1


                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                                    FORM 10-Q

  X      QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
- ------   EXCHANGE ACT OF 1934

For the quarterly period ended September 30, 1997

                                       OR

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

For the transition from                     to
                         ------------------    -----------------

Commission file number           1-11723
                         ------------------------

                            WYNDHAM HOTEL CORPORATION
             (Exact name of registrant as specified in its charter)




             Delaware                                     75-2636072
- -------------------------------                       -------------------
(State of other jurisdiction of                       (I.R.S. Employer
incorporation or organization)                        Identification No.)


     2001 Bryan Street, Suite 2300
            Dallas, Texas                                   75201
- ----------------------------------------                  ----------
(address of principal executive offices)                  (Zip Code)


                                 (214) 863-1000
              ----------------------------------------------------
              (Registrant's telephone number, including area code)

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15 (d) of the Securities Exchange Act of 1934
during the preceding 12 months (or for such shorten period that the registrant
was required to file such reports), and (2) has been subject to such filing
requirement for the past 90 days.

                                                 YES  [X]       NO    [ ]

The number of shares outstanding of the issuer's common stock as of November 12,
1997: Common Stock, $.01 par value - 21,618,310 shares.




   2



                            WYNDHAM HOTEL CORPORATION

               FORM 10-Q FOR THE QUARTER ENDED SEPTEMBER 30, 1997

                                      INDEX



PART I - FINANCIAL INFORMATION                                                                                PAGE
                                                                                                              ----
                                                                                                             

ITEM 1.  FINANCIAL STATEMENTS (UNAUDITED)

Consolidated Balance Sheets - December 31, 1996 and September 30, 1997....................................      3
Consolidated Statements of Income - Quarter and Nine Months Ended September 30, 1996 and 1997.............      4
Consolidated Statements of Cash Flows - Nine Months Ended September 30, 1996 and 1997.....................      5
Notes to Consolidated Financial Statements................................................................      6

ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Overview..................................................................................................      14
Results of Operations.....................................................................................      17
Liquidity and Capital Resources...........................................................................      21

PART II - OTHER INFORMATION

ITEM 1.  LEGAL PROCEEDINGS................................................................................      22

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K.................................................................      22

SIGNATURES................................................................................................      32





                                       2


   3



                         PART I - FINANCIAL INFORMATION

ITEM 1.   FINANCIAL STATEMENTS.

                            WYNDHAM HOTEL CORPORATION
                           CONSOLIDATED BALANCE SHEETS
                                 (IN THOUSANDS)



                                                                              DECEMBER 31,    SEPTEMBER 30,
                                                                                  1996            1997
                                                                              ------------    ------------
                                                                                              (UNAUDITED)
                                     ASSETS
                                                                                                 
Current assets:
     Cash and cash equivalents ............................................   $     11,517    $     14,819
     Cash, restricted .....................................................            865             936
     Accounts receivable, less allowance of $941 at December 31, 1996
       and $2,063 at September 30, 1997 ...................................         13,330          15,682
     Due from affiliates ..................................................         12,686          16,484
     Inventories ..........................................................          1,430           1,887
     Deferred income taxes ................................................          1,539           1,975
     Other ................................................................          1,412           6,894
                                                                              ------------    ------------
         Total current assets .............................................         42,779          58,677
Investment in hotel partnerships ..........................................          1,125           4,092
Notes and other receivables from affiliates ...............................          7,685           8,316
Notes receivable ..........................................................          6,307           1,931
Property and equipment, net ...............................................        134,176         290,391
Management contract costs, net ............................................          7,766          10,119
Security deposits .........................................................         15,288          24,168
Deferred income taxes .....................................................         14,148          14,372
Other .....................................................................         13,688          17,376
Goodwill ..................................................................             --          20,857
                                                                              ------------    ------------
         Total assets .....................................................   $    242,962    $    450,299
                                                                              ============    ============

                      LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
     Accounts payable and accrued expenses ................................   $     23,556    $     45,756
     Deposits .............................................................            959           1,652
     Deposits from affiliates .............................................            344             344
     Current portion of long-term debt and capital lease obligations ......            510           1,320
                                                                              ------------    ------------
         Total current liabilities ........................................         25,369          49,072
                                                                              ------------    ------------
Borrowings under revolving credit facility ................................             --          72,000
Long-term debt and capital lease obligations ..............................        129,944         155,666
Deferred income taxes .....................................................             --          20,970
Deferred gain .............................................................         12,065          11,511
                                                                              ------------    ------------
                                                                                   142,009         260,147
                                                                              ------------    ------------

Minority interest .........................................................             --           2,828
                                                                              ------------    ------------
Stockholders' equity:
     Common stock .........................................................            200             216
     Additional paid-in capital ...........................................         84,342         133,137
     Retained earnings ....................................................         11,714          22,668
     Receivables from affiliates ..........................................         (1,223)         (1,229)
     Notes receivable from stockholders ...................................        (19,449)        (17,138)
     Unrealized gain on securities available for sale .....................             --             790
     Foreign currency translation adjustments .............................             --            (192)
                                                                              ------------    ------------
         Total stockholders' equity .......................................         75,584         138,252
                                                                              ------------    ------------
             Total liabilities and stockholders' equity ...................   $    242,962    $    450,299
                                                                              ============    ============


               The accompanying notes are an integral part of the
                       consolidated financial statements.



                                       3
   4



                            WYNDHAM HOTEL CORPORATION
                        CONSOLIDATED STATEMENTS OF INCOME
                      (IN THOUSANDS, EXCEPT PER SHARE DATA)



                                                              QUARTER ENDED           NINE MONTHS ENDED
                                                               SEPTEMBER 30,            SEPTEMBER 30,
                                                          ----------------------    ----------------------
                                                             1996         1997        1996          1997
                                                          ---------    ---------    ---------    ---------
                                                                            (UNAUDITED)
                                                                                           
Revenues:
     Hotel revenues ...................................   $  30,388    $  45,310    $  71,302    $ 128,670
     Management fees ..................................       1,953        2,472        6,434        6,751
     Management fees - affiliates .....................       4,015        5,301       10,112       13,816
     Service fees .....................................         426          766        1,111        1,973
     Service fees - affiliates ........................         763          726        1,850        1,817
     Reimbursements ...................................       1,503        1,761        4,636        4,934
     Reimbursements - affiliates ......................       2,386        2,484        6,176        6,495
     Other ............................................         (19)          95          320          800
                                                          ---------    ---------    ---------    ---------
         Total revenues ...............................      41,415       58,915      101,941      165,256
                                                          ---------    ---------    ---------    ---------
Operating costs and expenses:
     Hotel expenses ...................................      23,923       34,091       52,227       96,275
     Selling, general and administrative expenses .....       4,373        5,729       12,877       16,335
     Equity participation compensation ................          --           --        2,919           --
     Reimbursable expenses ............................       1,503        1,761        4,636        4,934
     Reimbursable expenses - affiliates ...............       2,386        2,484        6,176        6,495
     Depreciation and amortization ....................       2,151        3,581        5,609        8,789
     Merger expenses ..................................          --          913           --        3,632
                                                          ---------    ---------    ---------    ---------
         Total operating costs and expenses ...........      34,336       48,559       84,444      136,460
                                                          ---------    ---------    ---------    ---------
Operating income ......................................       7,079       10,356       17,497       28,796
Interest income .......................................         539          503          982        1,371
Interest income - affiliates ..........................         180          184          536          688
Interest expense ......................................      (3,407)      (4,664)      (8,462)     (11,788)
Equity in earnings of hotel partnerships ..............          --          120          870          120
Amortization of deferred gain .........................         185          185          320          554
                                                          ---------    ---------    ---------    ---------
Income before minority interests, income taxes and
extraordinary item ....................................       4,576        6,684       11,743       19,741
Income attributable to minority interests .............          --           --          571           --
                                                          ---------    ---------    ---------    ---------
Income before income taxes and extraordinary item .....       4,576        6,684       11,172       19,741
Income tax (provision) benefits .......................      (1,807)      (3,008)      10,388       (9,240)
                                                          ---------    ---------    ---------    ---------
Income before extraordinary item ......................       2,769        3,676       21,560       10,501
Extraordinary item (less applicable income tax benefits
of $270 for 1996 and $195 for 1997, respectively ) ....          --         (298)      (1,131)        (298)
                                                          ---------    ---------    ---------    ---------
Net income ............................................   $   2,769    $   3,378    $  20,429    $  10,203
                                                          =========    =========    =========    =========
Earnings per share:
     Income before extraordinary item - primary and
     fully diluted ....................................   $     .14    $     .17    $    1.08    $     .52
     Extraordinary item ...............................          --         (.01)        (.06)        (.02)
                                                          ---------    ---------    ---------    ---------
     Net income - primary and fully diluted ...........   $     .14    $     .16    $    1.02    $     .50
                                                          =========    =========    =========    =========
Average number of common shares outstanding ...........      20,018       21,097       20,018       20,382
                                                          =========    =========    =========    =========



               The accompanying notes are an integral part of the
                       consolidated financial statements.




                                       4
   5


                            WYNDHAM HOTEL CORPORATION
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (IN THOUSANDS)


                                                                         NINE MONTHS ENDED
                                                                           SEPTEMBER 30,
                                                                         1996          1997
                                                                       ---------    ---------
                                                                            (UNAUDITED)
                                                                                    
Cash flows from operating activities:
    Net income .....................................................   $  20,429    $  10,203
    Adjustments to reconcile net income to net cash provided by
        operating activities:
      Depreciation and amortization ................................       5,168        7,862
      Current income taxes .........................................       2,569        8,916
      Deferred income taxes ........................................     (12,958)         129
      Provision for bad debt .......................................         628        1,283
      Amortization of deferred debt issuance costs .................         441          927
      Write-off of predecessor deferred debt issuance costs ........       1,401          493
      Amortization of deferred gain ................................        (312)        (691)
      Equity in earnings of hotel partnership ......................          --         (120)
      Equity participation compensation ............................       2,919           --
      Minority interest ............................................         571           --
      Net withdrawals from restricted cash .........................       2,196          (71)
    Changes to operating assets and liabilities:
      Accounts receivable ..........................................      (3,887)      (3,424)
      Net change in due to/from affiliates .........................     (10,405)      (3,739)
      Other ........................................................      (1,273)      (7,345)
      Accounts payable and accrued expenses ........................      10,409          471
      Deposits .....................................................      (1,672)         362
      Security deposits ............................................     (13,676)      (6,917)
                                                                       ---------    ---------
         Net cash provided by operating activities .................       2,548        8,339
                                                                       ---------    ---------
Cash flows from investing activities:
    Purchase of property and equipment .............................      (4,964)     (23,085)
    Proceeds from sale of property and equipment ...................     136,374           --
    Investments in management contracts ............................        (575)      (2,724)
    Advances on notes receivable ...................................         (11)      (1,616)
    Payment for purchase of hotels, net of cash acquired ...........     (33,470)      (8,205)
    Purchase of equity investment in hotel partnerships ............          --       (2,848)
    Acquisition of minority interest ...............................      (5,479)          --
    Increase in long-term restricted cash ..........................      (1,650)        (140)
    Collections on notes receivable ................................       1,724          137
                                                                       ---------    ---------
         Net cash provided by (used in) investing activities .......      91,949      (38,481)
                                                                       ---------    ---------
Cash flows from financing activities:
    Partners' contributed capital ..................................       4,801           --
    Partners' capital distributions ................................     (29,593)          --
    Distribution made to withdrawing partners ......................        (982)          --
    Increase in payable to minority interest .......................        (218)          --
    Proceeds from borrowings under revolving credit facility .......          --       78,750
    Repayments of revolving credit facility ........................          --       (6,750)
    Proceeds from issuance of common stock .........................      69,504           --
    Proceeds from long-term borrowings and issuance of debt ........      94,383        9,675
    Repayments of long-term borrowings and capital lease obligations    (197,516)     (51,293)
    Collections/(advances) on notes receivable from stockholders ...     (18,889)       3,062
                                                                       ---------    ---------
         Net cash provided by (used in) financing activities .......     (78,510)      33,444
                                                                       ---------    ---------
Increase in cash and cash equivalents ..............................      15,987        3,302
Cash and cash equivalents at beginning of period ...................       4,160       11,517
                                                                       ---------    ---------
Cash and cash equivalents at end of period .........................   $  20,147    $  14,819
                                                                       =========    =========


               The accompanying notes are an integral part of the
                       consolidated financial statements.


                                       5

   6

                            WYNDHAM HOTEL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)

1.   BASIS OF PRESENTATION:

         Wyndham Hotel Corporation ("WHC") was incorporated and formed in
     February 1996. The accompanying consolidated financial statements of WHC at
     December 31, 1996 and September 30, 1997 and for the period from May 24,
     1996 through September 30, 1996 and the quarter and nine months ended
     September 30, 1997 include the accounts of WHC, its wholly owned
     subsidiaries and certain equity interests in hotel partnerships
     (collectively, the "Company"). Financial statements for the period from
     January 1, 1996 through May 24, 1996 relating to the period prior to the
     Company's initial public offerings include the combined accounts of WHC,
     its majority owned entities and a 30% owned hotel entity which was
     accounted for using the equity method. All significant intercompany
     balances and transactions have been eliminated.

         These unaudited consolidated financial statements have been prepared in
     accordance with generally accepted accounting principles for interim
     financial information and with the instructions to Form 10-Q and Rule 10-01
     of Regulation S-X. They do not include all of the information and footnotes
     required by generally accepted accounting principles for complete financial
     statements. In the opinion of management, all adjustments (consisting of
     normal recurring accruals) considered necessary for a fair presentation at
     September 30, 1997 have been included. Operating results for the quarter
     and nine months ended September 30, 1997 are not necessarily indicative of
     the operating results for the year ending December 31, 1997. These
     financial statements should be read in conjunction with the consolidated
     financial statements and footnotes thereto included in the annual report on
     Form 10-K of the Company for the year ended December 31, 1996.

         Certain prior period amounts have been reclassified to conform to the
     current period presentation.

2.   PROPOSED MERGER WITH PATRIOT AMERICAN HOSPITALITY, INC.:

         On April 14, 1997, the Company entered into a merger agreement with
     Patriot American Hospitality, Inc. ("Patriot"), (as amended, the "Patriot
     Merger Agreement"), pursuant to which the Company will merge with and into
     the successor to Patriot ("New Patriot REIT") following Patriot's merger
     with and into California Jockey Club (the "Cal-Jockey Merger"), with New
     Patriot REIT being the surviving company (the "Patriot Merger"). Patriot
     also entered into a related stock purchase agreement with the principal
     stockholder of the Company (the "Stock Purchase Agreement"), to acquire all
     of such stockholder's shares of the Company's common stock (the "Stock
     Purchase.") The Cal-Jockey Merger was completed on July 1, 1997. As a
     result of the Patriot Merger and the Stock Purchase, New Patriot REIT will
     acquire all of the outstanding shares of common stock of the Company.
     Pursuant to the Patriot Merger Agreement and the Stock Purchase Agreement,
     each outstanding share of common stock of the Company ("Wyndham Common
     Stock") generally will be converted into the right to receive 1.372 shares
     (the "Patriot Exchange Ratio") of common stock of each of New Patriot REIT
     and Patriot American Hospitality Operating Company ("New Patriot Operating
     Company"), which shares will be paired and transferable and trade together
     only as a single unit (the "Paired Shares"). The Patriot Exchange Ratio is
     subject to adjustment in the event that the average of the closing prices
     of the Paired Shares on the twenty trading days preceding the fifth trading
     day prior to the Company's stockholders' meeting called to approve the
     Patriot Merger (the "Average Trading Price") is less than $21.86 per Paired
     Share. If the Average Trading Price is between $21.86 and $20.87 per Paired
     Share, the Patriot Exchange Ratio will be adjusted so that each outstanding
     share of Wyndham Common Stock will be converted into the right to receive a
     number of Paired Shares equal to $30.00 divided by the Average Trading
     Price. If the Average Trading Price is less than $20.87 per Paired Share,
     there will be no further adjustments to the Patriot Exchange Ratio, which
     at that point would equate to 1.438 Paired Shares per share of Wyndham
     Common Stock; however, in such circumstances, the Company has the right,
     waivable by it, to terminate the Patriot Merger Agreement without 
     liability. In lieu of receiving Paired Shares, the Company's stockholders 
     have the right to elect to receive cash in an amount per share equal to 
     the Patriot Exchange Ratio (as it may be adjusted) multiplied by the 
     average of the closing prices of the Paired Shares on the five trading 
     days 


                                       6

   7

     immediately preceding the closing of the Patriot Merger, up to a maximum
     aggregate amount of $100 million. If stockholders holding shares of Wyndham
     Common Stock with a value in excess of this amount elect to receive cash,
     such cash will be allocated on a pro rata basis among such stockholders in
     accordance with the Patriot Merger Agreement. In connection with the 
     Patriot Merger, New Patriot REIT will assume the Company's existing 
     indebtedness, which was approximately $229.0 million as of September 30, 
     1997.

