- Limited Liability Company Agreement of CapStar Jekyll
                                   Company, L.L.C.

             3.69+              -- Certificate of Formation, as amended, of CapStar Detroit
                                   Airport Company, L.L.C.

             3.70+              -- Limited Liability Company Agreement of CapStar Detroit
                                   Airport Company, L.L.C.

             3.71+              -- Certificate of Formation of CapStar Tucson Company,
                                   L.L.C.

             3.72+              -- Limited Liability Company Agreement of CapStar Tucson
                                   Company, L.L.C.

             3.73+              -- Certificate of Formation, as amended, of CapStar Mesa
                                   Company, L.L.C.

             3.74+              -- Limited Liability Company Agreement of CapStar Mesa
                                   Company, L.L.C.

             3.75+              -- Certificate of Formation, as amended, of CapStar
                                   Morristown Company, L.L.C.

             3.76+              -- Limited Liability Company Agreement of CapStar Morristown
                                   Company, L.L.C.

             3.77+              -- Certificate of Formation, as amended, of CapStar
                                   Indianapolis Company, L.L.C.

             3.78+              -- Limited Liability Company Agreement of CapStar
                                   Indianapolis Company, L.L.C.

             3.79+              -- Certificate of Formation, as amended, of CapStar Chicago
                                   Company, L.L.C.

             3.80+              -- Amended and Restated Limited Liability Company Agreement
                                   of CapStar Chicago Company, L.L.C.

   232



            EXHIBIT
              NO.                                 DESCRIPTION OF DOCUMENT
            -------                               -----------------------
                             

             3.81+              -- Certificate of Formation, as amended, of CapStar Windsor
                                   Locks Company, L.L.C.

             3.82+              -- Limited Liability Company Agreement of CapStar Windsor
                                   Locks Company, L.L.C.

             3.83+              -- Certificate of Formation, as amended, of CapStar Hartford
                                   Company, L.L.C.

             3.84+              -- Limited Liability Company Agreement of CapStar Hartford
                                   Company, L.L.C.

             3.85+              -- Certificate of Formation, as amended, of CapStar Cross
                                   Keys Company, L.L.C.

             3.86+              -- Limited Liability Company Agreement of CapStar Cross Keys
                                   Company, L.L.C.

             3.87+              -- Certificate of Formation, as amended, of CapStar Columbia
                                   Company, L.L.C.

             3.88+              -- Limited Liability Company Agreement of CapStar Columbia
                                   Company, L.L.C.

             3.89+              -- Certificate of Formation, as amended, of CapStar Roland
                                   Park Company, L.L.C.

             3.90+              -- Limited Liability Company Agreement of CapStar Roland
                                   Park Company, L.L.C.

             3.91+              -- Certificate of Formation, as amended, of CapStar
                                   Forrestal Company, L.L.C.

             3.92+              -- First Amended and Restated Limited Liability Company
                                   Agreement of CapStar Forrestal Company, L.L.C.

             3.93+              -- Certificate of Limited Partnership of MeriStar Santa
                                   Barbara, L.P.

             3.94+              -- Certificate of Limited Partnership of MeriStar LAJV, L.P.

             3.95+              -- Certificate of Limited Partnership of MeriStar Cathedral
                                   City, L.P.

             3.96+              -- Certificate of Formation of MeriStar Sanibel Inn Company,
                                   L.L.C.

             3.97+              -- Limited Liability Company Agreement of MeriStar Sanibel
                                   Inn Company, L.L.C.

             3.98+              -- Certificate of Formation of MeriStar Sundial Beach
                                   Company, L.L.C.

             3.99+              -- Limited Liability Company Agreement of MeriStar Sundial
                                   Beach Company, L.L.C.

             3.100+             -- Certificate of Formation of MeriStar Safety Harbor
                                   Company, L.L.C.

             3.101+             -- Limited Liability Company Agreement of MeriStar Safety
                                   Harbor Company, L.L.C.

             3.102+             -- Certificate of Formation of MeriStar Seaside Inn Company,
                                   L.L.C.

             3.103+             -- Limited Liability Company Agreement of MeriStar Seaside
                                   Inn Company, L.L.C.

             3.104+             -- Certificate of Formation of MeriStar Plantation Shopping
                                   Center Company, L.L.C.

             3.105+             -- Limited Liability Company Agreement of MeriStar
                                   Plantation Shopping Center Company, L.L.C.