          In connection with the execution of the Patriot Merger Agreement,
     Patriot also entered into agreements with partnerships affiliated with
     members of the Trammell Crow family providing for the acquisition by New
     Patriot REIT of up to 11 full-service Wyndham branded hotels with 3,072
     rooms, located throughout the United States, for approximately $331.7
     million in cash, plus approximately $14 million in additional consideration
     if two hotels meet certain operational targets (the "Crow Acquisition" and,
     collectively with the Patriot Merger and the Stock Purchase, the "Proposed
     Patriot Transactions"). The Patriot Merger and the Crow Acquisition, which
     will be consummated concurrently, are subject to various conditions
     including, without limitation, the approval of the Patriot Merger and
     certain of the related transactions by the stockholders of New Patriot
     REIT, New Patriot Operating Company and the Company. It is currently
     anticipated that the stockholder meetings to approve the Proposed Patriot
     Transactions will occur in the fourth quarter of 1997.

         On April 14, 1997, an action styled Kwalbrun v. James D. Carreker, et.
     al., was filed in the Delaware Court of Chancery in and for New Castle
     County, purportedly as a class action on behalf of the Company's
     stockholders, against the Company and the members of the Board of Directors
     of the Company. The complaint also purported to name Patriot as a
     defendant, but Patriot has not been served with the complaint. The
     complaint alleges that the Company's Board of Directors breached its
     fiduciary duties owed to the Company's public stockholders in connection
     with the Board of Director's approval of the Patriot Merger. In particular,
     the complaint alleges that the Patriot Merger was negotiated at the expense
     of the Company's public stockholders, and that the Company's Board of
     Directors permitted Patriot to negotiate on more favorable terms the Crow
     Acquisition with members of the Trammell Crow family. The complaint seeks
     to enjoin, preliminarily and permanently, consummation of the Patriot
     Merger under the terms presently proposed and also seeks unspecified
     damages. The defendants deny the allegations in the complaint and expect to
     defend the action vigorously.

3.   FEDERAL INCOME TAXES:

         Since the Company's formation in 1996, federal income taxes have been
     provided in accordance with Statement of Financial Accounting Standards No.
     109. For the quarter and nine months ended September 30, 1996, income taxes
     included the effect of recording deferred income tax benefits arising as a
     result of the Company's incorporation in the amount of $13.0 million.

4.   EARNINGS PER SHARE:

         Earnings per share for the quarter and nine months ended September 30,
     1996 and 1997 are computed based on the weighted average number of shares
     of common stock outstanding. The impact of common stock equivalents to
     earnings per share is immaterial.

         In February 1997, the Financial Accounting Standard Board issued
     Statement of Financial Accounting Standards No. 128 ("SFAS 128"), Earnings
     Per Share ("EPS"). SFAS 128 requires basic EPS to be computed by dividing
     income available to common stockholders by the weighted-average number of
     common shares outstanding for the period and diluted EPS to reflect the
     potential dilution that could occur if securities or other contracts to
     issue common stock were exercised or converted into common stock or
     resulted in the issuance of common stock that then shared in the earnings
     of the entity. SFAS 128 is effective for financial statements issued for
     periods ending after December 15, 1997 and requires restatement of all
     prior period EPS data presented. Earlier application is not permitted.




                                       7
   8



         The impact of the implementation of SFAS 128 on the Company's
     consolidated financial statements is expected to be immaterial. If SFAS 128
     were adopted, basic EPS and diluted EPS would have been as follows:




                                           QUARTER ENDED       NINE MONTHS ENDED
                                           SEPTEMBER 30,         SEPTEMBER 30,
                                        -------------------   -------------------
                                          1996       1997       1996       1997
                                        --------   --------   --------   --------
                                                                  
Basic EPS:
     Income before extraordinary item       $.14      $ .17      $ .08       $.51
     Net income .....................        .14        .16       1.02        .50

Diluted EPS:
     Income before extraordinary item       $.14       $.17      $1.06       $.51
     Net income .....................        .14        .16       1.00        .49



5.   ACQUISITIONS AND RELATED BORROWINGS:

         On July 31, 1997, the Company acquired Kansas City-based ClubHouse
     Hotels, Inc., ("ClubHouse") a privately held chain of 17 hotels operating
     in the mid-scale segment of the lodging industry. The acquisition added
     2,456 rooms, or approximately 10% to the Company's current portfolio of
     hotels open or under construction. In connection with the acquisition of
     ClubHouse, the Company acquired direct or indirect ownership of 13
     ClubHouse hotels, ownership of partial interests in three additional
     managed ClubHouse hotels, ownership of the ClubHouse Inns brand name and
     one license for a franchised ClubHouse hotel. The terms of the merger and
     related transactions were reached following arms-length negotiations among
     the parties involved. The total consideration paid by the Company in
     connection with the merger and related transactions included (1) the
     issuance of 1,599,448 shares of common stock of the Company pursuant to the
     merger (with the total number of shares issuable subject to a working
     capital adjustment to be made in the future), (2) the assumption of
     approximately $23.5 million of debt and (3) the payment of approximately
     $55.6 million in cash. The cash portion of the purchase price was borrowed
     under the Company's revolving credit facility with Bankers Trust Company,
     as agent for a group of financial institutions.

         In connection with the acquisition of ClubHouse, the Company amended
     the revolving credit facility to (i) increase the aggregate amount of the
     credit facility by $50 million to a total of $150.0 million, (ii) make
     certain revisions to the method of calculating the borrowing base, (iii)
     amend certain financial covenants, (iv) permit the Company to make certain
     debt and equity investments and (v) make certain other amendments.

         On September 26, 1997, the Company elected to fund a cash shortfall
     related to renovation costs and assumed a 67.5% interest in a hotel
     partnership, as the owner of the hotel partnership failed to fund the
     shortfall. The Company contributed and converted its outstanding note
     receivable and accrued interest thereon totaling $5.9 million to equity.

6.   MERGER EXPENSES:

         During the quarter and nine months ended September 30, 1997, the
     Company incurred merger expenses totaling $913,000 and $3.6 million,
     respectively, in connection with the Patriot Merger. These expenses were
     incurred for legal services, investment banker fees and certain other
     professional fees. If the merger is consummated, the Company will incur
     additional investment banker fees of approximately $4.2 million.

7.   TERMINATION OF A MANAGEMENT AGREEMENT:

         On July 25, 1997, the Company agreed to the termination of its
     management relationship with Homegate Hospitality Inc. ("Homegate") which
     operates extended-stay hotels. The termination was effective October 31,
     1997 as a result of the pending merger of Homegate with another company in
     the lodging industry and is conditioned upon the completion of such
     merger. The Company will receive $12.0 million in exchange for the 
     termination. In 1996, the Company and Homegate entered into an agreement 
     under which the Company would manage up to 60 Homegate mid-price 
     extended-stay hotels as they were 


                                        8
   9

     purchased or developed by Homegate prior to December 31, 1998. The Company
     managed 9 of these hotels at September 30, 1997.

8.   COMMITMENTS AND CONTINGENCIES:

         Litigation has been initiated against the Company pertaining to the
     right to use the Wyndham name for hotel service in the New York
     metropolitan area. On January 29, 1996, a temporary restraining order was
     issued by the Supreme Court of the State of New York which, pending the
     outcome of a trial, prevents the Company from using the Wyndham name in the
     New York area. An adverse decision in the litigation could prevent the
     Company from operating Wyndham brand hotels or advertising the Wyndham name
     in connection with the operation of a Wyndham brand hotel within a 50 mile
     radius of a hotel in Manhattan operated under the "Wyndham" name. It is
     management's opinion, based on legal counsel, that the range of losses
     resulting from the ultimate resolution of the aforementioned claim cannot
     be determined. The cost of $1.3 million at September 30, 1997 for defending
     the trademark has been capitalized and is being amortized over 17 years,
     pending the ultimate resolution. An adverse decision may result in the
     immediate write-off of those capitalized costs.

         The Company received a Notice of Intent to make Sales and Use Tax audit
     changes from the Tampa Region of the Florida Department of Revenue for the
     period from July 31, 1990 through June 30, 1995. The audit assessed
     additional taxes of $584,000, penalty of $224,000 and interest of $201,000
     for a total assessment of $1,009,000. The previous owners (an affiliate)
     have agreed to indemnify the Company with respect to any additional sales
     and use tax paid by the Company for the audit period. Management, after
     review and consultation with legal counsel, believes the Company has
     meritorious defenses to this matter and that any potential liability in
     excess of the $189,000 accrued in the financial statements would not
     materially effect the Company's consolidated financial statements.

         The Company is the subject of the class action lawsuit described under
     Note 2 above. The Company has pending several other claims incurred in the
     normal course of business which, in the opinion of management, based on the
     advice of legal counsel, will not have a material effect on the
     consolidated financial statements.

         Pursuant to the terms of a management agreement with an affiliate-owned
     hotel under construction, the Company has undertaken certain commitments to
     provide furniture, fixtures and equipment for the hotel at a fixed price
     totaling $6.0 million. As of September 30, 1997, the Company has satisfied
     commitments totaling $4.8 million.

          The Company has also guaranteed to fund up to $230,000 in working
     capital per year for three years on a hotel in the event that the hotel
     generates inadequate cash flow and the Company has guaranteed $875,000 of
     its indebtedness. The Company has not to date been required to make any
     capital contribution under the guarantee.

         Pursuant to the terms of a management agreement of a hotel in which the
     Company has a 30% ownership interest, the Company has committed to loan up
     to $2.5 million for the renovation of the hotel property. The loan will
     bear an interest rate of 10% and will be collateralized by the outstanding
     partnership interest of the owners. Interest will be due monthly and
     principal is payable in installments beginning January 1998 based on the
     operating income of the hotel. As of September 30, 1997, the Company has
     made $619,000 of such advances. The Company also guarantees $2,340,000 in
     indebtedness of this hotel.

         Pursuant to the terms of a management agreement of a hotel owned by an
     affiliate, the Company has guaranteed to fund up to $600,000 of working
     capital per year to the extent the entity experiences operating deficits,
     with a maximum required contribution of $2.3 million over the term of the
     guarantee extending from 1995 to 2000. The Company has not to date been
     required to make any capital contribution under the guarantee.

                                       9
   10

         The Company is subject to environmental regulations related to the
     ownership, management, development and acquisition of real estate (hotels).
     The cost of complying with the environmental regulations was not material
     to the Company's consolidated statements of income for the nine months
     ended September 30, 1996 and 1997. The Company is not aware of any
     environmental condition on any of its properties which is likely to have a
     material adverse effect on the Company's financial statements.

9.   PRO FORMA FINANCIAL INFORMATION:

         The pro forma condensed consolidated statements of income of the
     Company are presented as if the ClubHouse Merger had occurred on January 1,
     1996. These pro forma condensed consolidated statements are presented for
     informational purposes only and are not necessarily indicative of what
     actual results of operations of the Company would have been assuming such
     transactions had been completed as of January 1, 1996, nor do they purport
     to represent the results of operations for future periods.



                                                                                        NINE MONTHS ENDED
                                                                                           SEPTEMBER 30,
                                                                                       1996            1997
                                                                                    ----------      ----------
                                                                                      (IN THOUSANDS, EXCEPT
                                                                                         PER SHARE AMOUNTS)
                                                                                                     
           Total revenues                                                           $  128,121      $  186,204
           Operating income                                                             25,319          34,102
           Income before extraordinary item                                             23,124          21,337
           Earnings before extraordinary item per common share outstanding                1.07             .56


10.  CONDENSED COMBINED FINANCIAL INFORMATION OF GUARANTOR SUBSIDIARIES:

         In connection with the issuance of the $100 million subordinated notes
     ("Notes"), all of the Company's direct and indirect subsidiaries, with the
     exception of a number of subsidiaries (which subsidiaries are individually
     and collectively inconsequential), are fully and unconditionally
     guaranteeing the Company's obligations under the Notes on a joint and
     several basis (the "Guarantor Subsidiaries"). Accordingly, the condensed
     combined financial information set forth below summarizes financial
     information for all of the Guarantor Subsidiaries on a combined basis.
     Separate complete financial statements and other disclosure for the
     Guarantor Subsidiaries have not been presented because management does not
     believe that such information is material to investors. The condensed
     combined financial information of the Guarantor Subsidiaries as of December
     31, 1996 and September 30, 1997, and for the quarter and nine months ended
     September 30, 1996 and 1997 are presented as follows:






                                       10

   11

                             GUARANTOR SUBSIDIARIES
                        CONDENSED COMBINED BALANCE SHEETS
                                 (IN THOUSANDS)



                                                                       DECEMBER 31,    SEPTEMBER 30,
                                                                            1996            1997
                                                                       ------------    ------------
                                                                               (UNAUDITED)
                                                                                          
                                     ASSETS
Current assets:
     Cash and cash equivalents .....................................   $      9,673    $     17,725
     Cash, restricted ..............................................            865             469
     Accounts receivable, net ......................................         22,085          40,815
     Other .........................................................          2,466           4,159
                                                                       ------------    ------------
         Total current assets ......................................         35,089          63,168
Notes and other receivables from affiliates ........................          7,685           8,316
Notes receivable ...................................................          1,978           1,931
Investments in hotel partnerships ..................................             --           3,907
Property and equipment, net ........................................         61,062         190,374
Management contract costs, net .....................................          8,166          10,119
Security deposits ..................................................         15,105          24,041
Other ..............................................................          2,502           5,279
                                                                       ------------    ------------
         Total assets ..............................................   $    131,587    $    307,135
                                                                       ============    ============

                      LIABILITIES AND STOCKHOLDER'S EQUITY

Current liabilities:
     Accounts payable and accrued expenses .........................   $     18,169    $     32,139
     Deposits ......................................................          1,147           1,365
     Current portion of long-term debt and capital lease obligations            510           1,070
     Due to affiliates .............................................         42,666         164,002
                                                                       ------------    ------------
          Total current liabilities ................................         62,492         198,576
                                                                       ------------    ------------
Long-term debt and capital lease obligations .......................         29,944          52,440
                                                                       ------------    ------------
Minority interest ..................................................             --           3,369
                                                                       ------------    ------------
Stockholder's equity:
     Receivable from affiliates ....................................         (1,223)         (1,229)
     Additional paid-in capital ....................................         31,071          31,071
     Retained earnings .............................................          9,303          22,908
                                                                       ------------    ------------
         Total stockholder's equity ................................         39,151          52,750
                                                                       ------------    ------------
              Total liabilities and stockholder's equity ...........   $    131,587    $    307,135
                                                                       ============    ============


            See note to the condensed combined financial information.




                                       11
   12



                             GUARANTOR SUBSIDIARIES
                     CONDENSED COMBINED STATEMENTS OF INCOME
                                 (IN THOUSANDS)



                                                         QUARTER ENDED           NINE MONTHS ENDED
                                                         SEPTEMBER 30,             SEPTEMBER 30,                
                                                    ----------------------    ----------------------
                                                       1996         1997         1996         1997 
                                                    ---------    ---------    ---------    ---------
                                                                       (UNAUDITED)
                                                                                     
Revenues ........................................   $  33,422    $  40,441    $  82,280    $ 126,463
                                                    ---------    ---------    ---------    ---------

Operating costs and expenses ....................      25,514       34,668       61,298       97,362
Depreciation and amortization ...................       1,180        2,281        3,352        5,174
                                                    ---------    ---------    ---------    ---------
         Total operating costs and expenses .....      26,694       36,949       64,650      102,536
                                                    ---------    ---------    ---------    ---------
Operating income ................................       6,728        3,492       17,630       23,927
Interest expense, net ...........................        (338)        (596)      (2,128)      (1,079)
Equity in earnings of hotel partnerships.........          --          118          870          118
                                                    ---------    ---------    ---------    ---------
Income before minority interests, income taxes
and extraordinary item ..........................       6,390        3,014       16,372       22,966
Income (loss) attributable to minority interests           --          (15)         571          (15)
                                                    ---------    ---------    ---------    ---------
Income before income taxes and extraordinary item       6,390        3,029       15,801       22,981
Income taxes ....................................       2,524        1,197        3,325        9,078
                                                    ---------    ---------    ---------    ---------
Income before extraordinary item ................       3,866        1,832       12,476       13,903
Extraordinary item (less applicable taxes) ......          --         (298)      (1,028)        (298)
                                                    ---------    ---------    ---------    ---------
         Net income .............................   $   3,866    $   1,534    $  11,448    $  13,605
                                                    =========    =========    =========    =========




            See note to the condensed combined financial information.



                                       12
   13
                             GUARANTOR SUBSIDIARIES
                   CONDENSED COMBINED STATEMENTS OF CASH FLOWS
                                 (IN THOUSANDS)



                                                                     NINE MONTHS ENDED
                                                                       SEPTEMBER 30,
                                                               ----------------------------
                                                                   1996            1997
                                                               ------------    ------------
                                                                       (UNAUDITED)
                                                                                  
Net cash provided by operating activities ..................   $      3,618    $     16,694
                                                               ------------    ------------
Cash flows from investing activities:
   Purchase of property and equipment ......................         (3,581)         (9,985)
   Sale of property and equipment ..........................        133,778              --
   Investments in management contracts .....................           (575)         (2,724)
   Advances notes receivable from affiliates ...............            (11)           (619)
   Advances on other notes receivable ......................             --             (53)
   Advances on collection on notes receivables .............             --             117
   Payment for purchase of hotels, net of cash acquired ....         (2,520)             --
   Acquisition of minority interest ........................         (5,479)             --
   Decrease (increase) in long-term restricted cash ........         (1,296)            778
   Other ...................................................          1,674              --
                                                               ------------    ------------
         Net cash provided by (used in) investing activities        121,990         (12,486)
                                                               ------------    ------------
Cash flows from financing activities:
   Partners' contributed capital ...........................         26,502              --
   Partners' capital distributions .........................        (42,572)             --
   Decrease (increase) in receivables from affiliates ......          5,327         (20,726)
   Increase in  payables to affiliates .....................         32,379          25,105
   Decrease in payable to minority interest ................           (218)             --
   Proceeds from long-term borrowings ......................          2,500           9,675
   Repayment of long-term debt and capital lease obligations       (148,195)        (10,210)
                                                               ------------    ------------
         Net cash provided by (used in) financing activities       (124,277)          3,844
                                                               ------------    ------------
Increase in cash and cash equivalents ......................          1,331           8,052
Cash and cash equivalents at beginning of period ...........          3,708           9,673
                                                               ------------    ------------
Cash and cash equivalents at end of period .................   $      5,039    $     17,725
                                                               ============    ============


Note to Condensed Combined Financial Information:

(1)  The foregoing condensed combined financial information includes GHALP
     Corporation, Waterfront Management Corporation, WHCMB, Inc., Wyndham
     Management Corporation, Wyndham Hotels & Resorts (Aruba) N.V., WHC Vinings
     Corporation, WH Interest, Inc., Wyndham IP Corporation, Rose Hall
     Associates, L.P., XERXES Limited, WHC Caribbean, Ltd., WHC Development
     Corporation, WHC Franchise Corporation, WHCMB Overland Park, Inc., WHCMB,
     Toronto, Inc., WHC Columbus Corporation, Wyndham Hotels & Resorts
     Management Ltd., WHC Salt Lake City Corporation, WHC Airport Corporation,
     ClubHouse Hotels, Inc., CHMB, Inc., MBAH, Inc., PSMB, Inc., GHMB, Inc. and
     a management subsidiary for a non-branded hotel. They all are wholly-owned
     subsidiaries of the Company at September 30, 1997.

10.  SUBSEQUENT EVENTS:

     Subsequent to September 30, 1997, the Company borrowed an additional $20.5
     million under the revolving credit facility. Of the amount borrowed, $6.5
     million was used to fund the purchase of the remaining interest in a hotel
     property managed by ClubHouse of which the Company owned a 5% interest at
     September 30, 1997 through the ClubHouse merger. The remaining balance was
     used to fund renovation costs, to make security deposits on hotel
     properties to be acquired and leased and to make interest payment on the
     Company's 10 1/2% Senior Subordinated Notes due 2006.



                                       13

   14

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
        OF OPERATIONS.

OVERVIEW

     The Company's revenues are derived from the following primary sources:

     (1) The Company's hotel revenues are generated from the hotels owned or
leased by the Company during the periods presented and reflect revenues from
room rentals, food and beverage sales and other sources, including telephone,
guest services, meeting room rentals, gift shops and other amenities.

     (2) The Company derives management fees from the hotels it manages. These
fees are comprised of base and incentive management fees, as well as trade name
fees. Base management fees are typically calculated based upon a specified
percentage of gross revenues from hotel operations, and incentive management
fees are usually calculated based upon a specified percentage of the hotel's
operating profit or the amount by which the hotel's operating profit exceeds
specified performance targets. Trade name fees are typically calculated based
upon a specified percentage of gross room revenues for hotels operated under the
Wyndham brand name.

     (3) The Company generates service fee revenues from hotels that it manages
or franchises. Service fee revenues include fees derived from accounting,
design, construction and purchasing services, as well as technical assistance
provided to managed or franchised portfolio hotels. As a substantial portion of
the fees derived from the provision of design, construction and initial
purchasing services are generated in connection with hotel construction and
renovation activities, the amount of these fees varies depending upon the level
of the Company's external activities, including new hotel management contracts
and construction projects.

     (4) The Company derives reimbursement revenues from hotels that it manages
or franchises. These revenues are intended primarily to match corresponding
expenses and serve to reimburse the Company for the expense associated with
providing advertising and promotion, sales and marketing, centralized
reservations and other services.

     The following sets forth certain operating data with respect to certain
hotels owned or operated by the Company or its subsidiaries:




                                       14
   15





                                                    Quarter Ended September 30,       Nine Months Ended September 30,
                                                ----------------------------------  ----------------------------------
                                                  1996        1997         %Change    1996        1997         %Change
                                                --------    --------       -------  --------    --------       -------
                                                                                                
TOTAL PORTFOLIO (1):
   Wyndham Hotels ...........................      20          20                      20          21
       Average Daily Rate ...................   $  95.21    $  96.84         1.7%   $ 100.07    $ 101.71         1.6%
       Occupancy ............................      70.9%       72.8%         2.7%      71.3%       72.7%         2.0%
       Revenues Per Available Room 
         ("RevPar")..........................   $  67.53    $  70.50         4.4%   $  71.38    $  73.93         3.6%

   Wyndham Garden Hotels ....................      41          46                      41          47
       Average Daily Rate ...................   $  79.97    $  82.80         3.5%   $  79.81    $  83.07         4.1%
       Occupancy ............................      75.4%       75.8%          .5%      71.7%       73.0%         1.8%
       RevPar ...............................   $  60.33    $  62.75         4.0%   $  57.27    $  60.65         5.9%

   Wyndham Resorts ..........................       4           6                       5           6
       Average Daily Rate ...................   $ 102.69    $ 115.02        12.0%   $ 110.85      129.84        17.1%
       Occupancy ............................      55.2%       59.1%         7.1%      59.1%       59.1%          --
       RevPar ...............................   $  56.64    $  67.94        20.0%   $  65.46    $  76.68        17.1%

   Management Services ......................       3           4                       4           4
       Average Daily Rate ...................   $ 125.10    $ 163.41        30.6%   $ 102.26    $ 157.96        54.5%
       Occupancy ............................      83.0%       86.1%         3.7%      76.8%       81.8%         6.5%
       RevPar ...............................   $ 103.77    $ 140.72        35.6%   $  78.55    $ 129.19        64.5%

   Total ....................................      68          76                      70          78
       Average Daily Rate ...................   $  89.83    $  96.00         6.9%   $  92.37    $  99.81         8.1%
       Occupancy ............................      72.0%       73.3%         1.8%      70.6%       72.0%         2.0%
       RevPar ...............................   $  64.64    $  70.34         8.8%   $  65.20    $  71.83        10.2%

COMPARABLE HOTEL GROUP (1) (2):

   Wyndham Hotels ...........................      17          17                      17          17
       Average Daily Rate ...................   $  92.46    $  98.62         6.7%   $  98.18    $ 104.22         6.2%
       Occupancy ............................      70.4%       72.6%         3.1%      71.3%       72.8%         2.1%
       RevPar ...............................   $  65.12    $  71.58         9.9%   $  69.97    $  75.87         8.4%

   Wyndham Garden Hotels ....................      38          38                      38          38
       Average Daily Rate ...................   $  81.31    $  83.91         3.2%   $  80.64    $  84.72         5.1%
       Occupancy ............................      75.8%       78.9%         4.1%      71.9%       76.8%         6.8%
       RevPar ...............................   $  61.67    $  66.20         7.3%   $  57.99    $  65.07        12.2%

   Wyndham Resorts ..........................       4           4                       5           5
       Average Daily Rate ...................   $ 102.69    $ 106.67         3.9%   $ 112.97    $ 119.05         5.4%
       Occupancy ............................      55.2%       66.8%        21.0%      59.8%       63.3%         5.9%
       RevPar ...............................   $  56.64    $  71.27        25.8%   $  67.53    $  75.38        11.6%

   Management Services ......................       2           2                       2           2
       Average Daily Rate ...................   $ 102.29    $ 114.88        12.3%   $ 100.52    $ 110.15         9.6%
       Occupancy ............................      82.5%       83.0%          .6%      77.8%       80.8%         3.9%
       RevPar ...............................   $  84.37    $  95.39        13.1%   $  78.22    $  88.98        13.8%

   Total ....................................      61          61                      62          62
       Average Daily Rate ...................   $  88.25    $  92.86         5.2%   $  91.66    $  96.73         5.5%
       Occupancy ............................      71.7%       75.1%         4.7%      70.6%       73.8%         4.5%
       RevPar ...............................   $  63.32    $  69.74        10.1%   $  64.73    $  71.43        10.4%






                                       15

   16




                                                      Quarter Ended September 30,         Nine Months Ended September 30,
                                                   ---------------------------------    ---------------------------------
                                                      1996        1997       %Change       1996        1997       %Change
                                                   ----------  ----------    -------    ----------  ----------    -------
                                                                                                    
COMPARABLE HOTEL GROUP - DOMESTIC HOTELS
ONLY (1) (2):

   Wyndham Hotels...........................            16          16                       16          16
       Occupancy............................       $    92.00  $    98.54       7.1%    $    98.03  $   104.21       6.3%
       RevPar...............................            70.7%       72.9%       3.1%         71.4%       73.2%       2.5%
       RevPar...............................       $    65.04  $    71.86      10.5%    $    70.03  $    76.29       8.9%

   Wyndham Garden Hotels....................            38          38                       38          38
       Average Daily Rate...................       $    81.31  $    83.91       3.2%    $    80.64  $    84.72       5.1%
       Occupancy............................            75.8%       78.9%       4.1%         71.9%       76.8%       6.8%
       RevPar...............................       $    61.67  $    66.20       7.3%    $    57.99  $    65.07      12.2%

   Wyndham Resorts..........................             1           1                        1           1
       Average Daily Rate...................       $   137.05  $   149.07       8.8%    $   117.41  $   128.72       9.6%
       Occupancy............................            79.6%       77.4%      -2.8%         65.2%       61.5%      -5.7%
       RevPar...............................       $   109.05  $   115.44       5.9%    $    76.55  $    79.16       3.4%

   Management Services......................             2           2                        2           2
       Average Daily Rate...................       $   102.29  $   114.88      12.3%    $   100.52  $   110.15       9.6%
       Occupancy............................            82.5%       83.0%        .6%         77.8%       80.8%       3.9%
       RevPar...............................       $    84.37  $    95.39      13.1%    $    78.22  $    88.98      13.8%

   Total....................................            57          57                       57          57
       Average Daily Rate...................       $    87.65  $    92.37       5.4%    $    89.93  $    95.00       5.6%
       Occupancy............................            73.6%       76.1%       3.4%         71.7%       75.0%       4.6%
       RevPar...............................       $    64.52  $    70.32       9.0%    $    64.52  $    71.23      10.4%

COMPARABLE HOTEL GROUP - DOMESTIC HOTELS
ONLY, EXCLUDING ATLANTA (1) (2) (3):

   Wyndham Hotels...........................            16          16                       16          16
       Occupancy............................       $    92.00  $    98.54       7.1%    $    98.03  $   104.21       6.3%
       RevPar...............................            70.7%       72.9%       3.1%         71.4%       73.2%       2.5%
       RevPar...............................       $    65.04  $    71.86      10.5%    $    70.03  $    76.29       8.9%

   Wyndham Garden Hotels....................            34          34                       34          34
       Average Daily Rate...................       $    77.05  $    83.74       8.7%    $    77.99  $    84.08       7.8%
       Occupancy............................            76.5%       80.3%       5.0%         71.8%       77.6%       8.1%
       RevPar...............................       $    58.95  $    67.23      14.0%    $    55.96  $    65.26      16.6%

   Wyndham Resorts..........................             1           1                        1           1
       Average Daily Rate...................       $   137.05  $   149.07       8.8%    $   117.41  $   128.72       9.6%
       Occupancy............................            79.6%       77.4%      -2.8%         65.2%       61.5%      -5.7%
       RevPar...............................       $   109.05  $    115.44      5.9%    $    76.55  $    79.16       3.4%

   Management Services......................             2           2                        2           2
       Average Daily Rate...................       $   102.29  $   114.88      12.3%    $   100.52  $   110.15       9.6%
       Occupancy............................            82.5%       83.0%        .6%         77.8%       80.8%       3.9%
       RevPar...............................       $    84.37  $    95.39      13.1%    $    78.22  $    88.98      13.8%

   Total....................................            53          53                       53          53
       Average Daily Rate...................       $    85.96  $    92.67       7.8%    $    89.23  $    95.21       6.7%
       Occupancy............................            73.8%       76.6%       3.8%         71.7%       75.3%       5.0%
       RevPar...............................       $    63.43  $    71.00      11.9%    $    63.95  $    71.65      12.0%


(1)  All statistics exclude franchised hotels, Homegate hotels and ClubHouse
     hotels.
(2)  The Comparable Hotel Group includes hotels that were in the portfolio for
     one full quarter in both periods. In instances where a hotel was not open
     throughout both periods being compared, the data relating to that hotels is
     only included for the full common fiscal quarter(s) that it was open in
     both periods.
(3)  Excluding four comparable Atlanta properties, which posted higher than
     normal room rates in the third quarter of 1996 due to the Olympic games.



                                       16
   17
     RESULTS OF OPERATIONS

     The following table sets forth certain financial data expressed as a
percentage of total revenues and certain other data for each of the periods
presented:



                                                                    QUARTER ENDED             NINE MONTHS ENDED
                                                                     SEPTEMBER 30,               SEPTEMBER 30, 
                                                                ----------------------      ----------------------
                                                                  1996          1997          1996          1997
                                                                --------      --------      --------      --------
                                                                                                   
Revenues:
   Hotel revenues ..........................................        73.4%         76.9%         70.0%         77.9%
   Management fees .........................................        14.4          13.2          16.2          12.4
   Services fees ...........................................         2.9           2.5           2.9           2.3
   Reimbursements ..........................................         9.4           7.2          10.6           6.9
   Other ...................................................         (.1)           .2            .3            .5
                                                                --------      --------      --------      --------
          Total revenues ...................................       100.0         100.0         100.0         100.0
                                                                --------      --------      --------      --------
Operating costs and expenses:
   Hotel expenses ..........................................        57.8          57.9          51.2          58.3
   Selling, general and administrative expenses ............        10.5           9.7          12.6           9.9
   Equity participation compensation .......................          --            --           2.9            --
   Reimbursable expenses ...................................         9.4           7.2          10.6           6.9
   Depreciation and amortization ...........................         5.2           6.1           5.5           5.3
   Merger expenses .........................................          --           1.5            --           2.2
                                                                --------      --------      --------      --------
         Total operating costs and expenses ................        82.9          82.4          82.8          82.6
                                                                --------      --------      --------      --------
Operating income ...........................................        17.1          17.6          17.2          17.4
Interest expense, net ......................................        (6.5)         (6.8)         (6.8)         (5.9)
Equity in earnings of hotel partnerships ...................          --            .2            .8            .1
Amortization of deferred gain ..............................          .4            .3            .3            .3
                                                                --------      --------      --------      --------
Income before minority interests, income taxes and
extraordinary item .........................................        11.0          11.3          11.5          11.9
Income attributable to minority interests ..................          --            --            .5            --
                                                                --------      --------      --------      --------
         Income before income taxes and
           extraordinary item ..............................        11.0%         11.3%         11.0%         11.9%
                                                                ========      ========      ========      ========


1997 Third Quarter Compared to 1996 Third Quarter

     Total revenues increased by 42.3%, or $17.5 million, to $58.9 million in
1997 from $41.4 million in 1996. Total operating costs and expenses increased by
41.4%, or $14.2 million, to $48.5 million in 1997 from $34.3 million in 1996.
The increase in total revenues and operating expenses was attributable to the
addition of four new hotels and the acquisition of ClubHouse. The addition of
four new hotels accounted for 36.5%, or $6.4 million of the increase in total
revenues and 41.7%, or $5.9 million, of the increase in total operating costs
and expenses. The ClubHouse merger accounted for 34.0%, or $6.0 million, and
27.4%, or $3.9 million, of the increase in total revenues and operating costs
and expenses, respectively. The increase in management fees as a result of new
management contracts accounted for 10.3%, or $1.8 million, of the increase in
total revenues. The increase in selling, general and administrative expenses
("SG&A") and depreciation and amortization as a result of the Company's general
growth and acquisition of new hotels accounted for 12.1%, or $1.7 million, of
the increase in operating costs and expenses. The Company incurred merger
expenses of $913,000 during the quarter in connection with the Patriot Merger
which accounted for 6.4% of the increase in total operating costs and expenses.