             3.106+             -- Certificate of Formation of MeriStar Song Of The Sea
                                   Company, L.L.C.

             3.107+             -- Limited Liability Company Agreement of MeriStar Song Of
                                   The Sea Company, L.L.C.

   233



            EXHIBIT
              NO.                                 DESCRIPTION OF DOCUMENT
            -------                               -----------------------
                             

             3.108+             -- Certificate of Formation of MeriStar Shirley's Parcel
                                   Company, L.L.C.

             3.109+             -- Limited Liability Company Agreement of MeriStar Shirley's
                                   Parcel Company, L.L.C.

             3.110+             -- Certificate of Formation of MeriStar Sanibel Golf
                                   Company, L.L.C.

             3.111+             -- Limited Liability Company Agreement of MeriStar Sanibel
                                   Golf Company, L.L.C.

             3.112+             -- Certificate of Formation of MeriStar Marco Island
                                   Company, L.L.C.

             3.113+             -- Limited Liability Company Agreement of MeriStar Marco
                                   Island Company, L.L.C.

             3.114+             -- Certificate of Formation of MeriStar SS Plantation
                                   Company, L.L.C.

             3.115+             -- Limited Liability Company Agreement of MeriStar SS
                                   Plantation Company, L.L.C.

             3.116+             -- Certificate of Formation of MeriStar Hotel (Calgary
                                   Airport) LLC

             3.117+             -- Limited Liability Company Agreement of MeriStar Hotel
                                   (Calgary Airport) LLC

             3.118+             -- Certificate of Formation of MeriStar Hotel (Vancouver)
                                   LLC

             3.119+             -- Limited Liability Company Agreement of MeriStar Hotel
                                   (Vancouver) LLC

             3.120+             -- Certificate of Formation of MeriStar Hotel (Surrey) LLC

             3.121+             -- Limited Liability Company Agreement of MeriStar Hotel
                                   (Surrey) LLC

             3.122+             -- Certificate of Formation of MeriStar Hotel (Burnaby) LLC

             3.123+             -- Limited Liability Company Agreement of MeriStar Hotel
                                   (Burnaby) LLC

             3.124+             -- Certificate of Formation of AGH 75 Arlington Heights LLC

             3.125+             -- Operating Agreement of AGH 75 Arlington Heights LLC

             3.126+             -- Certificate of Limited Partnership, as amended, of 75
                                   Arlington Heights Limited Partnership, L.P.

             3.127+             -- Limited Partnership Agreement of 75 Arlington Heights
                                   Limited Partnership, L.P.

             3.128+             -- Certificate of Formation, as amended, of BCHI
                                   Acquisition, L.L.C.

             3.129+             -- Amended and Restated Operating Agreement of BCHI
                                   Acquisitions L.L.C.

             3.130+             -- Certificate of Limited Partnership, as amended, of MDV
                                   Limited Partnership

             3.131+             -- Second Amended and Restated Limited Partnership Agreement
                                   of MDV Limited Partnership

             3.132+             -- Certificate of Limited Partnership, as amended, of 183
                                   Hotel Associates, Ltd.

             3.133+             -- Amended and Restated Limited Partnership Agreement of 183
                                   Hotel Associates, Ltd.

             3.134+             -- Affidavit and Certificate of Limited Partnership of Lake
                                   Buena Vista Partners, Ltd.

             3.135+             -- Amended and Restated Limited Partnership Agreement of
                                   Lake Buena Vista Partners, Ltd.

             3.136+             -- Certificate of Limited Partnership of Durham I-85 Limited
                                   Partnership

             3.137+             -- Amended and Restated Limited Partnership Agreement of
                                   Durham I-85 Limited Partnership

   234



            EXHIBIT
              NO.                                 DESCRIPTION OF DOCUMENT
            -------                               -----------------------
                             

             3.138++            -- Amendment to Certificate of Limited Partnership, as
                                   amended, of Cocoa Beach Hotels, Ltd.

             3.139+             -- Second Amended and Restated Limited Partnership Agreement
                                   of Cocoa Beach Hotels, Ltd.

             3.140++            -- Certificate of Incorporation of MeriStar Hotel Lessee,
                                   Inc.

             3.141++            -- By-laws of MeriStar Hotel Lessee, Inc.

             3.142+             -- Partnership Agreement, as amended, of Hotel Columbia
                                   Company

             3.143++            -- Certificate of Incorporation of MeriStar LP, Inc.