     Hotel revenues increased by 49.1%, or $14.9 million, to $45.3 million in
1997 from $30.4 million in 1996. The ClubHouse merger accounted for 39.9%, or
$6.0 million, of the increase, and the acquisition of four new hotels accounted
for 42.8%, or $6.4 million, of the increase. The increase in hotel revenues from
existing hotels accounted for the remaining 17.3% increase in hotel revenues. As
a percentage of total revenues, hotel revenues increased to 76.9% in 1997
compared to 73.4% in 1996.



                                       17

   18

     Revenues from management fees increased by 30.2%, or $1.8 million, to $7.8
million in 1997 from $6.0 million in 1996. Approximately $742,000 of the
increase resulted from the addition of 18 newly managed hotels between October
1, 1996 and September 30, 1997 and $1.3 million resulted from improved operating
results of the hotels the Company managed for both reporting periods. These
increases were offset by approximately $213,000 from the loss of certain
management contracts.

     Revenues from service fees increased by 25.5%, or approximately $303,000,
to $1.5 million in 1997 from $1.2 million in 1996. The increase was due to
increased fees derived from central accounting, technical and purchasing
services as a result of additions of new hotels and hotels under renovation.

     Hotel expenses increased by 42.5%, or $10.2 million, to $34.1 million in
1997 from $23.9 million in 1996. Approximately 30.3% of the increase, or $3.1
million, was due to the acquisition of ClubHouse. Approximately 55.9% of the
increase, or $5.7 million, was the result of the addition of four new hotels.
Hotel expenses decreased as a percentage of hotel revenues to 75.2% in 1997 from
78.7% in 1996.

     SG&A expenses increased by 31.0%, or approximately $1.4 million, to $5.7
million in 1997 from $4.4 million in 1996. Of the increase, 78.0%, or
approximately $1.1 million, was attributable to the additional costs of
corporate management and staff personnel and costs related to the general growth
of the Company including legal, accounting, information systems and certain
other costs not reimbursed by Company-managed hotels. The balance of the
increase, or approximately $298,000, was due to the increase in the provision
for bad debt related to certain receivables. As a percentage of total revenues,
SG&A expenses decreased to 9.7% in 1997 from 10.6% in 1996.

     Depreciation and amortization expense increased by 66.5%, or $1.4 million,
to $3.6 million in 1997 from $2.2 million in 1996. The increase was primarily
due to the acquisition of property and equipment and the amortization of the
acquisition costs of management contracts. The 1997 expense also reflected
approximately $121,000 in the amortization of a noncompetition agreement and
goodwill acquired in connection with the ClubHouse merger.

     Merger expenses of approximately $913,000 for 1997 represent legal
expenses, investment banker fees and other professional fees incurred in
connection with the proposed Patriot Merger. See Note 2 to the consolidated
financial statements.

     Interest expense increased by 36.9%, or $1.3 million, to $4.7 million in
1997 from $3.4 million in 1996. The increase reflected the interest incurred on
the borrowings under the revolving credit facility and the interest incurred on
the debt assumed in the ClubHouse acquisition (see Note 5).

     Equity in earnings of hotel partnerships for the quarter ended September
30, 1997 represents the Company's 30% ownership interest in a hotel partnership
acquired in November 1996 and partial equity interests in three hotel
partnerships acquired in connection with the ClubHouse merger.

     On September 26, 1997, the Company elected to fund a cash shortfall related
to renovation costs and assumed a 67.5% interest in a hotel partnership as the
owner of the hotel partnership failed to fund the shortfall. The Company
contributed and converted its outstanding note receivable and accrued interest
thereon totaling $5.9 million to equity.

     As a result of changes noted above, income before income taxes and
extraordinary item increased by 46.1%, or $2.1 million, to $6.7 million in 1997
from $4.6 million in 1996.

     The Company repaid certain existing ClubHouse debt upon the merger with
ClubHouse. The related unamortized debt costs were written off and reported net
of applicable taxes as an extraordinary item.

Nine Months Ended September 30, 1997 Compared to Nine Months Ended September 30,
1996

     Total revenues increased by 62.1%, or $63.3 million, to $165.2 million in
1997 from $101.9 million in 1996. Total operating costs and expenses increased
by 61.6%, or $52.0 million, to $136.5 million in 1997 from $84.4



                                       18
   19

million in 1996. The increase in total revenues and operating expenses was
attributable to the addition of five new hotels, the consolidation of the
operating results of 11 leased hotels (the "GHALP Leases") and the acquisition
of ClubHouse. The addition of five new hotels accounted for 37.0%, or $23.4
million, of the increase in total revenues and 41.9%, or $21.8 million, of the
increase in total operating expenses. Prior to May 2, 1996, GHALP Leases were
30% owned by the Company and were accounted for using the equity method. The
GHALP Leases accounted for 39.6%, or $25.1 million, of the increase in total
revenues and 35.8%, or $18.6 million, of the increase in total operating
expenses. The acquisition of ClubHouse accounted for 9.4%, or $6.0 million, of
the increase in total revenues and 7.5%, or $3.9 million, of the increase in
total operating costs and expenses. The increase in SG&A as a result of the
Company's general growth and acquisition of new hotels accounted for 6.6%, or
$3.5 million of the increase in operating costs and expenses. The Company
incurred merger expenses of $3.6 million during the nine months ended September
30, 1997 in connection with the Patriot Merger, which accounted for 7.0% of the
increase in total operating costs and expenses.

     Hotel revenues increased by 80.5%, or $57.4 million, to $128.7 million in
1997 from $71.3 million in 1996. Approximately 10.4% of the increase, or $6.0
million, was due to the acquisition of ClubHouse. The GHALP Leases accounted
for 43.8%, or $25.1 million, of the increase. The acquisition of five new hotels
contributed 40.8%, or $23.4 million, of the increase. The increase in hotel
revenues was also the result of increased revenues of hotels the Company owned
for both reporting periods due to an increase in revenue per available room. As
a percentage of total revenues, hotel revenues increased to 77.9% in 1997
compared to 69.9% in 1996.

     Revenues from management fees increased by 24.3%, or $4.0 million, to $20.6
million in 1997 from $16.5 million in 1996. Approximately $1.9 million of the
increase resulted from the addition of 18 newly managed hotels between October
1, 1996 and September 30, 1997, and $4.3 million resulted from improved
operating results of the hotels the Company managed for both reporting periods.
These increases were offset by approximately $767,000 from the loss of certain
management contracts and approximately $1.3 million from the elimination of
revenues from GHALP Leases as a result of consolidating its operating results
into the Company.

     Revenues from service fees increased by 28%, or approximately $829,000, to
$3.8 million in 1997 from $3.0 million in 1996. The increase was due to
increased fees derived from central accounting, technical and purchasing
services as a result of additions of new hotels and hotels under renovation. The
increase was partially offset by the elimination of approximately $275,000 in
fees earned from GHALP Leases as a result of consolidating its operating results
into the Company.

     Other revenues increased by 150%, or approximately $480,000, to
approximately $800,000 in 1997 from $320,000 in 1996. Included in the nine
months ended September 30, 1997 and 1996 were fees of $712,000 and $250,000,
respectively, recognized from the termination of management contracts.

     Hotel expenses increased by 84.3%, or $44.0 million, to $96.3 million in
1997 from $52.2 million in 1996. Approximately 41.4% of the increase, or $18.2
million, was due to consolidating the GHALP Leases operating results into the
Company, 7.0% of the increase, or $3.1 million, was attributable to the
acquisition of ClubHouse, and 47.2% of the increase, or $20.8 million, was the
result of the addition of five new hotels. Hotel expenses during the nine months
of 1996 included a reduction of approximately $544,000 resulting from the
write-off of a reserve for contingent liabilities as a result of the final
settlement of a contract assignment on one of the Company's hotel properties.
Hotel expenses increased as a percentage of hotel revenues to 74.8% in 1997 from
73.2% in 1996, primarily attributable to an increase of $7.8 million in lease
payments associated with the GHALP Leases and a new lease the Company entered
into in January 1997. Excluding the rent payments on the hotels under operating
leases and the reversal of contingent liabilities, the percentage of hotel
expenses to hotel revenues would have been 64.4% and 66.1% for the nine months
ended September 30, 1997 and 1996, respectively.

     SG&A expenses increased by 26.9%, or $3.4 million, to $16.3 million in 1997
from $12.9 million in 1996. Of the increase, 85.0%, or $2.9 million, was
attributable to the additional costs of corporate management and staff
personnel and costs related to the general growth of the Company including
legal, accounting, information systems and certain other costs not reimbursed
by Company-managed hotels. The balance of the increase, or 



                                       19

   20

approximately $517,000, was due to the increase in the provision for bad debt
related to certain receivables. As a percentage of total revenues, SG&A expenses
decreased to 9.9% in 1997 from 12.6% in 1996.

     The 1996 non-recurring equity participation expense was fixed at the
Company's initial public offering, and the related partnership that held the
assets of the equity participation plan was dissolved and terminated in February
1997.

     Depreciation and amortization expense increased by 56.7%, or $3.2 million,
to $8.8 million in 1997 from $5.6 million in 1996. The increase was primarily
due to the acquisition of property and equipment and the amortization of the
acquisition costs of management contracts. The 1997 expense also reflected
increases of approximately $576,000 in the amortization of deferred debt
issuance costs on the senior subordinated notes and the revolving credit
facility and approximately $121,000 in the amortization of a noncompetition
agreement and goodwill acquired in connection with the ClubHouse merger.

     Merger expenses of $3.6 million for 1997 represent legal expenses,
investment banker fees and other professional fees incurred in connection with
the proposed Patriot Merger. See Note 2 to the consolidated financial
statements.

     Interest expense increased by 39.3%, or $3.3 million, to $11.8 million in
1997 from $8.5 million in 1996. The increase reflected the additional interest
incurred on the senior subordinated notes which were not outstanding during the
entire nine months of 1996, net of the effect of elimination of interest expense
from the retirement of debt and affiliated borrowings. The increase also
included $1.6 million incurred on the borrowings under the revolving credit
facility and approximately $336,000 of interest on debt assumed in the ClubHouse
merger. The total outstanding balance under the revolver was $72 million at
September 30, 1997 (see Note 5). Interest income increased by 35.6%, or
approximately $541,000, from approximately $1.5 million in 1996 to $2.0 million
in 1997. The increase was primarily due to income of approximately $461,000
earned on a note receivable from a managed hotel and approximately $432,000 of
interest earned on a security deposit related to a leased hotel. The increase
was offset by the interest income on cash and cash equivalents which decreased
by approximately $498,000 in 1997 as the cash received from the Company's
initial public offering was invested in hotel properties.

     Equity in earnings of hotel partnerships decreased from approximately
$870,000 in 1996 to $120,000 in 1997. Earnings from the Company's equity
investment in the GHALP Leases ceased following the Company's acquisition of the
remaining 70% of the partnership interest in the GHALP Leases on May 2, 1996.
Since the acquisition, the operating results of the GHALP Leases have been
consolidated into the Company. Equity in earnings of hotel partnerships in 1997
reflected the Company's 30% ownership interest in a hotel partnership which the
Company acquired in November 1996 and partial equity interests in three hotel
partnerships acquired in connection with the ClubHouse merger.

     Income attributable to minority interest was eliminated as a result of the
Company's acquisition of the minority interest in connection with its initial
public offering in May 1996. On September 26, 1997, the Company elected to fund
a cash shortfall related to renovation costs and assumed a 67.5% interest in a
hotel partnership, as the owner of the hotel partnership failed to fund the
shortfall. The Company contributed and converted its outstanding note receivable
and accrued interest thereon totaling $5.9 million to equity.

     As a result of changes noted above, income before income taxes and
extraordinary item increased by 76.7%, or $8.5 million, to $19.7 million in 1997
from $11.2 million in 1996.

     Since the Company's incorporation, income taxes have been provided in
accordance with Statement of Financial Accounting Standard No. 109. Income tax
benefits for the nine months ended September 30, 1996 included the effect of
recording deferred income taxes arising as a result of incorporation in the
amount of $13.0 million.



                                       20
   21

     The extraordinary item of approximately $298,000 for 1997 and $1.1 million
for 1996 were write-offs of the unamortized debt costs on the debt repaid in the
ClubHouse merger and at the Company's initial public offerings, net of
applicable taxes in 1997 and 1996, respectively.

LIQUIDITY AND CAPITAL RESOURCES

     The Company's principal capital and liquidity needs include cash to finance
operations, capital requirements relating to ongoing maintenance and
improvements at the Company's owned and leased hotels, capital requirements
associated with the Company's entry into new management contracts and
improvements to the related hotel properties, hotel acquisition financing and
the repayment of indebtedness.

     Since the Company's initial public offerings in May 1996, the Company has
met its capital and liquidity needs with cash generated from operations, net
proceeds from initial public offerings and amounts available under the revolving
credit facility. In July 1997, in connection with the ClubHouse acquisition, the
revolving credit facility was increased to $150 million. Approximately $55.6
million in cash was borrowed to fund the cash portion of the ClubHouse
acquisition. At September 30, 1997, the outstanding balance under the revolving
credit facility totaled $72 million plus a letter of credit of $9.8 million. The
aggregate principal amount available for borrowings under the revolving credit
facility at September 30, 1997 was $64.0 million. Subsequent to September 30,
1997, an additional $20.5 million was borrowed for the payment of the purchase
price of a hotel property, security deposits on other acquisitions, certain
hotel renovation costs and the interest on the Company's 10 1/2% Senior 
Subordinated  Notes due 2006. (see Note 10).

     During the nine months ended September 30, 1997, the Company generated cash
from operating activities of $8.3 million as compared to $2.5 million in the
1996 period. During the nine months ended September 30, 1997 and 1996, the
Company made security deposits on leased hotels of $7.8 million and $13.6
million, respectively. During the nine months ended September 30, 1997, the
Company incurred merger expenses totaling $3.6 million in connection with the
Patriot Merger. Without the payments of security deposits and merger expenses,
cash generated from operating activities would have been $19.8 million for the
nine months ended September 30, 1997. In October 1997, the management agreement
with Homegate was terminated and the Company will receive $12.0 million in
exchange for such termination (see Note 7).

     The Company has the following anticipated capital commitments. Pursuant to
the terms of a management agreement in which the Company has a 30% ownership
interest, the Company has committed to fund up to $2.5 million for the
renovation of the hotel property. As of September 30, 1997, the Company has made
advances of approximately $619,000. In addition, the Company is obligated,
pursuant to the terms of a hotel management agreement, to fund a loan for hotel
renovations and improvements in the aggregate amount of $6.0 million, of which
$4.8 million had been funded as of September 30, 1997. Pursuant to capital lease
agreements, the Company is obligated to make lease payments of $2.6 million in
1997.

     In February 1997, the Company, through a financial institution and county
authority, issued revenue bonds totaling $9.7 million. The bonds were issued to
refinance the existing bonds that the Company assumed in the acquisition of a
Wyndham Garden Hotel. The bonds initially bear interest at a weekly rate (the
"Weekly Rate Period") determined in accordance with the indenture of the bonds
based on prevailing financial market conditions for revenue bonds (at September
30, 1997, such rate was 4.15%) plus a 2% credit enhancement fee, as defined in
the indenture. The weekly rate may be converted to another interest rate
determination method on the first business day of any calendar month at the
Company's option, subject to the terms and conditions set forth in the
indenture. Interest payments on the bonds are due on a periodic basis. The bonds
mature in February 2023 and are subject to redemption by the Company in whole or
in part during any Weekly Rate Period.

     The Company intends to retain any future earnings for use in its business
and does not intend to declare any cash dividends in the foreseeable future. The
Company believes that cash generated by operations will be sufficient to fund
the Company's operating strategy for the foreseeable future and that any
remaining cash generated by operations, together with capital available under
the revolving credit facility will be adequate to fund the Company's growth
strategy in the near term. The Company may seek further increases in the capital
available to it under the revolving credit facility or otherwise obtain
additional debt or equity financing, depending upon the 


                                       21
   22

amount of capital required to pursue future growth opportunities or address
other needs. No assurance can be given that the amount available under the
revolving credit facility will be further increased, or such additional
financing will be available, on acceptable terms, if at all.

PART II - OTHER INFORMATION

ITEM 1.  LEGAL PROCEEDINGS.

     On April 14, 1997, an action styled Kwalbrun v. James D. Carreker, et. al.,
was filed in the Delaware Court of Chancery in and for New Castle County,
purportedly as a class action on behalf of the Company's stockholders, against
the Company and the members of the Board of Directors of the Company. The
complaint also purported to name Patriot as a defendant, but Patriot has not
been served with the complaint. The complaint alleges that the Company's Board
of Directors breached its fiduciary duties owed to the Company's public
stockholders in connection with the Board of Director's approval of the Patriot
Merger. In particular, the complaint alleges that the Patriot Merger was
negotiated at the expense of the Company's public stockholders, and that the
Company's Board of Directors permitted Patriot to negotiate on more favorable
terms the Crow Acquisition with members of the Trammell Crow family. The
complaint seeks to enjoin, preliminarily and permanently, consummation of the
Patriot Merger under the terms presently proposed and also seeks unspecified
damages. The defendants deny the allegations in the complaint and expect to
defend the action vigorously.

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K.

         (a)  Exhibits:

     EXHIBIT                         EXHIBIT
     NUMBER                        DESCRIPTION

      2.1      -- Agreement and Plan of Merger, dated as of April 14, 1997,
                  by and between Patriot American Hospitality, Inc. and the
                  Company (incorporated by reference to Exhibit Number 2.2 to
                  Schedule 13D filed with the Securities and Exchange Commission
                  on April 24, 1997 on behalf of CF Securities, L.P.) The
                  "Disclosure Letters" referred to in the Agreement and Plan of
                  Merger are omitted, as they constitute "schedules" within the
                  meaning of Item 601 of Regulation S-K. The Company undertakes
                  to furnish supplementally such Disclosure Letters to the
                  Commission upon request.

      3.1      -- Amended and Restated Certificate of Incorporation of the
                  Company (Incorporated by reference to Exhibit Number 3.1 in
                  Amendment No. 1 to the Company's Registration Statement on
                  Form S-1 (Reg. No. 333-2214) filed with the Securities and
                  Exchange Commission on May 1, 1996).

      3.2      -- Amended and Restated Bylaws of the Company (Incorporated by
                  reference to Exhibit Number 3.2 in Amendment No. 1 to the
                  Company's Registration Statement on Form S-1 (Reg. No.
                  333-2214) filed with the Securities and Exchange Commission on
                  May 1, 1996).

      4.1      -- Form of specimen certificate for the Common Stock
                  (Incorporated by reference to Exhibit Number 4.1 in Amendment
                  No. 2 to the Company's Registration Statement on Form S-1
                  (Reg. No. 333-2214) filed with the Securities and Exchange
                  Commission on May 14, 1996).

      4.2      -- Relevant portions of Amended and Restated Certificate of
                  Incorporation (Reference is hereby made to Exhibit Number
                  3.1).

      10.1(a)  -- Management Agreement dated as of May 10, 1995 by and between
                  Anatole 



                                       22
   23

     EXHIBIT                         EXHIBIT
     NUMBER                        DESCRIPTION

                  Hotel Investors, L.P. and Wyndham Hotel Company Ltd.
                  (Incorporated by reference to Exhibit Number 10.1(a) in the
                  Company's Registration Statement on Form S-1 (Reg. No.
                  333-2214) filed with the Securities and Exchange Commission on
                  March 11, 1996).

      10.1(b)  -- Form of Management Agreement dated as of September 27, 1994
                  by and between Bedrock Annapolis Investment Partners Level I,
                  L.P. and Wyndham Hotel Company Ltd. (together with attachment)
                  (Incorporated by reference to Exhibit Number 10.1(b) in the
                  Company's Registration Statement on Form S-1 (Reg. No.
                  333-2214) filed with the Securities and Exchange Commission on
                  March 11, 1996).

      10.1(c)  -- Management Agreement dated as of March 10, 1988 by and
                  between Franklin Plaza Associates and Wyndham Hotel Company,
                  as amended by First Amendment dated November 17, 1993
                  (Incorporated by reference to Exhibit Number 10.1(c) in the
                  Company's Registration Statement on Form S-1 (Reg. No.
                  333-2214) filed with the Securities and Exchange Commission on
                  March 11, 1996).

      10.1(d)  -- Service Agreement dated as of November 17, 1993 by and
                  between Franklin Plaza Realty Limited Partnership and Wyndham
                  Hotel Company Ltd. (Incorporated by reference to Exhibit
                  Number 10.1(d) in the Company's Registration Statement on Form
                  S-1 (Reg. No. 333-2214) filed with the Securities and Exchange
                  Commission on March 11, 1996).

      10.1(e)  -- Management Agreement dated as of December 1, 1984 by and
                  between Houston Greenspoint Hotel Associates and Wyndham Hotel
                  Company (Incorporated by reference to Exhibit Number 10.1(e)
                  in the Company's Registration Statement on Form S-1 (Reg. No.
                  333-2214) filed with the Securities and Exchange Commission on
                  March 11, 1996).

      10.1(f)  -- Management Agreement dated as of December 4, 1991 by and
                  between Itasca Hotel Company and Wyndham Hotel Company Ltd.,
                  as amended by Amendment dated March 19, 1996 (Incorporated by
                  reference to exhibit number 10.1(f) in the Company's
                  Registration Statement on Form S-1 (Reg. No. 333-2214) filed
                  with the Securities and Exchange Commission on March 11,
                  1996).

      10.1(g)  -- Management Agreement dated as of June 30, 1994 by and
                  between Waterfront Hotel Associates, S.E. and Old San Juan
                  Management, Ltd. S.E. (Incorporated by reference to Exhibit
                  Number 10.1(g) in Amendment No. 1 to the Company's
                  Registration Statement on Form S-1 (Reg. No. 333-2214) filed
                  with the Securities and Exchange Commission on May 1, 1996).

      10.1(h)  -- Management Agreement dated as of May 26, 1995 by and
                  between Convention Center Boulevard Hotel, Limited and Wyndham
                  Hotel Company Ltd. (Incorporated by reference to Exhibit
                  Number 10.1(h) in Amendment No. 1 to the Company's
                  Registration Statement on Form S-1 (Reg. No. 333-2214) filed
                  with the Securities and Exchange Commission on May 1, 1996).

      10.1(i)  -- Management Agreement dated as of August 25, 1993 by and
                  between Playhouse Square Hotel Limited Partnership and Wyndham
                  Hotel Company 



                                       23


   24

     EXHIBIT                         EXHIBIT
     NUMBER                        DESCRIPTION

                  Ltd. (Incorporated by reference to Exhibit Number 10.1(i) in
                  Amendment No. 1 to the Company's Registration Statement on
                  Form S-1 (Reg. No. 333-2214) filed with the Securities and
                  Exchange Commission on May 1, 1996).

      10.1(j)  -- Management Agreement dated as of March 1, 1986 by and
                  between CLC Partnership and Wyndham Hotel Company, as amended
                  by First Amendment dated June 30, 1988 (Incorporated by
                  reference to Exhibit Number 10.1(j) in Amendment No. 1 to the
                  Company's Registration Statement on Form S-1 (Reg. No.
                  333-2214) filed with the Securities and Exchange Commission on
                  May 1, 1996).

      10.1(k)  -- Management Agreement dated as of December 22, 1987 by and
                  among Badger XVI Limited Partnership, Crow Division Partners
                  and Wyndham Hotel Company, as amended by First Amendment dated
                  February 26, 1988 (Incorporated by reference to Exhibit Number
                  10.1(k) in Amendment No. 1 to the Company's Registration
                  Statement on Form S-1 (Reg. No. 333-2214) filed with the
                  Securities and Exchange Commission on May 1, 1996).

      10.1(l)  -- Management Agreement dated as of November 20, 1987 by and
                  between Hotel and Convention Center Partners I, Ltd. And
                  Wyndham Hotel Corporation II, Inc., as amended by Amendment
                  dated November 1, 1993 (Incorporated by reference to Exhibit
                  Number 10.1(l) in Amendment No. 1 to the Company's
                  Registration Statement on Form S-1 (Reg. No. 333-2214) filed
                  with the Securities and Exchange Commission on May 1, 1996).

      10.2     -- Investment Agreement dated as of May 2, 1994 among The
                  Hampstead Group, Inc., Wyndham Hotel Company Ltd., The
                  Partners in Wyndham Hotel Company Ltd., and Crow Family
                  Partnership, L.P., as amended (Incorporated by reference to
                  Exhibit Number 10.2 in Amendment No. 1 to the Company's
                  Registration Statement on Form S-1 (Reg. No. 333-2214) filed
                  with the Securities and Exchange Commission on May 1, 1996).

      10.3(a)  -- Lease dated as of April 1, 1996 by and between Hospitality
                  Properties Trust and Garden Hotel Associates II Limited
                  Partnership (Incorporated by reference to Exhibit Number
                  10.3(a) in the Company's Registration Statement on Form S-1
                  (Reg. No. 333-18507) filed with the Securities and Exchange
                  Commission on January 27, 1997).

      10.3(b)  -- Lease Agreement dated as of March 1, 1988 by and between
                  Lincoln Island Associates No. 1, Limited and WHI Limited
                  Partnership (Incorporated by reference to Exhibit Number
                  10.3(b) in the Company's Registration Statement on Form S-1
                  (Reg. No. 333-2214) filed with the Securities and Exchange
                  Commission on March 11, 1996).

      10.3(c)  -- Lease Agreement dated December 19, 1989 by and between Rose
                  Hall Hotel Limited and Rose Hall Associates Limited
                  Partnership (Incorporated by reference to Exhibit Number
                  10.3(c) in the Company's Registration Statement on Form S-1
                  (Reg. No. 333-2214) filed with the Securities and Exchange
                  Commission on March 11, 1996).

      10.3(d)  -- Sublease Agreement dated as of November 17, 1989 by and
                  between Copley-Commerce-Telegraph #1 Associates, as assignee
                  of Crow-Staley-



                                       24
   25

     EXHIBIT                         EXHIBIT
     NUMBER                        DESCRIPTION

                  Commerce #1 Limited Partnership and Commerce Hotel Partners
                  Ltd. (Incorporated by reference to Exhibit Number 10.3(d) in
                  the Company's Registration Statement on Form S-1 (Reg. No.
                  333-2214) filed with the Securities and Exchange Commission on
                  March 11, 1996).

      10.3(e)  -- Ground Lease dated as of March 26, 1987 by and between Fred
                  C. Boysen, Dorothy Boysen, Ted Boysen and Rose Boysen and
                  Garden Hotel Associates Limited Partnership, as assignee of
                  Ramada Hotel Operating Company as amended by First Amendment
                  dated as of May 7, 1990 (Incorporated by reference to Exhibit
                  Number 10.3(e) in the Company's Registration Statement on Form
                  S-1 (Reg. No. 333-2214) filed with the Securities and Exchange
                  Commission on March 11, 1996).

      10.3(f)  -- Lease Agreement dated as of November 26, 1990 by and
                  between Tower 2001 Limited Partnership and Wyndham Hotel
                  Company Ltd., as amended by Letter Agreement dated March 9,
                  1994 and Letter Agreement dated March 22, 1995, and as amended
                  by Amendment No. 1 dated as of November 30, 1995 (Incorporated
                  by reference to Exhibit Number 10.3(f) in the Company's
                  Registration Statement on Form S-1 (Reg. No. 333-2214) filed
                  with the Securities and Exchange Commission on March 11,
                  1996).

      10.3(g)  -- Lease Agreement dated as of January 1992 by and between 475
                  Park Avenue South Co. and Wyndham Hotel Company Ltd., as
                  amended by Amendment of Lease dated January 30, 1995
                  (Incorporated by reference to Exhibit Number 10.3(g) in the
                  Company's Registration Statement on Form S-1 (Reg. No.
                  333-2214) filed with the Securities and Exchange Commission on
                  March 11, 1996).

      10.3(h)  -- Sublease dated as of May 31, 1995 between Banc One Mortgage
                  Corporation and Wyndham Hotels & Resorts (Incorporated by
                  reference to Exhibit Number 10.3(h) in the Company's
                  Registration Statement on Form S-1 (Reg. No. 333-2214) filed
                  with the Securities and Exchange Commission on March 11,
                  1996).

      10.3(i)  -- Lease Agreement dated as of May 16, 1994 by and between
                  Wirtz Realty Corporation, as agent for 333 Building
                  Corporation and Wyndham Hotel Company Ltd. (Incorporated by
                  reference to Exhibit Number 10.3(i) in Amendment No. 1 to the
                  Company's Registration Statement on Form S-1 (Reg. No.
                  333-2214) filed with the Securities and Exchange Commission on
                  May 1, 1996).

      10.3(j)  -- Lease Agreement dated as of May 18, 1994 by and between
                  Columbia Executive Offices, Inc. and The Inn at Semiahmoo a
                  Wyndham Resort (Incorporated by reference to Exhibit Number
                  10.3(j) in Amendment No. 1 to the Company's Registration
                  Statement on Form S-1 (Reg. No. 333-2214) filed with the
                  Securities and Exchange Commission on May 1, 1996).

      10.3(k)  -- Lease Agreement dated as of January 8, 1997 by and between
                  HPTSLC Corporation and WHC Salt Lake City Corporation
                  (Incorporated by reference to Exhibit Number 10.3(k) in the
                  Company's Registration Statement on Form S-1 (Reg. No.
                  333-18507) filed with the Securities and Exchange Commission
                  on January 27, 1997).


                                       25
   26

     EXHIBIT                         EXHIBIT
     NUMBER                        DESCRIPTION

      10.4     -- Master Alliance Agreement dated as of January 9, 1997 by
                  and among American General Hospitality Corporation, American
                  General Hospitality Operating Partnership, L.P., WHC Franchise
                  Corporation and WHC Development Corporation (Incorporated by
                  reference to Exhibit Number 10.4 in the Company's Registration
                  Statement on Form S-1 (Reg. No. 333-18507) filed with the
                  Securities and Exchange Commission on January 27, 1997.).

      10.5     -- Limited Guaranty Agreement dated as of January 8, 1997 made
                  by the Company for the benefit of HPTSLC Corporation
                  (Incorporated by reference to Exhibit Number 10.5 in the
                  Company's Registration Statement on Form S-1 (Reg. No.
                  333-18507) filed with the Securities and Exchange Commission
                  on January 27, 1997).

      10.5(a)  -- Form of Asset Management Agreement to be entered into
                  between the Company and various Crow Family Real Estate
                  Entities (Incorporated by reference to Exhibit Number 10.5(a)
                  in Amendment No. 2 to the Company's Registration Statement on
                  Form S-1 (Reg. No. 333-2214) filed with the Securities and
                  Exchange Commission on May 14, 1996).

      10.6(a)  -- Service Agreement, dated as of May 21, 1996, by and between
                  the Company and ISIS 2000 LP (Incorporated by reference to
                  Exhibit Number 10.6(a) in the Company's Registration Statement
                  on Form S-1 (Reg. No. 333-18507) filed with the Securities and
                  Exchange Commission on January 27, 1997).

      10.6(b)  -- Service Agreement, dated as of May 21, 1996, by and between
                  the Company and Wynright Insurance (Incorporated by reference
                  to Exhibit Number 10.6(b) in the Company's Registration
                  Statement on Form S-1 (Reg. No. 333-18507) filed with the
                  Securities and Exchange Commission on January 27, 1997).

      10.6(c)  -- Service Agreement, dated as of May 21, 1996, by and between
                  the Company and CW Synergistech, LP (Incorporated by reference
                  to Exhibit Number 10.6(c) in the Company's Registration
                  Statement on Form S-1 (Reg. No. 333-18507) filed with the
                  Securities and Exchange Commission on January 27, 1997).

      10.7     -- Indenture relating to the 10 1/2% Senior Subordinated Notes
                  due 2006 (Incorporated by reference to Exhibit Number 10.10 in
                  the Company's Registration Statement on Form S-1 (Reg. No.
                  333-18507) filed with the Securities and Exchange Commission
                  on January 27, 1997).

      10.8     -- Stockholders' Agreement ("Stockholders' Agreement") among
                  Wyndham Hotel Corporation and the Stockholders listed on the
                  signature pages thereof (Incorporated by reference to Exhibit
                  Number 10.13 in the Company's Registration Statement on Form
                  S-1 (Reg. No. 333-18507) filed with the Securities and
                  Exchange Commission on January 27, 1997).

      10.9     -- Registration Rights Agreement among Wyndham Hotel
                  Corporation and the parties identified on the signature pages
                  thereof (Incorporated by reference to Exhibit Number 10.14 in
                  the Company's Registration Statement on Form S-1 (Reg. No.
                  333-18507) filed with the Securities and Exchange Commission
                  on January 27, 1997).




                                       26

   27

     EXHIBIT                         EXHIBIT
     NUMBER                        DESCRIPTION

      10.10(a) -- Indemnification Agreement by and between Wyndham Hotel
                  Corporation and James D. Carreker (Incorporated by reference
                  to Exhibit Number 10.15(a) in the Company's Registration
                  Statement on Form S-1 (Reg. No. 333-18507) filed with the
                  Securities and Exchange Commission on January 27, 1997).