             3.144++            -- By-laws of MeriStar LP, Inc.

             3.145+             -- Amended Partnership Certificate of 3100 Joint Venture

             3.146+             -- Amended and Restated Joint Venture Agreement of 3100
                                   Glendale Joint Venture

             4.1+               -- Form of 9% Senior Note due 2008.

             4.2+               -- Form of 9 1/8% Senior Note due 2011.

             4.3*******         -- Indenture, dated January 26, 2001, between MeriStar
                                   Hospitality Company Partnership, L.P., MeriStar
                                   Hospitality Finance Corp., MeriStar Hospitality
                                   Corporation, and U.S. Bank Trust National Association.

             4.4*******         -- Registration Rights Agreement, dated as of January 26,
                                   2001, between MeriStar Hospitality Company Partnership,
                                   L.P., MeriStar Hospitality Finance Corp., MeriStar
                                   Hospitality Corporation and certain subsidiaries of
                                   MeriStar Hospitality Company Partnership, L.P. and Lehman
                                   Brothers Inc. and SG Cowen Securities Corporation.

             4.5*******         -- Registration Rights Agreement, dated as of January 26,
                                   2001, between MeriStar Hospitality Company Partnership,
                                   L.P. and MeriStar Hospitality Finance Corp., MeriStar
                                   Hospitality Corporation and certain subsidiaries of
                                   MeriStar Hospitality Company Partnership, L.P. and
                                   Certain Other Parties.

             5.1+               -- Opinion of Christopher L. Bennett, Esq. as to the
                                   legality of the exchange notes.

             8.1+               -- Opinion of Paul, Weiss, Rifkind, Wharton & Garrison as to
                                   federal income tax matters.

            10.1**              -- Second Amended and Restated Agreement of Limited
                                   Partnership of MeriStar Hospitality Company Partnership,
                                   L.P. dated as of August 3, 1998.

            10.2**              -- Second Amended and Restated Senior Secured Credit
                                   Agreement dated as of August 3, 1998.

            10.3**              -- Loan Agreement made as of August 3, 1998 between MeriStar
                                   Hospitality Corporation and its affiliates and Secore
                                   Financial Corporation.

            10.4*               -- Form of MeriStar Incentive Plan.

            10.5*               -- Form of MeriStar Non-Employee Directors' Incentive Plan.

            10.6*               -- Form of Employment Agreement between MeriStar Hospitality
                                   Corporation and Paul W. Whetsell.

            10.7*               -- Form of Employment Agreement between MeriStar Hospitality
                                   Corporation and Steven D. Jorns.

            10.8**              -- Form of Employment Agreement between MeriStar Hospitality
                                   Corporation and Bruce G. Wiles.

            10.9**              -- Form of Employment Agreement between MeriStar Hospitality
                                   Corporation and John Emery.

   235




            EXHIBIT
              NO.                                 DESCRIPTION OF DOCUMENT
            -------                               -----------------------
                             

            10.10*              -- Form of Exchange Rights Agreement, by and among MeriStar
                                   Hospitality Corporation, MeriStar Hospitality Company
                                   Partnership, L.P., and the Persons set forth therein.

            10.11*              -- Company Partnership, L.P. CMC Company and CMC Company
                                   Partnership, L.P.

            10.12*              -- Form of [Company] [Operating] Lease.

            10.13****           -- Loan Agreement, dated as of August 12, 1999, between
                                   MeriStar Hospitality Company Partnership, L.P. and Lehman
                                   Brothers Holdings Inc. D/B/A Lehman Capital, a division
                                   of Lehman Brothers Holdings Inc.

            10.14******         -- Form of Profits-Only Company Partnership Units Plan.

            10.15*******        -- Amended Intercompany Agreement between MeriStar
                                   Hospitality Corporation, MeriStar Hospitality Company
                                   Partnership, L.P., MeriStar Hotel Lessee, Inc., MeriStar
                                   Hotels & Resorts, Inc. and MeriStar H&R Company L.P.

            10.16****           -- Specimen Subordinated Note.

            10.17****           -- Specimen Convertible Note (included in Exhibit 10.21).

            10.18****           -- Indenture, dated as of August 19, 1997, between CapStar
                                   Hotel Company and IBJ Schroder Bank & Trust Company, as
                                   Trustee.