      10.10(b) -- Indemnification Agreement by and between Wyndham Hotel
                  Corporation and Anne L. Raymond (Incorporated by reference to
                  Exhibit Number 10.15(b) in the Company's Registration
                  Statement on Form S-1 (Reg. No. 333-18507) filed with the
                  Securities and Exchange Commission on January 27, 1997).

      10.10(c) -- Indemnification Agreement by and between Wyndham Hotel
                  Corporation and Harlan R. Crow (Incorporated by reference to
                  Exhibit Number 10.15(c) in the Company's Registration
                  Statement on Form S-1 (Reg. No. 333-18507) filed with the
                  Securities and Exchange Commission on January 27, 1997).

      10.10(d) -- Indemnification Agreement by and between Wyndham Hotel
                  Corporation and Daniel A. Decker (Incorporated by reference to
                  Exhibit Number 10.15(d) in the Company's Registration
                  Statement on Form S-1 (Reg. No. 333-18507) filed with the
                  Securities and Exchange Commission on January 27, 1997).

      10.10(e) -- Indemnification Agreement by and between Wyndham Hotel
                  Corporation and Susan T. Groenteman (Incorporated by reference
                  to Exhibit Number 10.15(e) in the Company's Registration
                  Statement on Form S-1 (Reg. No. 333-18507) filed with the
                  Securities and Exchange Commission on January 27, 1997).

      10.10(f) -- Indemnification Agreement by and between Wyndham Hotel
                  Corporation and Stanley M. Koonce, Jr. (Incorporated by
                  reference to Exhibit Number 10.15(f) in the Company's
                  Registration Statement on Form S-1 (Reg. No. 333-18507) filed
                  with the Securities and Exchange Commission on January 27,
                  1997).

      10.10(g) -- Indemnification Agreement by and between Wyndham Hotel
                  Corporation and Leslie V. Bentley (Incorporated by reference
                  to Exhibit Number 10.15(g) in the Company's Registration
                  Statement on Form S-1 (Reg. No. 333-18507) filed with the
                  Securities and Exchange Commission on January 27, 1997).

      10.10(h) -- Indemnification Agreement by and between Wyndham Hotel
                  Corporation and Robert A. Whitman (Incorporated by reference
                  to Exhibit Number 10.15(h) in the Company's Registration
                  Statement on Form S-1 (Reg. No. 333-18507) filed with the
                  Securities and Exchange Commission on January 27, 1997).

      10.11(a) -- 6% Promissory Note made by James D. Carreker (Incorporated
                  by reference to Exhibit Number 10.16(a) in Amendment No. 1 to
                  the Company's Registration Statement on Form S-1 (Reg. No.
                  333-2214) filed with the Securities and Exchange Commission on
                  May 1, 1996).

      10.11(b) -- 6% Promissory Note made by Leslie V. Bentley (Incorporated
                  by reference to exhibit number 10.16(b) in Amendment No. 1 to
                  the Company's Registration Statement on Form S-1 (Reg. No.
                  333-2214) filed with the Securities and Exchange Commission on
                  May 1, 1996).

      10.11(c) -- 6% Promissory Note made by Eric A. Danziger (Incorporated
                  by reference to Exhibit Number 10.16(c) in Amendment No. 1 to
                  the Company's Registration Statement on Form S-1 (Reg. No.
                  333-2214) filed with the Securities and 



                                       27
   28

     EXHIBIT                         EXHIBIT
     NUMBER                        DESCRIPTION

                  Exchange Commission on May 1, 1996).

      10.11(d) -- 6% Promissory Note made by Anne L. Raymond (Incorporated by
                  reference to Exhibit Number 10.16(d) in Amendment No. 1 to the
                  Company's Registration Statement on Form S-1 (Reg. No.
                  333-2214) filed with the Securities and Exchange Commission on
                  May 1, 1996).

      10.11(e) -- 6% Promissory Note made by Stanley M. Koonce, Jr.
                  (Incorporated by reference to Exhibit Number 10.16(e) in
                  Amendment No. 1 to the Company's Registration Statement on
                  Form S-1 (Reg. No. 333-2214) filed with the Securities and
                  Exchange Commission on May 1, 1996).

      10.11(f) -- 6% Promissory Note made by Wyndham Employees Ltd.
                  (Incorporated by reference to Exhibit Number 10.16(f) in
                  Amendment No. 1 to the Company's Registration Statement on
                  Form S-1 (Reg. No. 333-2214) filed with the Securities and
                  Exchange Commission on May 1, 1996).

      10.12    -- Stockholders' Agreement Consent dated September 30, 1996
                  (Incorporated by reference to Exhibit 10.12 to the Company's
                  Quarterly Report on Form 10-Q for the quarter ended June 30,
                  1997).

      10.13(a) -- Wyndham Employees Savings & Retirement Plan (Incorporated
                  by reference to Exhibit Number 10.19(a) in Amendment No. 2 to
                  the Company's Registration Statement on Form S-1 (Reg. No.
                  333-2214) filed with the Securities and Exchange Commission on
                  May 14, 1996).

      10.13(b) -- Wyndham Hotel Corporation 1996 Long Term Incentive Plan, as
                  revised (Incorporated by reference to Exhibit Number 10.19(b)
                  in Amendment No. 3 to the Company's Registration Statement on
                  Form S-1 (Reg. No. 333-2214) filed with the Securities and
                  Exchange Commission on May 20, 1996).

      10.13(c) -- Non-Employee Directors' Retainer Stock Plan, as revised
                  (Incorporated by reference to Exhibit Number 10.19(c) in
                  Amendment No. 3 to the Company's Registration Statement on
                  Form S-1 (Reg. No. 333-2214) filed with the Securities and
                  Exchange Commission on May 20, 1996).

      10.14    -- Operating Deficit Guaranty and Reserves Agreement dated as
                  of August 25, 1993 by and among Playhouse Square Hotel Limited
                  Partnership, Society National Bank and the Lenders
                  (Incorporated by reference to Exhibit Number 10.22 in
                  Amendment No. 1 to the Company's Registration Statement on
                  Form S-1 (Reg. No. 333-2214) filed with the Securities and
                  Exchange Commission on May 1, 1996).

      10.15    -- Registration Rights Agreement dated as of September 30,
                  1996 between the Company and Smith Barney, Inc. (Incorporated
                  by reference to Exhibit Number 10.15 to the Company's Annual
                  Report on Form 10-K for the year ended December 31, 1996, is
                  filed with the Securities and Exchange Commission on March 27,
                  1997).

      10.16    -- Registration Rights Agreement dated as of April 29, 1996
                  between the Company and General Electric Investment
                  Corporation (Incorporated by reference to Exhibit Number 10.16
                  to the Company's Annual Report on form 10-K for the year ended
                  December 31, 1996, is filed with the Securities and Exchange
                  Commission on March 27, 1997). 



                                       28
   29

     EXHIBIT                         EXHIBIT
     NUMBER                        DESCRIPTION

      10.17    -- Promissory Note dated April 15, 1995 between the Company
                  and WFLP (Incorporated by reference to Exhibit Number 10.17 to
                  the Company's Annual Report on Form 10-K for the year ended
                  December 31, 1996, is filed with the Securities and Exchange
                  Commission on March 27, 1997).

      10.18    -- Computerized Reservation Service Agreement between ISIS
                  2000 and the Company (Incorporated by reference to Exhibit
                  Number 10.28 in the Company's Registration Statement on Form
                  S-1 (Reg. No. 333-18507) filed with the Securities and
                  Exchange Commission on January 27, 1997).

      10.19    -- Indemnification Agreements by and between Elise Turner as
                  an Officer of GHMB, Inc.; MBAH, Inc.; CHMB, Inc.; Waterfront
                  Management Corporation; PSMB, Inc.; MTMB, Inc.; MDMB, Inc.;
                  AMMB, Inc.; OHMB, Inc.; WNMB, Inc.; MBWD, Inc.; MBWH, Inc.;
                  and BHMB, Inc., which Corporations are the Holders of Liquor
                  Licenses, and Wyndham Management Corporation (Incorporated by
                  reference to Exhibit Number 10.29 in the Company's
                  Registration Statement on Form S-1 (Reg. No. 333-18507) filed
                  with the Securities and Exchange Commission on January 27,
                  1997).

      10.20    -- Senior Secured Revolving Credit Agreement (the "Credit
                  Agreement") among Wyndham Hotel Corporation, The Lenders Party
                  Thereto and Bankers Trust Company (incorporated by reference
                  to the Company's Quarterly Report on Form 10-Q for the Quarter
                  Ended June 30, 1996).

      10.21    -- Management Contract between Homegate Hospitality, Inc. and
                  the Company, dated August 26, 1996 (incorporated by reference
                  to Exhibit Number 10.1 of the Company's Quarterly Report on
                  Form 10-Q for the Quarter ended September 30, 1996).

      10.22    -- Proxy Agreement, dated as of April 14, 1997, by and between
                  Patriot American Hospitality, Inc. and CF Securities, L.P.,
                  James D. Carreker, Leslie V. Bentley, Anne L. Raymond, Stanley
                  M. Koonce, Jr. And the Company (incorporated by reference to
                  Exhibit Number 10.1 to Schedule 13D filed with the Securities
                  and Exchange Commission on April 24, 1997 on behalf of CF
                  Securities, L.P.).

      10.23    -- Asset Management Agreements between Wyndham Hotel
                  Corporation and Playhouse Square Hotel L.P. and the other
                  Parties Listed on Schedule A attached thereto (incorporated by
                  reference to Exhibit Number 10.23 in the Company's Quarterly
                  Report on Form 10-Q for the quarter ended March 31, 1997).

      10.24    -- Indemnification Agreements between the Company and Susan R.
                  Bolger and the other Parties Listed on Schedule A attached
                  thereto (incorporated by reference to Exhibit Number 10.24 in
                  the Company's Quarterly Report on Form 10-Q for the quarter
                  ended March 31, 1997).

      10.25    -- Capital Contribution Note dated as of December 22, 1995 by
                  and between Pleasanton Hotel Partners, L.P. and the Company
                  (Incorporated by reference to Exhibit Number 10.18(a) in
                  Amendment No. 1 to the Company's Registration Statement on
                  Form S-1 (Reg. No. 333-2214) filed with the Securities and



                                       29
   30

     EXHIBIT                         EXHIBIT
     NUMBER                        DESCRIPTION

                  Exchange Commission on May 1, 1996).

      10.26    -- Capital Contribution Note dated as of October 2, 1995 by
                  and between WHC-LG Hotel Partners and the Company
                  (Incorporated by reference to Exhibit Number 10.18(b) in
                  Amendment No. 1 to the Company's Registration Statement on
                  Form S-1 (Reg. No. 333-2214) filed with the Securities and
                  Exchange Commission on May 1, 1996)

      10.27    -- Capital Contribution Note dated as of May 26, 1995 by and
                  between New Orleans Hotel I, L.P. and the Company
                  (Incorporated by reference to Exhibit Number 10.18(c) in
                  Amendment No. 1 to the Company's Registration Statement on
                  Form S-1 (Reg. No. 333-2214) filed with the Securities and
                  Exchange Commission on May 1, 1996).

      10.28    -- FF&E Contract, dated June 30, 1994, by and between Wyndham
                  Hotel Company Ltd. and Waterfront Hotel Associates, S.E., as
                  amended (incorporated by reference to Exhibit Number 10.28 in
                  the Company's Quarterly Report on Form 10-Q for the quarter
                  ended March 31, 1997).

      10.29    -- FF&E and Technical Services Contract, dated May 26, 1995,
                  by and between Wyndham Hotel Company Ltd. And Convention
                  Center Boulevard Hotel, Limited (incorporated by reference to
                  Exhibit Number 10.29 in the Company's Quarterly Report on Form
                  10-Q for the quarter ended March 31, 1997).

      10.30    -- Corporate Guaranty Agreements by Wyndham Hotel Corporation
                  on behalf of ISIS 2000 Limited Partnership for the benefit of
                  Banc One Leasing Corporation, including Master Agreement and
                  Schedule of Additional Guaranty Agreements (incorporated by
                  reference to Exhibit Number 10.30 in the Company's Quarterly
                  Report on Form 10-Q for the quarter ended March 31, 1997).

      10.31    -- Guarantor Agreement, dated May 26, 1995 by and among
                  Convention Center Boulevard Hotel, Ltd., the Company, Darryl
                  D. Berger and Roger H. Ogden (incorporated by reference to
                  Exhibit Number 10.31 in the Company's Quarterly Report on Form
                  10-Q filed for the quarter ended March 31, 1997).

      10.32    -- Corporate Guaranty Agreement, dated May 15, 1996, by
                  Wyndham Hotel Corporation on behalf of ISIS 2000 Limited
                  Partnership for the benefit of IBM Credit Corporation
                  (incorporated by reference to Exhibit Number 10.32 in the
                  Company's Quarterly Report on Form 10-Q for the quarter ended
                  March 31, 1997).

      10.33    -- First Amendment to Senior Secured Revolving Credit Agreement,
                  dated as of July 30, 1997, between Wyndham Hotel Corporation,
                  the Financial Institutions party to the Credit Agreement and
                  Bankers Trust Company (incorporated by reference to Exhibit
                  10.33 to the Company's Quarterly Report on Form 10-Q for the
                  quarter ended June 30, 1997).

      10.34    -- Agreement Regarding Termination of Management Agreements,
                  dated as of July 25, 1997, between Homegate Hospitality, Inc.,
                  VPS I, L.P., Prime Hospitality Corp., Crow Realty Investors,
                  L.P. and Wyndham Management Corporation, Wyndham Hotel
                  Corporation and Wyndham IP Corporation (including related
                  Promissory Note) (incorporated by reference to Exhibit Number
                  10.34 in the Company's Quarterly Report on Form 10-Q/A for the
                  quarter ended June 30, 1997 filed with the Securities and
                  Exchange Commission on August 29, 1997).

      10.35    -- Form of Registration Rights Agreement by and between Patriot
                  American Hospitality, Inc., Patriot American Hospitality
                  Operating Company and each of the parties signatory thereto
                  (incorporated by reference to Exhibit Number 10.35 in the
                  Company's Quarterly Report on Form 10-Q/A for the quarter
                  ended June 30, 1997 filed with the Securities and Exchange
                  Commission on August 29, 1997).

      10.36    -- Ratification Agreement between Patriot American Hospitality,
                  Inc. and Wyndham Hotel Corporation (incorporated by reference
                  to Exhibit Number 10.36 in the Company's Quarterly Report on
                  Form 10-Q/A for the quarter ended June 30, 1997 filed with the
                  Securities and Exchange Commission on August 29, 1997).

      10.37    -- Ratification Agreement between Patriot American Hospitality
                  Operating Company, formerly known as Bay Meadows Operating
                  Company, Patriot American Hospitality, Inc. and C.F.
                  Securities, L.P. (incorporated by reference to Exhibit Number
                  10.37 in the Company's Quarterly Report on Form 10-Q/A for the
                  quarter ended June 30, 1997 filed with the Securities and
                  Exchange Commission on August 29, 1997).

      10.38    -- Form of Cooperation Agreement between Patriot American
                  Hospitality, Inc. and Patriot American Hospitality Operating
                  Company (incorporated by reference to Exhibit Number 10.38 in
                  the Company's Quarterly Report on Form 10-Q/A for the quarter
                  ended June 30, 1997 filed with the Securities and Exchange
                  Commission on August 29, 1997).

      10.39    -- Form of Subscription Agreement between Wyndham Hotel
                  Corporation and Patriot American Hospitality Operating Company
                  (incorporated by reference to Exhibit Number 10.39 in the
                  Company's Quarterly Report on Form 10-Q/A for the quarter
                  ended June 30, 1997 filed with the Securities and Exchange
                  Commission on August 29, 1997).

      10.40    -- Letter Agreement, dated April 14, 1997, among Wyndham Hotel
                  Corporation, C.F. Securities L.P. and TCF Hotels, L.P. with
                  respect to the Merger Agreement, the Stock Purchase Agreement
                  and the Omnibus Purchase and Sale Agreement (incorporated by
                  reference to Exhibit Number 10.40 in the Company's Quarterly
                  Report on Form 10-Q/A for the quarter ended June 30, 1997
                  filed with the Securities and Exchange Commission on August
                  29, 1997).

      10.41    -- Lease Agreement, dated July 29, 1997, between IM Joint
                  Venture and Wyndham Hotel Corporation with respect to the
                  Company's corporate headquarters.

      10.42    -- Agreement with respect to Assignment of Redemption Rights,
                  date July 29, 1997, between IFM Partnership and Wyndham Hotel
                  Corporation.


                                       30
   31

     EXHIBIT                         EXHIBIT
     NUMBER                        DESCRIPTION

      11       -- Computation of Earnings Per Share.

      27.1     -- Financial Data Schedule.

  (b) Reports on Form 8-K:

          Form 8-K dated August 15, 1997 was filed to report the acquisition of
      ClubHouse Hotels, Inc. Pro Forma financial information of WHC and
      historical financial statements of ClubHouse Hotels, Inc. were filed on
      Form 8-K/A dated September 18, 1997.



                                       31
   32

                                   SIGNATURES

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



                                           WYNDHAM HOTEL CORPORATION
                                   --------------------------------------------
                                                (Registrant)


Date: November 13, 1997            By: /S/      James D. Carreker
                                      -----------------------------------------
                                                James D. Carreker
                                        President and Chief Executive Officer



Date: November 13, 1997            By:  /S/     Anne L. Raymond
                                      -----------------------------------------
                                                Anne L. Raymond
                                        Chief Financial Officer, Executive
                                        Vice President and Director (Principal
                                        Financial Officer)




                                       32
   33


                               INDEX TO EXHIBITS




     EXHIBIT                         EXHIBIT
     NUMBER                        DESCRIPTION
               
      2.1      -- Agreement and Plan of Merger, dated as of April 14, 1997,
                  by and between Patriot American Hospitality, Inc. and the
                  Company (incorporated by reference to Exhibit Number 2.2 to
                  Schedule 13D filed with the Securities and Exchange Commission
                  on April 24, 1997 on behalf of CF Securities, L.P.) The
                  "Disclosure Letters" referred to in the Agreement and Plan of
                  Merger are omitted, as they constitute "schedules" within the
                  meaning of Item 601 of Regulation S-K. The Company undertakes
                  to furnish supplementally such Disclosure Letters to the
                  Commission upon request.

      3.1      -- Amended and Restated Certificate of Incorporation of the
                  Company (Incorporated by reference to Exhibit Number 3.1 in
                  Amendment No. 1 to the Company's Registration Statement on
                  Form S-1 (Reg. No. 333-2214) filed with the Securities and
                  Exchange Commission on May 1, 1996).

      3.2      -- Amended and Restated Bylaws of the Company (Incorporated by
                  reference to Exhibit Number 3.2 in Amendment No. 1 to the
                  Company's Registration Statement on Form S-1 (Reg. No.
                  333-2214) filed with the Securities and Exchange Commission on
                  May 1, 1996).

      4.1      -- Form of specimen certificate for the Common Stock
                  (Incorporated by reference to Exhibit Number 4.1 in Amendment
                  No. 2 to the Company's Registration Statement on Form S-1
                  (Reg. No. 333-2214) filed with the Securities and Exchange
                  Commission on May 14, 1996).

      4.2      -- Relevant portions of Amended and Restated Certificate of
                  Incorporation (Reference is hereby made to Exhibit Number
                  3.1).

      10.1(a)  -- Management Agreement dated as of May 10, 1995 by and between
                  Anatole 




   34



     EXHIBIT                         EXHIBIT
     NUMBER                        DESCRIPTION
               
                  Hotel Investors, L.P. and Wyndham Hotel Company Ltd.
                  (Incorporated by reference to Exhibit Number 10.1(a) in the
                  Company's Registration Statement on Form S-1 (Reg. No.
                  333-2214) filed with the Securities and Exchange Commission on
                  March 11, 1996).

      10.1(b)  -- Form of Management Agreement dated as of September 27, 1994
                  by and between Bedrock Annapolis Investment Partners Level I,
                  L.P. and Wyndham Hotel Company Ltd. (together with attachment)
                  (Incorporated by reference to Exhibit Number 10.1(b) in the
                  Company's Registration Statement on Form S-1 (Reg. No.
                  333-2214) filed with the Securities and Exchange Commission on
                  March 11, 1996).

      10.1(c)  -- Management Agreement dated as of March 10, 1988 by and
                  between Franklin Plaza Associates and Wyndham Hotel Company,
                  as amended by First Amendment dated November 17, 1993
                  (Incorporated by reference to Exhibit Number 10.1(c) in the
                  Company's Registration Statement on Form S-1 (Reg. No.
                  333-2214) filed with the Securities and Exchange Commission on
                  March 11, 1996).

      10.1(d)  -- Service Agreement dated as of November 17, 1993 by and
                  between Franklin Plaza Realty Limited Partnership and Wyndham
                  Hotel Company Ltd. (Incorporated by reference to Exhibit
                  Number 10.1(d) in the Company's Registration Statement on Form
                  S-1 (Reg. No. 333-2214) filed with the Securities and Exchange
                  Commission on March 11, 1996).

      10.1(e)  -- Management Agreement dated as of December 1, 1984 by and
                  between Houston Greenspoint Hotel Associates and Wyndham Hotel
                  Company (Incorporated by reference to Exhibit Number 10.1(e)
                  in the Company's Registration Statement on Form S-1 (Reg. No.
                  333-2214) filed with the Securities and Exchange Commission on
                  March 11, 1996).

      10.1(f)  -- Management Agreement dated as of December 4, 1991 by and
                  between Itasca Hotel Company and Wyndham Hotel Company Ltd.,
                  as amended by Amendment dated March 19, 1996 (Incorporated by
                  reference to exhibit number 10.1(f) in the Company's
                  Registration Statement on Form S-1 (Reg. No. 333-2214) filed
                  with the Securities and Exchange Commission on March 11,
                  1996).

      10.1(g)  -- Management Agreement dated as of June 30, 1994 by and
                  between Waterfront Hotel Associates, S.E. and Old San Juan
                  Management, Ltd. S.E. (Incorporated by reference to Exhibit
                  Number 10.1(g) in Amendment No. 1 to the Company's
                  Registration Statement on Form S-1 (Reg. No. 333-2214) filed
                  with the Securities and Exchange Commission on May 1, 1996).

      10.1(h)  -- Management Agreement dated as of May 26, 1995 by and
                  between Convention Center Boulevard Hotel, Limited and Wyndham
                  Hotel Company Ltd. (Incorporated by reference to Exhibit
                  Number 10.1(h) in Amendment No. 1 to the Company's
                  Registration Statement on Form S-1 (Reg. No. 333-2214) filed
                  with the Securities and Exchange Commission on May 1, 1996).

      10.1(i)  -- Management Agreement dated as of August 25, 1993 by and
                  between Playhouse Square Hotel Limited Partnership and Wyndham
                  Hotel Company 





   35



     EXHIBIT                         EXHIBIT
     NUMBER                        DESCRIPTION
               
                  Ltd. (Incorporated by reference to Exhibit Number 10.1(i) in
                  Amendment No. 1 to the Company's Registration Statement on
                  Form S-1 (Reg. No. 333-2214) filed with the Securities and
                  Exchange Commission on May 1, 1996).

      10.1(j)  -- Management Agreement dated as of March 1, 1986 by and
                  between CLC Partnership and Wyndham Hotel Company, as amended
                  by First Amendment dated June 30, 1988 (Incorporated by
                  reference to Exhibit Number 10.1(j) in Amendment No. 1 to the
                  Company's Registration Statement on Form S-1 (Reg. No.
                  333-2214) filed with the Securities and Exchange Commission on
                  May 1, 1996).

      10.1(k)  -- Management Agreement dated as of December 22, 1987 by and
                  among Badger XVI Limited Partnership, Crow Division Partners
                  and Wyndham Hotel Company, as amended by First Amendment dated
                  February 26, 1988 (Incorporated by reference to Exhibit Number
                  10.1(k) in Amendment No. 1 to the Company's Registration
                  Statement on Form S-1 (Reg. No. 333-2214) filed with the
                  Securities and Exchange Commission on May 1, 1996).

      10.1(l)  -- Management Agreement dated as of November 20, 1987 by and
                  between Hotel and Convention Center Partners I, Ltd. And
                  Wyndham Hotel Corporation II, Inc., as amended by Amendment
                  dated November 1, 1993 (Incorporated by reference to Exhibit
                  Number 10.1(l) in Amendment No. 1 to the Company's
                  Registration Statement on Form S-1 (Reg. No. 333-2214) filed
                  with the Securities and Exchange Commission on May 1, 1996).

      10.2     -- Investment Agreement dated as of May 2, 1994 among The
                  Hampstead Group, Inc., Wyndham Hotel Company Ltd., The
                  Partners in Wyndham Hotel Company Ltd., and Crow Family
                  Partnership, L.P., as amended (Incorporated by reference to
                  Exhibit Number 10.2 in Amendment No. 1 to the Company's
                  Registration Statement on Form S-1 (Reg. No. 333-2214) filed
                  with the Securities and Exchange Commission on May 1, 1996).

      10.3(a)  -- Lease dated as of April 1, 1996 by and between Hospitality
                  Properties Trust and Garden Hotel Associates II Limited
                  Partnership (Incorporated by reference to Exhibit Number
                  10.3(a) in the Company's Registration Statement on Form S-1
                  (Reg. No. 333-18507) filed with the Securities and Exchange
                  Commission on January 27, 1997).

      10.3(b)  -- Lease Agreement dated as of March 1, 1988 by and between
                  Lincoln Island Associates No. 1, Limited and WHI Limited
                  Partnership (Incorporated by reference to Exhibit Number
                  10.3(b) in the Company's Registration Statement on Form S-1
                  (Reg. No. 333-2214) filed with the Securities and Exchange
                  Commission on March 11, 1996).

      10.3(c)  -- Lease Agreement dated December 19, 1989 by and between Rose
                  Hall Hotel Limited and Rose Hall Associates Limited
                  Partnership (Incorporated by reference to Exhibit Number
                  10.3(c) in the Company's Registration Statement on Form S-1
                  (Reg. No. 333-2214) filed with the Securities and Exchange
                  Commission on March 11, 1996).

      10.3(d)  -- Sublease Agreement dated as of November 17, 1989 by and
                  between Copley-Commerce-Telegraph #1 Associates, as assignee
                  of Crow-Staley-




   36



     EXHIBIT                         EXHIBIT
     NUMBER                        DESCRIPTION
               
                  Commerce #1 Limited Partnership and Commerce Hotel Partners
                  Ltd. (Incorporated by reference to Exhibit Number 10.3(d) in
                  the Company's Registration Statement on Form S-1 (Reg. No.
                  333-2214) filed with the Securities and Exchange Commission on
                  March 11, 1996).

      10.3(e)  -- Ground Lease dated as of March 26, 1987 by and between Fred
                  C. Boysen, Dorothy Boysen, Ted Boysen and Rose Boysen and
                  Garden Hotel Associates Limited Partnership, as assignee of
                  Ramada Hotel Operating Company as amended by First Amendment
                  dated as of May 7, 1990 (Incorporated by reference to Exhibit
                  Number 10.3(e) in the Company's Registration Statement on Form
                  S-1 (Reg. No. 333-2214) filed with the Securities and Exchange
                  Commission on March 11, 1996).

      10.3(f)  -- Lease Agreement dated as of November 26, 1990 by and
                  between Tower 2001 Limited Partnership and Wyndham Hotel
                  Company Ltd., as amended by Letter Agreement dated March 9,
                  1994 and Letter Agreement dated March 22, 1995, and as amended
                  by Amendment No. 1 dated as of November 30, 1995 (Incorporated
                  by reference to Exhibit Number 10.3(f) in the Company's
                  Registration Statement on Form S-1 (Reg. No. 333-2214) filed
                  with the Securities and Exchange Commission on March 11,
                  1996).

      10.3(g)  -- Lease Agreement dated as of January 1992 by and between 475
                  Park Avenue South Co. and Wyndham Hotel Company Ltd., as
                  amended by Amendment of Lease dated January 30, 1995
                  (Incorporated by reference to Exhibit Number 10.3(g) in the
                  Company's Registration Statement on Form S-1 (Reg. No.
                  333-2214) filed with the Securities and Exchange Commission on
                  March 11, 1996).

      10.3(h)  -- Sublease dated as of May 31, 1995 between Banc One Mortgage
                  Corporation and Wyndham Hotels & Resorts (Incorporated by
                  reference to Exhibit Number 10.3(h) in the Company's
                  Registration Statement on Form S-1 (Reg. No. 333-2214) filed
                  with the Securities and Exchange Commission on March 11,
                  1996).

      10.3(i)  -- Lease Agreement dated as of May 16, 1994 by and between
                  Wirtz Realty Corporation, as agent for 333 Building
                  Corporation and Wyndham Hotel Company Ltd. (Incorporated by
                  reference to Exhibit Number 10.3(i) in Amendment No. 1 to the
                  Company's Registration Statement on Form S-1 (Reg. No.
                  333-2214) filed with the Securities and Exchange Commission on
                  May 1, 1996).

      10.3(j)  -- Lease Agreement dated as of May 18, 1994 by and between
                  Columbia Executive Offices, Inc. and The Inn at Semiahmoo a
                  Wyndham Resort (Incorporated by reference to Exhibit Number
                  10.3(j) in Amendment No. 1 to the Company's Registration
                  Statement on Form S-1 (Reg. No. 333-2214) filed with the
                  Securities and Exchange Commission on May 1, 1996).

      10.3(k)  -- Lease Agreement dated as of January 8, 1997 by and between
                  HPTSLC Corporation and WHC Salt Lake City Corporation
                  (Incorporated by reference to Exhibit Number 10.3(k) in the
                  Company's Registration Statement on Form S-1 (Reg. No.
                  333-18507) filed with the Securities and Exchange Commission
                  on January 27, 1997.).



   37



     EXHIBIT                         EXHIBIT
     NUMBER                        DESCRIPTION
               
      10.4     -- Master Alliance Agreement dated as of January 9, 1997 by
                  and among American General Hospitality Corporation, American
                  General Hospitality Operating Partnership, L.P., WHC Franchise
                  Corporation and WHC Development Corporation (Incorporated by
                  reference to Exhibit Number 10.4 in the Company's Registration
                  Statement on Form S-1 (Reg. No. 333-18507) filed with the
                  Securities and Exchange Commission on January 27, 1997.).

      10.5     -- Limited Guaranty Agreement dated as of January 8, 1997 made
                  by the Company for the benefit of HPTSLC Corporation
                  (Incorporated by reference to Exhibit Number 10.5 in the
                  Company's Registration Statement on Form S-1 (Reg. No.
                  333-18507) filed with the Securities and Exchange Commission
                  on January 27, 1997).

      10.5(a)  -- Form of Asset Management Agreement to be entered into
                  between the Company and various Crow Family Real Estate
                  Entities (Incorporated by reference to Exhibit Number 10.5(a)
                  in Amendment No. 2 to the Company's Registration Statement on
                  Form S-1 (Reg. No. 333-2214) filed with the Securities and
                  Exchange Commission on May 14, 1996).

      10.6(a)  -- Service Agreement, dated as of May 21, 1996, by and between
                  the Company and ISIS 2000 LP (Incorporated by reference to
                  Exhibit Number 10.6(a) in the Company's Registration Statement
                  on Form S-1 (Reg. No. 333-18507) filed with the Securities and
                  Exchange Commission on January 27, 1997).

      10.6(b)  -- Service Agreement, dated as of May 21, 1996, by and between
                  the Company and Wynright Insurance (Incorporated by reference
                  to Exhibit Number 10.6(b) in the Company's Registration
                  Statement on Form S-1 (Reg. No. 333-18507) filed with the
                  Securities and Exchange Commission on January 27, 1997).

      10.6(c)  -- Service Agreement, dated as of May 21, 1996, by and between
                  the Company and CW Synergistech, LP (Incorporated by reference
                  to Exhibit Number 10.6(c) in the Company's Registration
                  Statement on Form S-1 (Reg. No. 333-18507) filed with the
                  Securities and Exchange Commission on January 27, 1997).

      10.7     -- Indenture relating to the 10 1/2% Senior Subordinated Notes
                  due 2006 (Incorporated by reference to Exhibit Number 10.10 in
                  the Company's Registration Statement on Form S-1 (Reg. No.
                  333-18507) filed with the Securities and Exchange Commission
                  on January 27, 1997).

      10.8     -- Stockholders' Agreement ("Stockholders' Agreement") among
                  Wyndham Hotel Corporation and the Stockholders listed on the
                  signature pages thereof (Incorporated by reference to Exhibit
                  Number 10.13 in the Company's Registration Statement on Form
                  S-1 (Reg. No. 333-18507) filed with the Securities and
                  Exchange Commission on January 27, 1997).

      10.9     -- Registration Rights Agreement among Wyndham Hotel
                  Corporation and the parties identified on the signature pages
                  thereof (Incorporated by reference to Exhibit Number 10.14 in
                  the Company's Registration Statement on Form S-1 (Reg. No.
                  333-18507) filed with the Securities and Exchange Commission
                  on January 27, 1997).






   38



     EXHIBIT                         EXHIBIT
     NUMBER                        DESCRIPTION
               
      10.10(a) -- Indemnification Agreement by and between Wyndham Hotel
                  Corporation and James D. Carreker (Incorporated by reference
                  to Exhibit Number 10.15(a) in the Company's Registration
                  Statement on Form S-1 (Reg. No. 333-18507) filed with the
                  Securities and Exchange Commission on January 27, 1997).