            10.19****           -- Second Supplemental Indenture, dated as of August 3,
                                   1998, between MeriStar Hospitality Corporation and IBJ
                                   Schroder Bank & Trust Company, as Trustee.

            10.20****           -- Indenture, dated as of October 16, 1997, between CapStar
                                   Hotel Company and First Trust, National Association, as
                                   Trustee (the "Convertible Notes Indenture").

            10.21****           -- Certificate dated October 16, 1997, pursuant to Section
                                   3.1 of Convertible Notes Indenture.

            10.22****           -- First Supplemental Indenture, dated as of August 3, 1998,
                                   between MeriStar Hospitality Corporation and U.S. Bank
                                   Trust, National Association, as Trustee.

            10.23***            -- Indenture, dated as of March 18, 1999, between MeriStar
                                   Hospitality Corporation and IBJ Whitehall Bank & Trust
                                   Company, as Trustee.

            10.24***            -- Specimen Certificate of Outstanding Note (included in
                                   Exhibit 10.23 as Exhibit A).

            10.25***            -- Specimen Certificate of Exchange Note.

            10.26*****          -- Form of MeriStar Hospitality Corporation Employee Stock
                                   Purchase Plan.

            10.27*******        -- First Supplemental Indenture, dated as of January 26,
                                   2001, between MeriStar Hospitality Corporation and The
                                   Bank of New York.

            10.28*******        -- Third Supplemental Indenture, dated as of January 26,
                                   2001, between MeriStar Hospitality Corporation and The
                                   Bank of New York.

            10.29********       -- Agreement and Plan of Merger, dated as of May 9, 2001,
                                   among MeriStar Hospitality Corporation, MeriStar
                                   Hospitality Operating Partnership, L.P., FelCor Lodging
                                   Trust Incorporated and FelCor Lodging Limited
                                   Partnership.

            12.1+               -- Schedule Regarding the Computation of Ratios.

            21.1+               -- Subsidiaries of the Company.

            23.1+++             -- Consent of KPMG LLP.

            23.2+++             -- Consent of PricewaterhouseCoopers LLP.


   236




            EXHIBIT
              NO.                                 DESCRIPTION OF DOCUMENT
            -------                               -----------------------
                             

            23.3+++             -- Consent of Deloitte & Touche LLP.

            23.4+               -- Consent of Christopher L. Bennett, Esq. (included in
                                   Exhibit 5.1).

            23.5+               -- Consent of Paul, Weiss, Rifkind, Wharton & Garrison
                                   (included in Exhibit 8.1).

            24+                 -- Power of Attorney.

            99.1++              -- Form of Letter of Transmittal (including Guidelines for
                                   Certification of Taxpayer Identification Number on
                                   Substitute Form W-9).

            99.2++              -- Form of Notice of Guaranteed Delivery.



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

       * Incorporated by reference to MeriStar Hospitality Corporation's
         Registration Statement on Form S-4 (File No. 333-49611), filed with the
         Securities and Exchange Commission on April 7, 1998.

      ** Incorporated by reference to MeriStar Hospitality Corporation's Annual
         Report on Form 10-K (File No. 001-11903), filed with the Securities and
         Exchange Commission on March 2, 1999.

     *** Incorporated by reference to MeriStar Hospitality Corporation's
         Registration Statement on Form S-4 (File No. 333-78163) filed with the
         Securities and Exchange Commission on May 10, 1999.

     **** Incorporated by reference to MeriStar Hospitality Corporation's Annual
          Report on Form 10-K (File No. 001-11903) filed with the Securities and
          Exchange commission on March 13, 2000.

   ***** Incorporated by reference to MeriStar Hospitality Corporation's
         Registration Statement on Form S-8 (File No. 333-37888), filed with the
         Securities and Exchange Commission on May 25, 2000.

  ****** Incorporated by reference to MeriStar Hospitality Corporation's
         Quarterly Report on Form 10-Q (File No. 001-11903), filed with the
         Securities and Exchange Commission on May 12, 2000.

 ******* Incorporated by reference to MeriStar Hospitality Corporation's Annual
         Report on Form 10-K (File No. 001-11903), filed with the Securities and
         Exchange Commission on March 6, 2001.

******** Incorporated by reference to MeriStar Hospitality Corporation's Current
         Report on Form 8-K (File No. 001-11903), filed with the Securities and
         Exchange Commission on May 10, 2001.


       + Previously filed.


      ++ To be filed by amendment.

     +++ Filed herewith.