      10.10(b) -- Indemnification Agreement by and between Wyndham Hotel
                  Corporation and Anne L. Raymond (Incorporated by reference to
                  Exhibit Number 10.15(b) in the Company's Registration
                  Statement on Form S-1 (Reg. No. 333-18507) filed with the
                  Securities and Exchange Commission on January 27, 1997).

      10.10(c) -- Indemnification Agreement by and between Wyndham Hotel
                  Corporation and Harlan R. Crow (Incorporated by reference to
                  Exhibit Number 10.15(c) in the Company's Registration
                  Statement on Form S-1 (Reg. No. 333-18507) filed with the
                  Securities and Exchange Commission on January 27, 1997).

      10.10(d) -- Indemnification Agreement by and between Wyndham Hotel
                  Corporation and Daniel A. Decker (Incorporated by reference to
                  Exhibit Number 10.15(d) in the Company's Registration
                  Statement on Form S-1 (Reg. No. 333-18507) filed with the
                  Securities and Exchange Commission on January 27, 1997).

      10.10(e) -- Indemnification Agreement by and between Wyndham Hotel
                  Corporation and Susan T. Groenteman (Incorporated by reference
                  to Exhibit Number 10.15(e) in the Company's Registration
                  Statement on Form S-1 (Reg. No. 333-18507) filed with the
                  Securities and Exchange Commission on January 27, 1997).

      10.10(f) -- Indemnification Agreement by and between Wyndham Hotel
                  Corporation and Stanley M. Koonce, Jr. (Incorporated by
                  reference to Exhibit Number 10.15(f) in the Company's
                  Registration Statement on Form S-1 (Reg. No. 333-18507) filed
                  with the Securities and Exchange Commission on January 27,
                  1997).

      10.10(g) -- Indemnification Agreement by and between Wyndham Hotel
                  Corporation and Leslie V. Bentley (Incorporated by reference
                  to Exhibit Number 10.15(g) in the Company's Registration
                  Statement on Form S-1 (Reg. No. 333-18507) filed with the
                  Securities and Exchange Commission on January 27, 1997).

      10.10(h) -- Indemnification Agreement by and between Wyndham Hotel
                  Corporation and Robert A. Whitman (Incorporated by reference
                  to Exhibit Number 10.15(h) in the Company's Registration
                  Statement on Form S-1 (Reg. No. 333-18507) filed with the
                  Securities and Exchange Commission on January 27, 1997).

      10.11(a) -- 6% Promissory Note made by James D. Carreker (Incorporated
                  by reference to Exhibit Number 10.16(a) in Amendment No. 1 to
                  the Company's Registration Statement on Form S-1 (Reg. No.
                  333-2214) filed with the Securities and Exchange Commission on
                  May 1, 1996).

      10.11(b) -- 6% Promissory Note made by Leslie V. Bentley (Incorporated
                  by reference to exhibit number 10.16(b) in Amendment No. 1 to
                  the Company's Registration Statement on Form S-1 (Reg. No.
                  333-2214) filed with the Securities and Exchange Commission on
                  May 1, 1996).

      10.11(c) -- 6% Promissory Note made by Eric A. Danziger (Incorporated
                  by reference to Exhibit Number 10.16(c) in Amendment No. 1 to
                  the Company's Registration Statement on Form S-1 (Reg. No.
                  333-2214) filed with the Securities and 



   39



     EXHIBIT                         EXHIBIT
     NUMBER                        DESCRIPTION
               
                  Exchange Commission on May 1, 1996).

      10.11(d) -- 6% Promissory Note made by Anne L. Raymond (Incorporated by
                  reference to Exhibit Number 10.16(d) in Amendment No. 1 to the
                  Company's Registration Statement on Form S-1 (Reg. No.
                  333-2214) filed with the Securities and Exchange Commission on
                  May 1, 1996).

      10.11(e) -- 6% Promissory Note made by Stanley M. Koonce, Jr.
                  (Incorporated by reference to Exhibit Number 10.16(e) in
                  Amendment No. 1 to the Company's Registration Statement on
                  Form S-1 (Reg. No. 333-2214) filed with the Securities and
                  Exchange Commission on May 1, 1996).

      10.11(f) -- 6% Promissory Note made by Wyndham Employees Ltd.
                  (Incorporated by reference to Exhibit Number 10.16(f) in
                  Amendment No. 1 to the Company's Registration Statement on
                  Form S-1 (Reg. No. 333-2214) filed with the Securities and
                  Exchange Commission on May 1, 1996).

      10.12    -- Stockholders' Agreement Consent dated September 30, 1996
                  (Incorporated by reference to Exhibit 10.12 to the Company's
                  Quarterly Report on Form 10-Q for the quarter ended June 30,
                  1997).

      10.13(a) -- Wyndham Employees Savings & Retirement Plan (Incorporated
                  by reference to Exhibit Number 10.19(a) in Amendment No. 2 to
                  the Company's Registration Statement on Form S-1 (Reg. No.
                  333-2214) filed with the Securities and Exchange Commission on
                  May 14, 1996).

      10.13(b) -- Wyndham Hotel Corporation 1996 Long Term Incentive Plan, as
                  revised (Incorporated by reference to Exhibit Number 10.19(b)
                  in Amendment No. 3 to the Company's Registration Statement on
                  Form S-1 (Reg. No. 333-2214) filed with the Securities and
                  Exchange Commission on May 20, 1996).

      10.13(c) -- Non-Employee Directors' Retainer Stock Plan, as revised
                  (Incorporated by reference to Exhibit Number 10.19(c) in
                  Amendment No. 3 to the Company's Registration Statement on
                  Form S-1 (Reg. No. 333-2214) filed with the Securities and
                  Exchange Commission on May 20, 1996).

      10.14    -- Operating Deficit Guaranty and Reserves Agreement dated as
                  of August 25, 1993 by and among Playhouse Square Hotel Limited
                  Partnership, Society National Bank and the Lenders
                  (Incorporated by reference to Exhibit Number 10.22 in
                  Amendment No. 1 to the Company's Registration Statement on
                  Form S-1 (Reg. No. 333-2214) filed with the Securities and
                  Exchange Commission on May 1, 1996).

      10.15    -- Registration Rights Agreement dated as of September 30,
                  1996 between the Company and Smith Barney, Inc. (Incorporated
                  by reference to Exhibit Number 10.15 to the Company's Annual
                  Report on Form 10-K for the year ended December 31, 1996, is
                  filed with the Securities and Exchange Commission on March 27,
                  1997).

      10.16    -- Registration Rights Agreement dated as of April 29, 1996
                  between the Company and General Electric Investment
                  Corporation (Incorporated by reference to Exhibit Number 10.16
                  to the Company's Annual Report on form 10-K for the year ended
                  December 31, 1996, is filed with the Securities and Exchange
                  Commission on March 27, 1997). 




   40



     EXHIBIT                         EXHIBIT
     NUMBER                        DESCRIPTION
               
      10.17    -- Promissory Note dated April 15, 1995 between the Company
                  and WFLP (Incorporated by reference to Exhibit Number 10.17 to
                  the Company's Annual Report on Form 10-K for the year ended
                  December 31, 1996, is filed with the Securities and Exchange
                  Commission on March 27, 1997).

      10.18    -- Computerized Reservation Service Agreement between ISIS
                  2000 and the Company (Incorporated by reference to Exhibit
                  Number 10.28 in the Company's Registration Statement on Form
                  S-1 (Reg. No. 333-18507) filed with the Securities and
                  Exchange Commission on January 27, 1997).

      10.19    -- Indemnification Agreements by and between Elise Turner as
                  an Officer of GHMB, Inc.; MBAH, Inc.; CHMB, Inc.; Waterfront
                  Management Corporation; PSMB, Inc.; MTMB, Inc.; MDMB, Inc.;
                  AMMB, Inc.; OHMB, Inc.; WNMB, Inc.; MBWD, Inc.; MBWH, Inc.;
                  and BHMB, Inc., which Corporations are the Holders of Liquor
                  Licenses, and Wyndham Management Corporation (Incorporated by
                  reference to Exhibit Number 10.29 in the Company's
                  Registration Statement on Form S-1 (Reg. No. 333-18507) filed
                  with the Securities and Exchange Commission on January 27,
                  1997).

      10.20    -- Senior Secured Revolving Credit Agreement (the "Credit
                  Agreement") among Wyndham Hotel Corporation, The Lenders Party
                  Thereto and Bankers Trust Company (incorporated by reference
                  to the Company's Quarterly Report on Form 10-Q for the Quarter
                  Ended June 30, 1996).

      10.21    -- Management Contract between Homegate Hospitality, Inc. and
                  the Company, dated August 26, 1996 (incorporated by reference
                  to Exhibit Number 10.1 of the Company's Quarterly Report on
                  Form 10-Q for the Quarter ended September 30, 1996).

      10.22    -- Proxy Agreement, dated as of April 14, 1997, by and between
                  Patriot American Hospitality, Inc. and CF Securities, L.P.,
                  James D. Carreker, Leslie V. Bentley, Anne L. Raymond, Stanley
                  M. Koonce, Jr. And the Company (incorporated by reference to
                  Exhibit Number 10.1 to Schedule 13D filed with the Securities
                  and Exchange Commission on April 24, 1997 on behalf of CF
                  Securities, L.P.).

      10.23    -- Asset Management Agreements between Wyndham Hotel
                  Corporation and Playhouse Square Hotel L.P. and the other
                  Parties Listed on Schedule A attached thereto (incorporated by
                  reference to Exhibit Number 10.23 in the Company's Quarterly
                  Report on Form 10-Q for the quarter ended March 31, 1997).

      10.24    -- Indemnification Agreements between the Company and Susan R.
                  Bolger and the other Parties Listed on Schedule A attached
                  thereto (incorporated by reference to Exhibit Number 10.24 in
                  the Company's Quarterly Report on Form 10-Q for the quarter
                  ended March 31, 1997).

      10.25    -- Capital Contribution Note dated as of December 22, 1995 by
                  and between Pleasanton Hotel Partners, L.P. and the Company
                  (Incorporated by reference to Exhibit Number 10.18(a) in
                  Amendment No. 1 to the Company's Registration Statement on
                  Form S-1 (Reg. No. 333-2214) filed with the Securities and




   41



     EXHIBIT                         EXHIBIT
     NUMBER                        DESCRIPTION
               
                  Exchange Commission on May 1, 1996).

      10.26    -- Capital Contribution Note dated as of October 2, 1995 by
                  and between WHC-LG Hotel Partners and the Company
                  (Incorporated by reference to Exhibit Number 10.18(b) in
                  Amendment No. 1 to the Company's Registration Statement on
                  Form S-1 (Reg. No. 333-2214) filed with the Securities and
                  Exchange Commission on May 1, 1996)

      10.27    -- Capital Contribution Note dated as of May 26, 1995 by and
                  between New Orleans Hotel I, L.P. and the Company
                  (Incorporated by reference to Exhibit Number 10.18(c) in
                  Amendment No. 1 to the Company's Registration Statement on
                  Form S-1 (Reg. No. 333-2214) filed with the Securities and
                  Exchange Commission on May 1, 1996).

      10.28    -- FF&E Contract, dated June 30, 1994, by and between Wyndham
                  Hotel Company Ltd. and Waterfront Hotel Associates, S.E., as
                  amended (incorporated by reference to Exhibit Number 10.28 in
                  the Company's Quarterly Report on Form 10-Q for the quarter
                  ended March 31, 1997).

      10.29    -- FF&E and Technical Services Contract, dated May 26, 1995,
                  by and between Wyndham Hotel Company Ltd. And Convention
                  Center Boulevard Hotel, Limited (incorporated by reference to
                  Exhibit Number 10.29 in the Company's Quarterly Report on Form
                  10-Q for the quarter ended March 31, 1997).

      10.30    -- Corporate Guaranty Agreements by Wyndham Hotel Corporation
                  on behalf of ISIS 2000 Limited Partnership for the benefit of
                  Banc One Leasing Corporation, including Master Agreement and
                  Schedule of Additional Guaranty Agreements (incorporated by
                  reference to Exhibit Number 10.30 in the Company's Quarterly
                  Report on Form 10-Q for the quarter ended March 31, 1997).

      10.31    -- Guarantor Agreement, dated May 26, 1995 by and among
                  Convention Center Boulevard Hotel, Ltd., the Company, Darryl
                  D. Berger and Roger H. Ogden (incorporated by reference to
                  Exhibit Number 10.31 in the Company's Quarterly Report on Form
                  10-Q filed for the quarter ended March 31, 1997).

      10.32    -- Corporate Guaranty Agreement, dated May 15, 1996, by
                  Wyndham Hotel Corporation on behalf of ISIS 2000 Limited
                  Partnership for the benefit of IBM Credit Corporation
                  (incorporated by reference to Exhibit Number 10.32 in the
                  Company's Quarterly Report on Form 10-Q for the quarter ended
                  March 31, 1997).

      10.33    -- First Amendment to Senior Secured Revolving Credit
                  Agreement, dated as of July 30, 1997, between Wyndham Hotel
                  Corporation, the Financial Institutions party to the Credit
                  Agreement and Bankers Trust Company (incorporated by 
                  reference to Exhibit 10.33 to the Company's Quarterly Report
                  on Form 10-Q for the quarter ended June 30, 1997).

      10.34    -- Agreement Regarding Termination of Management Agreements,
                  dated as of July 25, 1997, between Homegate Hospitality, 
                  Inc., VPS I, L.P., Prime Hospitality Corp., Crow Realty
                  Investors, L.P. and Wyndham Management Corporation, Wyndham
                  Hotel Corporation and Wyndham IP Corporation (including
                  related Promissory Note) (incorporated by reference to 
                  Exhibit Number 10.34 in the Company's Quarterly Report on
                  Form 10-Q/A for the Quarter ended June 30, 1997 filed with
                  the Securities Exchange Commission on August 29, 1997).

      10.35    -- Form of Registration Rights Agreement by and between Patriot 
                  American Hospitality, Inc., Patriot American Hospitality
                  Operating Company and each of the parties signatory thereto
                  (incorporated by reference to Exhibit Number 10.35 in the 
                  Company's Quarterly Report on Form 10-Q/A for the Quarter 
                  ended June 30, 1997 filed with the Securities Exchange 
                  Commission on August 29, 1997).

      10.36    -- Ratification Agreement between Patriot American Hospitality,
                  Inc. and Wyndham Hotel Corporation (incorporated by 
                  reference to Exhibit Number 10.36 in the Company's Quarterly
                  Report on Form 10-Q/A for the Quarter ended June 30, 1997 
                  filed with the Securities Exchange Commission on August 29,
                  1997).        

      10.37    -- Ratification Agreement between Patriot American Hospitality
                  Operating Company, formerly known as Bay Meadows Operating
                  Company, Patriot American Hospitality, Inc. and C.F.
                  Securities, L.P. (incorporated by reference to Exhibit
                  Number 10.37 in the Company's Quarterly Report on Form 10-Q/A
                  for the Quarter ended June 30, 1997 filed with the Securities
                  Exchange Commission on August 29, 1997).

      10.38    -- Form of Cooperation Agreement between Patriot American
                  Hospitality, Inc. and Patriot American Hospitality Operating
                  Company (incorporated by reference to Exhibit Number 10.38 in
                  the Company's Quarterly Report on Form 10-Q/A for the Quarter
                  ended June 30, 1997 filed with the Securities Exchange
                  Commission on August 29, 1997).

      10.39    -- Form of Subscription Agreement between Wyndham Hotel
                  Corporation and Patriot American Hospitality Operating Company
                  (incorporated by reference to Exhibit Number 10.39 in the
                  Company's Quarterly Report on Form 10-Q/A for the Quarter
                  ended June 30, 1997 filed with the Securities Exchange
                  Commission on August 29, 1997).

      10.40    -- Letter Agreement, dated April 14, 1997, among Wyndham Hotel
                  Corporation, C.F. Securities L.P. and TCF Hotels, L.P. with
                  respect to the Merger Agreement, the Stock Purchase Agreement
                  and the Omnibus Purchase and Sale Agreement (incorporated by
                  reference to Exhibit Number 10.40 in the Company's Quarterly
                  Report on Form 10-Q/A for the Quarter ended June 30, 1997
                  filed with the Securities Exchange Commission on August 29,
                  1997).

      10.41    -- Lease Agreement, dated July 29, 1997, between IM Joint
                  Venture and Wyndham Hotel Corporation with respect to the
                  Company's corporate headquarters.

      10.42    -- Agreement with respect to Assignment of Redemption Rights,
                  date July 29, 1997, between IFM Partnership and Wyndham Hotel
                  Corporation.

      11       -- Computation of Earnings Per Share.

      27.1     -- Financial Data Schedule.